Beurs gesloten -
Japan Exchange
08:00:00 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8.120
JPY
|
0,00%
|
|
+6,28%
|
+0,62%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
131.496
|
108.456
|
109.255
|
112.680
|
113.206
|
152.823
|
-
|
-
|
Bedrijfswaarde
1 |
122.547
|
96.176
|
96.659
|
91.303
|
90.177
|
147.366
|
152.823
|
152.823
|
K/w-verhouding
|
31,3
x
|
20,4
x
|
25,5
x
|
12,8
x
|
18,2
x
|
18,6
x
|
19,2
x
|
18,3
x
|
Dividendrendement
|
1,71%
|
2,08%
|
1,72%
|
2%
|
2,24%
|
1,85%
|
1,85%
|
1,93%
|
Marktkapitalisatie/omzet
|
1,61
x
|
1,27
x
|
1,36
x
|
1,33
x
|
1,22
x
|
1,45
x
|
1,45
x
|
1,41
x
|
Bedrijfswaarde/omzet
|
1,61
x
|
1,27
x
|
1,36
x
|
1,33
x
|
1,22
x
|
1,45
x
|
1,45
x
|
1,41
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
11,8
x
|
10,6
x
|
11,9
x
|
-
|
-
|
Bedrijfswaarde/FCF
|
17,9
x
|
-
|
41,1
x
|
10,9
x
|
28,1
x
|
31,2
x
|
22,4
x
|
20,2
x
|
FCF Yield
|
5,58%
|
-
|
2,43%
|
9,14%
|
3,56%
|
3,21%
|
4,46%
|
4,94%
|
Price to Book
|
2,81
x
|
2,16
x
|
2,06
x
|
1,91
x
|
1,8
x
|
2,15
x
|
2,06
x
|
1,91
x
|
Aantal aandelen (in duizenden)
|
18.758
|
18.764
|
18.772
|
18.780
|
18.805
|
18.821
|
-
|
-
|
Referentieprijs
2 |
7.010
|
5.780
|
5.820
|
6.000
|
6.020
|
8.120
|
8.120
|
8.120
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
16/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
81.638
|
85.571
|
80.616
|
84.775
|
93.022
|
101.401
|
105.500
|
108.500
|
EBITDA
1 |
-
|
-
|
-
|
9.536
|
10.653
|
12.800
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.924
|
7.698
|
6.073
|
6.959
|
7.981
|
10.286
|
11.200
|
12.300
|
Operationele Marge
|
8,48%
|
9%
|
7,53%
|
8,21%
|
8,58%
|
10,14%
|
10,62%
|
11,34%
|
Resultaat voor belastingen (EBT)
1 |
6.606
|
7.946
|
6.591
|
12.991
|
8.758
|
10.753
|
11.500
|
12.500
|
Nettowinst (verlies)
1 |
4.189
|
5.311
|
4.287
|
8.807
|
6.213
|
7.911
|
7.700
|
8.220
|
Nettomarge
|
5,13%
|
6,21%
|
5,32%
|
10,39%
|
6,68%
|
7,8%
|
7,3%
|
7,58%
|
WPA
2 |
223,6
|
283,1
|
228,4
|
469,0
|
330,5
|
420,5
|
422,4
|
443,5
|
Free Cash Flow
1 |
7.335
|
-
|
2.660
|
10.303
|
4.025
|
4.900
|
6.816
|
7.551
|
FCF-marge
|
8,98%
|
-
|
3,3%
|
12,15%
|
4,33%
|
4,86%
|
6,46%
|
6,96%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
108,04%
|
37,78%
|
38,28%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
175,1%
|
-
|
62,05%
|
116,99%
|
64,78%
|
70,67%
|
88,51%
|
91,86%
|
Dividend per aandeel
2 |
120,0
|
120,0
|
100,0
|
120,0
|
135,0
|
145,0
|
150,0
|
156,7
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
16/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
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
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
42.568
|
39.142
|
20.250
|
40.463
|
22.295
|
22.017
|
22.617
|
22.519
|
45.136
|
23.922
|
23.964
|
24.623
|
25.121
|
49.744
|
25.785
|
25.872
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.020
|
2.391
|
-
|
3.192
|
1.829
|
1.938
|
2.185
|
1.635
|
3.820
|
2.114
|
2.047
|
2.415
|
2.573
|
4.988
|
2.533
|
2.765
|
Operationele Marge
|
9,44%
|
6,11%
|
-
|
7,89%
|
8,2%
|
8,8%
|
9,66%
|
7,26%
|
8,46%
|
8,84%
|
8,54%
|
9,81%
|
10,24%
|
10,03%
|
9,82%
|
10,69%
|
Resultaat voor belastingen (EBT)
|
4.232
|
2.655
|
-
|
6.286
|
4.050
|
-
|
2.804
|
-
|
4.608
|
2.163
|
-
|
2.848
|
-
|
5.469
|
2.596
|
-
|
Nettowinst (verlies)
1 |
2.782
|
1.698
|
2.130
|
4.274
|
2.740
|
1.793
|
1.872
|
1.200
|
3.072
|
1.435
|
1.706
|
2.135
|
1.761
|
3.896
|
1.733
|
2.282
|
Nettomarge
|
6,54%
|
4,34%
|
10,52%
|
10,56%
|
12,29%
|
8,14%
|
8,28%
|
5,33%
|
6,81%
|
6%
|
7,12%
|
8,67%
|
7,01%
|
7,83%
|
6,72%
|
8,82%
|
WPA
|
148,3
|
90,48
|
-
|
227,6
|
145,9
|
95,46
|
99,69
|
-
|
163,5
|
76,28
|
-
|
113,5
|
-
|
207,2
|
92,08
|
-
|
Dividend per aandeel
|
60,00
|
50,00
|
-
|
50,00
|
-
|
-
|
-
|
-
|
60,00
|
-
|
-
|
-
|
-
|
70,00
|
-
|
-
|
Datum van publicatie
|
30/10/19
|
30/10/20
|
29/10/21
|
29/10/21
|
31/01/22
|
16/05/22
|
29/07/22
|
31/10/22
|
31/10/22
|
31/01/23
|
15/05/23
|
31/07/23
|
31/10/23
|
31/10/23
|
31/01/24
|
15/05/24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
8.949
|
12.280
|
12.596
|
21.377
|
23.029
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7.335
|
-
|
2.660
|
10.303
|
4.025
|
4.900
|
6.816
|
7.551
|
ROE (netto-inkomsten/eigen vermogen)
|
9%
|
10,9%
|
8,3%
|
15,7%
|
10,2%
|
12%
|
11,2%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
11,3%
|
12,3%
|
8,65%
|
14,4%
|
10,5%
|
12%
|
12,6%
|
13,4%
|
Totale activa
1 |
36.977
|
43.192
|
49.535
|
61.048
|
58.972
|
66.163
|
61.111
|
61.343
|
Nettoactief per aandeel
2 |
2.499
|
2.681
|
2.821
|
3.146
|
3.338
|
3.647
|
3.938
|
4.245
|
Cashflow per aandeel
|
360,0
|
417,0
|
363,0
|
606,0
|
473,0
|
569,0
|
-
|
-
|
Capex
1 |
1.448
|
2.243
|
3.192
|
2.941
|
3.300
|
4.454
|
3.400
|
3.500
|
Capex/omzet
|
1,77%
|
2,62%
|
3,96%
|
3,47%
|
3,55%
|
4,42%
|
3,22%
|
3,23%
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
16/05/22
|
15/05/23
|
15/05/24
|
-
|
-
|
Laatste slotkoers
8.120
JPY Gemiddelde koersdoel
9.733
JPY Spread / Gemiddelde doel +19,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,62% | 979 mln. | | +3,91% | 48,15 mld. | | -8,54% | 18,14 mld. | | +33,29% | 14,55 mld. | | -14,37% | 13,66 mld. | | +88,23% | 9,17 mld. | | -14,20% | 6,44 mld. | | -8,51% | 4,44 mld. | | -15,17% | 3,71 mld. | | +9,30% | 3,67 mld. |
Restaurants & Bars - NEC
|