Beurs gesloten -
Japan Exchange
08:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.232
JPY
|
-2,30%
|
|
-2,49%
|
+11,29%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
233.067
|
207.297
|
218.061
|
167.011
|
166.195
|
200.935
|
-
|
-
|
Bedrijfswaarde
1 |
638.765
|
639.458
|
665.623
|
636.521
|
672.257
|
199.874
|
711.894
|
710.541
|
K/w-verhouding
|
19,4
x
|
-16,9
x
|
15,3
x
|
12,4
x
|
36,3
x
|
18
x
|
11,9
x
|
10,5
x
|
Dividendrendement
|
1,96%
|
1,06%
|
2,09%
|
2,64%
|
2,16%
|
2,04%
|
3,06%
|
3,57%
|
Marktkapitalisatie/omzet
|
0,55
x
|
0,47
x
|
0,48
x
|
0,34
x
|
0,3
x
|
0,34
x
|
0,32
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
1,5
x
|
1,45
x
|
1,46
x
|
1,29
x
|
1,23
x
|
0,34
x
|
1,13
x
|
1,08
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
9,37
x
|
9,47
x
|
9,09
x
|
10,1
x
|
8,38
x
|
7,56
x
|
7,04
x
|
Bedrijfswaarde/FCF
|
-27,4
x
|
-23,3
x
|
31,7
x
|
-62,3
x
|
-11
x
|
-61,5
x
|
-41,6
x
|
192
x
|
FCF Yield
|
-3,66%
|
-4,29%
|
3,16%
|
-1,61%
|
-9,12%
|
-1,63%
|
-2,4%
|
0,52%
|
Price to Book
|
1,44
x
|
1,39
x
|
1,35
x
|
0,9
x
|
0,81
x
|
0,86
x
|
0,86
x
|
0,81
x
|
Aantal aandelen (in duizenden)
|
163.098
|
163.097
|
163.097
|
163.097
|
163.097
|
163.096
|
-
|
-
|
Referentieprijs
2 |
1.429
|
1.271
|
1.337
|
1.024
|
1.019
|
1.232
|
1.232
|
1.232
|
Datum van publicatie
|
9/05/19
|
11/05/20
|
11/05/21
|
11/05/22
|
11/05/23
|
10/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
426.399
|
442.516
|
455.559
|
494.789
|
545.199
|
586.785
|
627.443
|
655.826
|
EBITDA
1 |
62.451
|
68.245
|
70.253
|
70.046
|
66.472
|
84.521
|
94.195
|
100.883
|
Bedrijfsresultaat (EBIT)
1 |
23.827
|
26.420
|
27.627
|
23.882
|
17.729
|
22.335
|
34.924
|
38.786
|
Operationele Marge
|
5,59%
|
5,97%
|
6,06%
|
4,83%
|
3,25%
|
3,81%
|
5,57%
|
5,91%
|
Resultaat voor belastingen (EBT)
1 |
21.233
|
-10.158
|
17.519
|
23.243
|
16.777
|
19.219
|
29.713
|
33.545
|
Nettowinst (verlies)
1 |
12.136
|
-12.281
|
14.209
|
13.455
|
4.574
|
11.109
|
16.936
|
19.278
|
Nettomarge
|
2,85%
|
-2,78%
|
3,12%
|
2,72%
|
0,84%
|
1,89%
|
2,7%
|
2,94%
|
WPA
2 |
73,68
|
-75,30
|
87,12
|
82,50
|
28,05
|
68,12
|
103,5
|
117,7
|
Free Cash Flow
1 |
-23.350
|
-27.424
|
21.022
|
-10.220
|
-61.342
|
-11.510
|
-17.100
|
3.700
|
FCF-marge
|
-5,48%
|
-6,2%
|
4,61%
|
-2,07%
|
-11,25%
|
-1,94%
|
-2,73%
|
0,56%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
29,92%
|
-
|
-
|
-
|
-
|
3,67%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
147,95%
|
-
|
-
|
-
|
-
|
19,19%
|
Dividend per aandeel
2 |
28,00
|
13,50
|
28,00
|
27,00
|
22,00
|
25,00
|
37,67
|
44,00
|
Datum van publicatie
|
9/05/19
|
11/05/20
|
11/05/21
|
11/05/22
|
11/05/23
|
10/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
|
222.668
|
222.254
|
124.119
|
242.120
|
127.236
|
125.433
|
127.892
|
132.447
|
260.339
|
145.962
|
138.898
|
-
|
140.594
|
145.271
|
285.865
|
153.270
|
-
|
148.870
|
153.570
|
162.618
|
155.592
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
12.772
|
14.533
|
7.346
|
12.863
|
6.872
|
4.147
|
2.954
|
3.417
|
6.371
|
6.808
|
4.550
|
-
|
7.337
|
6.151
|
13.488
|
8.874
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
5,74%
|
6,54%
|
5,92%
|
5,31%
|
5,4%
|
3,31%
|
2,31%
|
2,58%
|
2,45%
|
4,66%
|
3,28%
|
-
|
5,22%
|
4,23%
|
4,72%
|
5,79%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
9.921
|
9.508
|
-
|
12.120
|
6.973
|
-
|
9.008
|
-
|
13.145
|
1.579
|
-
|
-
|
9.368
|
8.087
|
17.455
|
4.627
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
5.886
|
5.473
|
4.003
|
7.303
|
3.735
|
2.417
|
5.275
|
977
|
6.252
|
710
|
-
|
-
|
4.099
|
5.832
|
9.931
|
2.698
|
-1.520
|
4.460
|
3.520
|
4.490
|
2.752
|
Nettomarge
|
2,64%
|
2,46%
|
3,23%
|
3,02%
|
2,94%
|
1,93%
|
4,12%
|
0,74%
|
2,4%
|
0,49%
|
-
|
-
|
2,92%
|
4,01%
|
3,47%
|
1,76%
|
-
|
3%
|
2,29%
|
2,76%
|
1,77%
|
WPA
2 |
36,09
|
33,56
|
-
|
44,78
|
22,90
|
-
|
32,35
|
-
|
38,34
|
4,350
|
-
|
-
|
25,14
|
35,75
|
60,89
|
16,55
|
-9,320
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
13,50
|
10,50
|
-
|
14,50
|
-
|
-
|
-
|
-
|
13,50
|
-
|
-
|
8,500
|
-
|
-
|
10,00
|
-
|
17,00
|
-
|
16,50
|
-
|
16,50
|
Datum van publicatie
|
7/11/19
|
9/11/20
|
9/11/21
|
9/11/21
|
8/02/22
|
11/05/22
|
9/08/22
|
9/11/22
|
9/11/22
|
8/02/23
|
11/05/23
|
11/05/23
|
9/08/23
|
9/11/23
|
9/11/23
|
8/02/24
|
10/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
405.698
|
432.161
|
447.562
|
469.510
|
506.062
|
506.986
|
510.959
|
509.606
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,496
x
|
6,332
x
|
6,371
x
|
6,703
x
|
7,613
x
|
5,998
x
|
5,424
x
|
5,051
x
|
Free Cash Flow
1 |
-23.350
|
-27.424
|
21.022
|
-10.220
|
-61.342
|
-11.510
|
-17.100
|
3.700
|
ROE (netto-inkomsten/eigen vermogen)
|
7,3%
|
-7,9%
|
9,2%
|
7,8%
|
2,3%
|
5,1%
|
7,45%
|
8,05%
|
ROA (netto-inkomsten/totale activa)
|
2,68%
|
2,79%
|
3,12%
|
3,09%
|
1,57%
|
1,83%
|
1,55%
|
1,65%
|
Totale activa
1 |
452.464
|
-439.930
|
456.053
|
435.293
|
291.758
|
608.499
|
1.092.618
|
1.168.374
|
Nettoactief per aandeel
2 |
990,0
|
912,0
|
987,0
|
1.136
|
1.265
|
1.427
|
1.440
|
1.518
|
Cashflow per aandeel
2 |
288,0
|
162,0
|
331,0
|
348,0
|
312,0
|
412,0
|
456,0
|
448,0
|
Capex
1 |
64.394
|
64.670
|
78.861
|
96.793
|
102.633
|
74.610
|
66.935
|
58.325
|
Capex/omzet
|
15,1%
|
14,61%
|
17,31%
|
19,56%
|
18,82%
|
12,6%
|
10,67%
|
8,89%
|
Datum van publicatie
|
9/05/19
|
11/05/20
|
11/05/21
|
11/05/22
|
11/05/23
|
10/05/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.232
JPY Gemiddelde koersdoel
1.475
JPY Spread / Gemiddelde doel +19,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,29% | 1,29 mld. | | -4,84% | 182 mld. | | +0,56% | 110 mld. | | -3,35% | 68,11 mld. | | +2,39% | 50,53 mld. | | +9,36% | 44,8 mld. | | +2,70% | 40,7 mld. | | +24,51% | 32,3 mld. | | +3,43% | 26,53 mld. | | -0,32% | 24,96 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|