Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.782
JPY
|
-7,76%
|
|
-4,96%
|
+15,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
726.138
|
1.304.148
|
1.029.931
|
922.752
|
764.988
|
885.630
|
-
|
-
|
Bedrijfswaarde
1 |
719.331
|
1.295.555
|
1.027.172
|
924.160
|
751.507
|
857.780
|
846.636
|
831.223
|
K/w-verhouding
|
66,1
x
|
94,7
x
|
58,7
x
|
49,5
x
|
35,1
x
|
35
x
|
30,4
x
|
27
x
|
Dividendrendement
|
0,51%
|
0,34%
|
0,55%
|
0,73%
|
1,04%
|
1,05%
|
1,19%
|
1,34%
|
Marktkapitalisatie/omzet
|
5,52
x
|
8,29
x
|
5,43
x
|
4,08
x
|
3,01
x
|
3,09
x
|
2,76
x
|
2,48
x
|
Bedrijfswaarde/omzet
|
5,47
x
|
8,23
x
|
5,41
x
|
4,09
x
|
2,96
x
|
3
x
|
2,64
x
|
2,32
x
|
Bedrijfswaarde/EBITDA
|
41,7
x
|
61,2
x
|
39,1
x
|
31
x
|
20,8
x
|
20,6
x
|
18,1
x
|
15,9
x
|
Bedrijfswaarde/FCF
|
89,8
x
|
207
x
|
-505
x
|
259
x
|
34,2
x
|
45
x
|
42,8
x
|
38
x
|
FCF Yield
|
1,11%
|
0,48%
|
-0,2%
|
0,39%
|
2,92%
|
2,22%
|
2,33%
|
2,63%
|
Price to Book
|
19,6
x
|
27,9
x
|
17,4
x
|
12,8
x
|
8,85
x
|
8,55
x
|
7,21
x
|
6,09
x
|
Aantal aandelen (in duizenden)
|
496.844
|
496.818
|
496.831
|
496.905
|
496.907
|
496.847
|
-
|
-
|
Referentieprijs
2 |
1.462
|
2.625
|
2.073
|
1.857
|
1.540
|
1.782
|
1.782
|
1.782
|
Datum van publicatie
|
3/02/20
|
2/02/21
|
3/02/22
|
2/02/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
131.463
|
157.337
|
189.731
|
225.970
|
254.286
|
286.378
|
321.250
|
357.579
|
EBITDA
1 |
17.234
|
21.169
|
26.274
|
29.778
|
36.185
|
41.588
|
46.681
|
52.206
|
Bedrijfsresultaat (EBIT)
1 |
15.839
|
19.607
|
24.129
|
26.213
|
31.309
|
35.870
|
41.354
|
46.705
|
Operationele Marge
|
12,05%
|
12,46%
|
12,72%
|
11,6%
|
12,31%
|
12,53%
|
12,87%
|
13,06%
|
Resultaat voor belastingen (EBT)
1 |
15.568
|
19.473
|
24.260
|
25.554
|
30.770
|
36.262
|
42.524
|
49.604
|
Nettowinst (verlies)
1 |
10.984
|
13.771
|
17.552
|
18.658
|
21.813
|
25.263
|
29.077
|
32.824
|
Nettomarge
|
8,36%
|
8,75%
|
9,25%
|
8,26%
|
8,58%
|
8,82%
|
9,05%
|
9,18%
|
WPA
2 |
22,12
|
27,72
|
35,33
|
37,55
|
43,90
|
50,89
|
58,59
|
66,13
|
Free Cash Flow
1 |
8.009
|
6.254
|
-2.032
|
3.572
|
21.973
|
19.074
|
19.764
|
21.876
|
FCF-marge
|
6,09%
|
3,97%
|
-1,07%
|
1,58%
|
8,64%
|
6,66%
|
6,15%
|
6,12%
|
Kasstroomconversie (ebitda)
|
46,47%
|
29,54%
|
-
|
12%
|
60,72%
|
45,86%
|
42,34%
|
41,9%
|
Kasstroomconversie (nettowinst)
|
72,92%
|
45,41%
|
-
|
19,14%
|
100,73%
|
75,5%
|
67,97%
|
66,65%
|
Dividend per aandeel
2 |
7,500
|
9,000
|
11,50
|
13,50
|
16,00
|
18,80
|
21,21
|
23,83
|
Datum van publicatie
|
3/02/20
|
2/02/21
|
3/02/22
|
2/02/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
75.281
|
91.868
|
46.582
|
51.281
|
54.610
|
-
|
109.863
|
56.130
|
59.977
|
62.014
|
62.386
|
124.400
|
62.823
|
67.063
|
69.139
|
70.204
|
140.000
|
70.752
|
76.120
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
9.318
|
11.898
|
5.643
|
6.588
|
6.664
|
-
|
13.136
|
6.187
|
6.890
|
8.030
|
7.347
|
15.377
|
7.542
|
8.390
|
8.901
|
8.543
|
17.400
|
8.974
|
9.814
|
-
|
Operationele Marge
|
12,38%
|
12,95%
|
12,11%
|
12,85%
|
12,2%
|
-
|
11,96%
|
11,02%
|
11,49%
|
12,95%
|
11,78%
|
12,36%
|
12,01%
|
12,51%
|
12,87%
|
12,17%
|
12,43%
|
12,68%
|
12,89%
|
-
|
Resultaat voor belastingen (EBT)
1 |
9.343
|
11.957
|
5.684
|
6.619
|
6.745
|
6.572
|
13.317
|
5.405
|
6.832
|
8.084
|
7.443
|
15.527
|
7.520
|
7.723
|
8.928
|
8.500
|
-
|
9.000
|
9.800
|
-
|
Nettowinst (verlies)
1 |
6.540
|
8.344
|
3.947
|
5.261
|
4.709
|
4.608
|
9.317
|
3.802
|
5.539
|
5.687
|
5.191
|
10.878
|
5.293
|
5.642
|
6.256
|
5.907
|
-
|
6.182
|
6.851
|
-
|
Nettomarge
|
8,69%
|
9,08%
|
8,47%
|
10,26%
|
8,62%
|
-
|
8,48%
|
6,77%
|
9,24%
|
9,17%
|
8,32%
|
8,74%
|
8,43%
|
8,41%
|
9,05%
|
8,41%
|
-
|
8,74%
|
9%
|
-
|
WPA
2 |
13,16
|
16,80
|
7,940
|
10,59
|
9,480
|
9,270
|
18,75
|
7,650
|
11,15
|
11,45
|
10,44
|
21,89
|
10,65
|
11,36
|
12,59
|
11,89
|
-
|
12,24
|
13,63
|
-
|
Dividend per aandeel
2 |
4,250
|
5,750
|
-
|
-
|
-
|
-
|
6,500
|
-
|
-
|
-
|
-
|
8,000
|
-
|
8,000
|
-
|
9,000
|
-
|
-
|
10,00
|
-
|
Datum van publicatie
|
31/07/20
|
30/07/21
|
29/10/21
|
3/02/22
|
28/04/22
|
29/07/22
|
29/07/22
|
28/10/22
|
2/02/23
|
27/04/23
|
27/07/23
|
27/07/23
|
26/10/23
|
2/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
1.408
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
6.807
|
8.593
|
2.759
|
-
|
13.481
|
27.850
|
38.994
|
54.408
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,0473
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8.009
|
6.254
|
-2.032
|
3.572
|
21.973
|
19.074
|
19.764
|
21.877
|
ROE (netto-inkomsten/eigen vermogen)
|
33%
|
32,9%
|
33,1%
|
28,4%
|
27,5%
|
27,2%
|
27,4%
|
26,3%
|
ROA (netto-inkomsten/totale activa)
|
28,8%
|
27,9%
|
27,5%
|
25,4%
|
26,3%
|
22,6%
|
19,3%
|
19,9%
|
Totale activa
1 |
38.163
|
49.339
|
63.937
|
73.339
|
83.028
|
112.032
|
150.658
|
164.947
|
Nettoactief per aandeel
2 |
74,60
|
94,10
|
119,0
|
145,0
|
174,0
|
208,0
|
247,0
|
293,0
|
Cashflow per aandeel
|
24,90
|
30,90
|
39,70
|
44,70
|
53,70
|
-
|
-
|
-
|
Capex
1 |
1.055
|
7.639
|
9.647
|
11.911
|
7.959
|
5.420
|
9.580
|
10.475
|
Capex/omzet
|
0,8%
|
4,86%
|
5,08%
|
5,27%
|
3,13%
|
1,89%
|
2,98%
|
2,93%
|
Datum van publicatie
|
3/02/20
|
2/02/21
|
3/02/22
|
2/02/23
|
2/02/24
|
-
|
-
|
-
|
Laatste slotkoers
1.782
JPY Gemiddelde koersdoel
1.593
JPY Spread / Gemiddelde doel -10,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,78% | 5,63 mld. | | +5,02% | 46,43 mld. | | +41,51% | 41,08 mld. | | -0,17% | 8,67 mld. | | -16,80% | 7,91 mld. | | +7,09% | 6,41 mld. | | -15,71% | 6,26 mld. | | +1,81% | 6,07 mld. | | -53,44% | 3,6 mld. | | -2,07% | 3,58 mld. |
Internet & Mail Order Department Stores
|