Beurs gesloten -
Japan Exchange
08:00:00 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
769
JPY
|
-0,90%
|
|
-2,16%
|
+1,05%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
10.859
|
12.128
|
12.058
|
15.649
|
13.021
|
14.092
|
-
|
-
|
Bedrijfswaarde
1 |
17.486
|
16.677
|
17.335
|
23.585
|
18.737
|
14.092
|
14.092
|
14.092
|
K/w-verhouding
|
-15,6
x
|
16,4
x
|
16,6
x
|
10
x
|
-7,03
x
|
8,81
x
|
8,29
x
|
7,42
x
|
Dividendrendement
|
2,03%
|
1,79%
|
2,1%
|
1,85%
|
2,23%
|
2,32%
|
2,45%
|
2,71%
|
Marktkapitalisatie/omzet
|
0,31
x
|
0,4
x
|
0,38
x
|
0,4
x
|
0,32
x
|
0,36
x
|
0,35
x
|
0,33
x
|
Bedrijfswaarde/omzet
|
0,31
x
|
0,4
x
|
0,38
x
|
0,4
x
|
0,32
x
|
0,36
x
|
0,35
x
|
0,33
x
|
Bedrijfswaarde/EBITDA
|
3,46
x
|
4,49
x
|
4,12
x
|
4,08
x
|
-
|
3,36
x
|
3,06
x
|
2,76
x
|
Bedrijfswaarde/FCF
|
-
|
5,43
x
|
-9,28
x
|
-
|
3,72
x
|
8,91
x
|
-18,7
x
|
-12,2
x
|
FCF Yield
|
-
|
18,4%
|
-10,8%
|
-
|
26,9%
|
11,2%
|
-5,34%
|
-8,19%
|
Price to Book
|
0,69
x
|
0,72
x
|
0,67
x
|
0,82
x
|
0,72
x
|
0,85
x
|
0,78
x
|
0,72
x
|
Aantal aandelen (in duizenden)
|
18.374
|
18.075
|
18.105
|
18.133
|
18.160
|
18.160
|
-
|
-
|
Referentieprijs
2 |
591,0
|
671,0
|
666,0
|
863,0
|
717,0
|
776,0
|
776,0
|
776,0
|
Datum van publicatie
|
24/06/20
|
13/05/21
|
13/05/22
|
12/05/23
|
15/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
34.543
|
30.550
|
31.783
|
39.186
|
40.420
|
39.200
|
40.500
|
43.000
|
EBITDA
1 |
3.138
|
2.704
|
2.930
|
3.831
|
-
|
4.200
|
4.600
|
5.100
|
Bedrijfsresultaat (EBIT)
1 |
1.690
|
1.356
|
1.560
|
2.259
|
1.836
|
3.000
|
3.200
|
3.500
|
Operationele Marge
|
4,89%
|
4,44%
|
4,91%
|
5,76%
|
4,54%
|
7,65%
|
7,9%
|
8,14%
|
Resultaat voor belastingen (EBT)
1 |
-943
|
1.306
|
1.663
|
2.801
|
-50
|
3.000
|
3.200
|
3.500
|
Nettowinst (verlies)
1 |
-694
|
742
|
726
|
1.558
|
-1.850
|
1.600
|
1.700
|
1.900
|
Nettomarge
|
-2,01%
|
2,43%
|
2,28%
|
3,98%
|
-4,58%
|
4,08%
|
4,2%
|
4,42%
|
WPA
2 |
-37,79
|
40,99
|
40,16
|
85,98
|
-102,0
|
88,10
|
93,60
|
104,6
|
Free Cash Flow
1 |
-
|
2.235
|
-1.300
|
-
|
3.504
|
1.582
|
-752
|
-1.154
|
FCF-marge
|
-
|
7,32%
|
-4,09%
|
-
|
8,67%
|
4,04%
|
-1,86%
|
-2,68%
|
Kasstroomconversie (ebitda)
|
-
|
82,66%
|
-
|
-
|
-
|
37,67%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
301,21%
|
-
|
-
|
-
|
98,88%
|
-
|
-
|
Dividend per aandeel
2 |
12,00
|
12,00
|
14,00
|
16,00
|
16,00
|
18,00
|
19,00
|
21,00
|
Datum van publicatie
|
24/06/20
|
13/05/21
|
13/05/22
|
12/05/23
|
15/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
15.916
|
15.205
|
-
|
14.863
|
8.232
|
8.688
|
16.920
|
9.248
|
9.931
|
19.179
|
10.106
|
9.901
|
20.007
|
9.403
|
10.308
|
19.711
|
10.346
|
9.450
|
10.050
|
19.500
|
9.950
|
9.750
|
19.700
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
845
|
647
|
-
|
593
|
417
|
550
|
967
|
680
|
680
|
1.360
|
690
|
209
|
899
|
489
|
855
|
1.344
|
197
|
670
|
830
|
1.500
|
850
|
650
|
1.500
|
Operationele Marge
|
5,31%
|
4,26%
|
-
|
3,99%
|
5,07%
|
6,33%
|
5,72%
|
7,35%
|
6,85%
|
7,09%
|
6,83%
|
2,11%
|
4,49%
|
5,2%
|
8,29%
|
6,82%
|
1,9%
|
7,09%
|
8,26%
|
7,69%
|
8,54%
|
6,67%
|
7,61%
|
Resultaat voor belastingen (EBT)
1 |
-
|
599
|
-
|
644
|
496
|
523
|
1.019
|
862
|
757
|
1.619
|
424
|
-
|
-
|
741
|
-
|
1.716
|
-1.790
|
670
|
830
|
1.500
|
850
|
650
|
1.500
|
Nettowinst (verlies)
1 |
-1.348
|
351
|
391
|
374
|
248
|
104
|
352
|
545
|
366
|
911
|
-17
|
664
|
647
|
248
|
442
|
690
|
-2.300
|
360
|
440
|
800
|
450
|
350
|
800
|
Nettomarge
|
-8,47%
|
2,31%
|
-
|
2,52%
|
3,01%
|
1,2%
|
2,08%
|
5,89%
|
3,69%
|
4,75%
|
-0,17%
|
6,71%
|
3,23%
|
2,64%
|
4,29%
|
3,5%
|
-22,23%
|
3,81%
|
4,38%
|
4,1%
|
4,52%
|
3,59%
|
4,06%
|
WPA
|
-
|
19,41
|
-
|
20,69
|
13,70
|
-
|
-
|
30,14
|
-
|
50,33
|
-0,9900
|
-
|
-
|
13,71
|
-
|
38,08
|
-126,8
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
6,000
|
-
|
7,000
|
-
|
-
|
-
|
-
|
-
|
7,000
|
-
|
-
|
-
|
-
|
-
|
8,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/06/20
|
11/11/20
|
13/05/21
|
12/11/21
|
14/02/22
|
13/05/22
|
13/05/22
|
9/08/22
|
14/11/22
|
14/11/22
|
13/02/23
|
12/05/23
|
12/05/23
|
10/08/23
|
13/11/23
|
13/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
|
6.627
|
4.549
|
5.277
|
7.936
|
5.716
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,112
x
|
1,682
x
|
1,801
x
|
2,072
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
2.235
|
-1.300
|
-
|
3.504
|
1.582
|
-752
|
-1.154
|
ROE (netto-inkomsten/eigen vermogen)
|
-4,4%
|
4,6%
|
4,2%
|
8,4%
|
-9,9%
|
8,5%
|
8,4%
|
8,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,98%
|
4,8%
|
5,69%
|
5,84%
|
7,3%
|
7,4%
|
7,6%
|
Totale activa
1 |
-
|
18.622
|
15.141
|
27.384
|
-31.678
|
21.918
|
22.973
|
25.000
|
Nettoactief per aandeel
2 |
853,0
|
929,0
|
999,0
|
1.053
|
1.002
|
914,0
|
990,0
|
1.076
|
Cashflow per aandeel
|
41,00
|
115,0
|
116,0
|
173,0
|
-10,30
|
-
|
-
|
-
|
Capex
1 |
938
|
1.274
|
1.282
|
2.159
|
1.407
|
2.100
|
3.700
|
4.000
|
Capex/omzet
|
2,72%
|
4,17%
|
4,03%
|
5,51%
|
3,48%
|
5,36%
|
9,14%
|
9,3%
|
Datum van publicatie
|
24/06/20
|
13/05/21
|
13/05/22
|
12/05/23
|
15/05/24
|
-
|
-
|
-
|
Laatste slotkoers
776
JPY Gemiddelde koersdoel
950
JPY Spread / Gemiddelde doel +22,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,05% | 87,44 mln. | | -4,48% | 271 mld. | | +0,17% | 40,96 mld. | | -13,22% | 38,97 mld. | | -1,44% | 37,16 mld. | | -3,16% | 35,21 mld. | | -13,20% | 31 mld. | | -3,22% | 29,38 mld. | | +5,62% | 23,47 mld. | | -17,38% | 20,57 mld. |
Voedselverwerking - Andere
|