Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.640
JPY
|
+0,18%
|
|
-1,05%
|
+3,87%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
88.252
|
81.005
|
99.074
|
93.895
|
128.685
|
155.740
|
-
|
-
|
Bedrijfswaarde
1 |
97.792
|
91.710
|
117.495
|
114.945
|
142.517
|
155.740
|
155.740
|
155.740
|
K/w-verhouding
|
15,2
x
|
12
x
|
13,7
x
|
7,42
x
|
7,71
x
|
9,43
x
|
9,98
x
|
9,43
x
|
Dividendrendement
|
2,05%
|
2,97%
|
3,15%
|
5,34%
|
5,2%
|
4,26%
|
4,26%
|
4,34%
|
Marktkapitalisatie/omzet
|
0,61
x
|
0,56
x
|
0,71
x
|
0,62
x
|
0,74
x
|
0,97
x
|
0,93
x
|
0,9
x
|
Bedrijfswaarde/omzet
|
0,61
x
|
0,56
x
|
0,71
x
|
0,62
x
|
0,74
x
|
0,97
x
|
0,93
x
|
0,9
x
|
Bedrijfswaarde/EBITDA
|
5,92
x
|
5,16
x
|
5,61
x
|
4,57
x
|
4,95
x
|
6,82
x
|
6,44
x
|
5,88
x
|
Bedrijfswaarde/FCF
|
-52,9
x
|
42,7
x
|
23,2
x
|
32,1
x
|
55,1
x
|
9,38
x
|
17,7
x
|
15,6
x
|
FCF Yield
|
-1,89%
|
2,34%
|
4,3%
|
3,12%
|
1,81%
|
10,7%
|
5,65%
|
6,42%
|
Price to Book
|
0,62
x
|
0,57
x
|
0,68
x
|
0,6
x
|
0,76
x
|
0,86
x
|
0,82
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
30.182
|
30.035
|
28.347
|
27.862
|
27.884
|
27.614
|
-
|
-
|
Referentieprijs
2 |
2.924
|
2.697
|
3.495
|
3.370
|
4.615
|
5.640
|
5.640
|
5.640
|
Datum van publicatie
|
10/05/19
|
19/05/20
|
11/05/21
|
10/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
145.663
|
144.739
|
139.363
|
152.536
|
172.811
|
160.112
|
167.833
|
173.000
|
EBITDA
1 |
14.900
|
15.713
|
17.667
|
20.537
|
25.999
|
22.837
|
24.200
|
26.500
|
Bedrijfsresultaat (EBIT)
1 |
7.906
|
8.135
|
9.980
|
11.930
|
16.893
|
14.691
|
16.367
|
18.050
|
Operationele Marge
|
5,43%
|
5,62%
|
7,16%
|
7,82%
|
9,78%
|
9,18%
|
9,75%
|
10,43%
|
Resultaat voor belastingen (EBT)
1 |
8.531
|
8.027
|
9.351
|
17.455
|
24.217
|
22.000
|
21.950
|
23.100
|
Nettowinst (verlies)
1 |
5.802
|
6.759
|
7.360
|
12.683
|
16.692
|
16.241
|
15.301
|
16.650
|
Nettomarge
|
3,98%
|
4,67%
|
5,28%
|
8,31%
|
9,66%
|
10,14%
|
9,12%
|
9,62%
|
WPA
2 |
192,3
|
224,3
|
255,2
|
454,4
|
598,8
|
598,1
|
564,9
|
598,4
|
Free Cash Flow
1 |
-1.669
|
1.896
|
4.263
|
2.925
|
2.335
|
16.600
|
8.800
|
10.000
|
FCF-marge
|
-1,15%
|
1,31%
|
3,06%
|
1,92%
|
1,35%
|
10,37%
|
5,24%
|
5,78%
|
Kasstroomconversie (ebitda)
|
-
|
12,07%
|
24,13%
|
14,24%
|
8,98%
|
72,69%
|
36,36%
|
37,74%
|
Kasstroomconversie (nettowinst)
|
-
|
28,05%
|
57,92%
|
23,06%
|
13,99%
|
102,21%
|
57,51%
|
60,06%
|
Dividend per aandeel
2 |
60,00
|
80,00
|
110,0
|
180,0
|
240,0
|
240,0
|
240,0
|
245,0
|
Datum van publicatie
|
10/05/19
|
19/05/20
|
11/05/21
|
10/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
67.600
|
61.614
|
64.434
|
36.169
|
40.441
|
40.301
|
80.742
|
43.511
|
48.558
|
92.069
|
35.892
|
33.010
|
68.902
|
36.453
|
53.645
|
90.098
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.030
|
3.361
|
3.488
|
2.949
|
5.838
|
3.137
|
8.975
|
5.806
|
2.112
|
7.918
|
4.821
|
1.637
|
6.458
|
3.316
|
4.526
|
7.842
|
Operationele Marge
|
3%
|
5,45%
|
5,41%
|
8,15%
|
14,44%
|
7,78%
|
11,12%
|
13,34%
|
4,35%
|
8,6%
|
13,43%
|
4,96%
|
9,37%
|
9,1%
|
8,44%
|
8,7%
|
Resultaat voor belastingen (EBT)
|
2.285
|
2.232
|
4.863
|
3.483
|
8.479
|
-
|
12.773
|
6.209
|
-
|
-
|
6.081
|
-
|
10.368
|
5.696
|
-
|
-
|
Nettowinst (verlies)
|
1.684
|
2.123
|
3.145
|
2.547
|
5.851
|
-
|
8.889
|
4.386
|
-
|
-
|
4.744
|
-
|
7.540
|
4.244
|
-
|
-
|
Nettomarge
|
2,49%
|
3,45%
|
4,88%
|
7,04%
|
14,47%
|
-
|
11,01%
|
10,08%
|
-
|
-
|
13,22%
|
-
|
10,94%
|
11,64%
|
-
|
-
|
WPA
|
55,82
|
72,63
|
112,5
|
91,31
|
210,0
|
-
|
318,9
|
157,3
|
-
|
-
|
170,2
|
-
|
270,4
|
152,5
|
-
|
-
|
Dividend per aandeel
|
30,00
|
40,00
|
55,00
|
-
|
-
|
-
|
90,00
|
-
|
-
|
-
|
-
|
-
|
120,0
|
-
|
-
|
-
|
Datum van publicatie
|
6/11/19
|
6/11/20
|
4/11/21
|
4/02/22
|
2/08/22
|
4/11/22
|
4/11/22
|
3/02/23
|
10/05/23
|
10/05/23
|
4/08/23
|
8/11/23
|
8/11/23
|
9/02/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
9.540
|
10.705
|
18.421
|
21.050
|
13.832
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6403
x
|
0,6813
x
|
1,043
x
|
1,025
x
|
0,532
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-1.669
|
1.896
|
4.263
|
2.925
|
2.335
|
16.600
|
8.800
|
10.000
|
ROE (netto-inkomsten/eigen vermogen)
|
4,1%
|
4,8%
|
5,1%
|
8,4%
|
10,3%
|
9,47%
|
8,45%
|
8,1%
|
ROA (netto-inkomsten/totale activa)
|
4,07%
|
4,83%
|
5,81%
|
6,97%
|
10,6%
|
6,4%
|
6,1%
|
6,3%
|
Totale activa
1 |
142.671
|
139.863
|
126.642
|
181.873
|
156.767
|
253.761
|
250.834
|
264.286
|
Nettoactief per aandeel
2 |
4.698
|
4.734
|
5.165
|
5.597
|
6.070
|
6.577
|
6.867
|
7.182
|
Cashflow per aandeel
|
423,0
|
476,0
|
521,0
|
762,0
|
924,0
|
-
|
-
|
-
|
Capex
1 |
13.346
|
10.553
|
9.558
|
13.492
|
13.395
|
8.000
|
12.000
|
12.000
|
Capex/omzet
|
9,16%
|
7,29%
|
6,86%
|
8,85%
|
7,75%
|
5%
|
7,15%
|
6,94%
|
Datum van publicatie
|
10/05/19
|
19/05/20
|
11/05/21
|
10/05/22
|
10/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5.640
JPY Gemiddelde koersdoel
6.400
JPY Spread / Gemiddelde doel +13,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,87% | 989 mln. | | -0,19% | 74,89 mld. | | +0,09% | 46,52 mld. | | -4,19% | 30,82 mld. | | +9,85% | 18,19 mld. | | -10,05% | 11,54 mld. | | -8,09% | 9,73 mld. | | +2,79% | 9,4 mld. | | +6,35% | 9,37 mld. | | +3,85% | 8,11 mld. |
Gediversifieerde chemicaliën
|