Beurs gesloten -
Japan Exchange
08:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8.890
JPY
|
-0,45%
|
|
-6,42%
|
-8,16%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
62.532
|
61.078
|
61.513
|
72.912
|
111.543
|
225.568
|
-
|
-
|
Bedrijfswaarde
1 |
58.523
|
50.507
|
46.473
|
52.709
|
83.203
|
245.105
|
225.568
|
225.568
|
K/w-verhouding
|
9,13
x
|
9,32
x
|
10,2
x
|
7,72
x
|
10,2
x
|
32,1
x
|
18,8
x
|
16,1
x
|
Dividendrendement
|
2,39%
|
2,53%
|
2,46%
|
2,56%
|
2,07%
|
0,93%
|
1,23%
|
1,33%
|
Marktkapitalisatie/omzet
|
0,58
x
|
0,58
x
|
0,63
x
|
0,83
x
|
1,07
x
|
2,59
x
|
2,1
x
|
1,94
x
|
Bedrijfswaarde/omzet
|
0,58
x
|
0,58
x
|
0,63
x
|
0,83
x
|
1,07
x
|
2,59
x
|
2,1
x
|
1,94
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
4,47
x
|
5,81
x
|
17,3
x
|
10,8
x
|
9,83
x
|
Bedrijfswaarde/FCF
|
8,43
x
|
9,4
x
|
8,84
x
|
11,4
x
|
23,4
x
|
38,5
x
|
31,8
x
|
25,1
x
|
FCF Yield
|
11,9%
|
10,6%
|
11,3%
|
8,8%
|
4,27%
|
2,6%
|
3,14%
|
3,98%
|
Price to Book
|
0,97
x
|
0,88
x
|
0,8
x
|
0,87
x
|
1,11
x
|
2,23
x
|
1,98
x
|
1,8
x
|
Aantal aandelen (in duizenden)
|
23.040
|
23.729
|
23.327
|
23.332
|
25.613
|
25.373
|
-
|
-
|
Referentieprijs
2 |
2.714
|
2.574
|
2.637
|
3.125
|
4.355
|
8.890
|
8.890
|
8.890
|
Datum van publicatie
|
10/05/19
|
11/05/20
|
14/05/21
|
12/05/22
|
11/05/23
|
10/05/24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
107.874
|
105.477
|
97.266
|
88.084
|
104.208
|
94.557
|
107.470
|
116.220
|
EBITDA
1 |
-
|
-
|
-
|
16.314
|
19.192
|
14.176
|
20.800
|
22.950
|
Bedrijfsresultaat (EBIT)
1 |
9.488
|
9.698
|
8.341
|
12.401
|
15.557
|
10.492
|
16.250
|
19.133
|
Operationele Marge
|
8,8%
|
9,19%
|
8,58%
|
14,08%
|
14,93%
|
11,1%
|
15,12%
|
16,46%
|
Resultaat voor belastingen (EBT)
1 |
9.805
|
9.450
|
8.680
|
13.412
|
16.018
|
11.391
|
16.750
|
20.550
|
Nettowinst (verlies)
1 |
6.793
|
6.506
|
6.050
|
9.442
|
10.570
|
7.650
|
12.038
|
14.090
|
Nettomarge
|
6,3%
|
6,17%
|
6,22%
|
10,72%
|
10,14%
|
8,09%
|
11,2%
|
12,12%
|
WPA
2 |
297,1
|
276,1
|
257,4
|
404,7
|
428,4
|
300,8
|
473,1
|
553,8
|
Free Cash Flow
1 |
7.420
|
6.496
|
6.959
|
6.417
|
4.758
|
5.859
|
7.088
|
8.972
|
FCF-marge
|
6,88%
|
6,16%
|
7,15%
|
7,29%
|
4,57%
|
5,9%
|
6,6%
|
7,72%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
39,33%
|
24,79%
|
40,27%
|
34,08%
|
39,09%
|
Kasstroomconversie (nettowinst)
|
109,23%
|
99,85%
|
115,02%
|
67,96%
|
45,01%
|
73,51%
|
58,89%
|
63,67%
|
Dividend per aandeel
2 |
65,00
|
65,00
|
65,00
|
80,00
|
90,00
|
90,00
|
109,5
|
118,0
|
Datum van publicatie
|
10/05/19
|
11/05/20
|
14/05/21
|
12/05/22
|
11/05/23
|
10/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
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
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
53.026
|
45.178
|
42.157
|
23.163
|
22.764
|
45.927
|
25.738
|
26.177
|
51.915
|
25.790
|
26.503
|
52.293
|
23.193
|
23.429
|
46.622
|
23.593
|
24.342
|
47.935
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.952
|
3.497
|
5.694
|
4.146
|
2.561
|
-
|
5.149
|
4.573
|
9.722
|
4.229
|
1.606
|
5.835
|
2.807
|
2.110
|
4.917
|
2.682
|
2.893
|
5.575
|
Operationele Marge
|
9,34%
|
7,74%
|
13,51%
|
17,9%
|
11,25%
|
-
|
20,01%
|
17,47%
|
18,73%
|
16,4%
|
6,06%
|
11,16%
|
12,1%
|
9,01%
|
10,55%
|
11,37%
|
11,88%
|
11,63%
|
Resultaat voor belastingen (EBT)
|
4.655
|
3.606
|
6.398
|
4.446
|
-
|
-
|
5.881
|
-
|
10.730
|
4.084
|
-
|
-
|
3.463
|
-
|
5.925
|
2.191
|
-
|
-
|
Nettowinst (verlies)
|
3.191
|
2.474
|
4.421
|
3.129
|
1.892
|
-
|
4.149
|
-
|
7.505
|
2.829
|
236
|
-
|
2.404
|
-
|
4.042
|
1.253
|
-
|
-
|
Nettomarge
|
6,02%
|
5,48%
|
10,49%
|
13,51%
|
8,31%
|
-
|
16,12%
|
-
|
14,46%
|
10,97%
|
0,89%
|
-
|
10,37%
|
-
|
8,67%
|
5,31%
|
-
|
-
|
WPA
|
136,2
|
104,6
|
189,6
|
134,1
|
-
|
-
|
178,1
|
-
|
314,7
|
108,2
|
-
|
-
|
94,50
|
-
|
158,9
|
49,25
|
-
|
-
|
Dividend per aandeel
|
32,50
|
32,50
|
35,00
|
-
|
-
|
-
|
-
|
-
|
45,00
|
-
|
-
|
-
|
-
|
-
|
45,00
|
-
|
-
|
-
|
Datum van publicatie
|
6/11/19
|
6/11/20
|
5/11/21
|
8/02/22
|
12/05/22
|
12/05/22
|
5/08/22
|
7/11/22
|
7/11/22
|
10/02/23
|
11/05/23
|
11/05/23
|
8/08/23
|
9/11/23
|
9/11/23
|
9/02/24
|
10/05/24
|
10/05/24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
4.009
|
10.571
|
15.040
|
20.203
|
28.340
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7.420
|
6.496
|
6.959
|
6.417
|
4.758
|
5.859
|
7.088
|
8.972
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
9,7%
|
8,3%
|
11,7%
|
11,5%
|
7,3%
|
11,1%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
8,81%
|
9,24%
|
7,68%
|
10,8%
|
12,8%
|
8,32%
|
8,3%
|
8,5%
|
Totale activa
1 |
77.117
|
70.447
|
78.799
|
87.333
|
82.270
|
91.920
|
145.030
|
165.765
|
Nettoactief per aandeel
2 |
2.796
|
2.913
|
3.311
|
3.595
|
3.912
|
4.326
|
4.499
|
4.936
|
Cashflow per aandeel
2 |
455,0
|
430,0
|
423,0
|
565,0
|
576,0
|
446,0
|
680,0
|
-
|
Capex
1 |
2.434
|
3.840
|
2.388
|
6.790
|
5.353
|
6.000
|
5.750
|
5.750
|
Capex/omzet
|
2,26%
|
3,64%
|
2,46%
|
7,71%
|
5,14%
|
6,04%
|
5,35%
|
4,95%
|
Datum van publicatie
|
10/05/19
|
11/05/20
|
14/05/21
|
12/05/22
|
11/05/23
|
10/05/24
|
-
|
-
|
Laatste slotkoers
8.890
JPY Gemiddelde koersdoel
12.465
JPY Spread / Gemiddelde doel +40,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,16% | 1,45 mld. | | +5,97% | 105 mld. | | -4,19% | 63,99 mld. | | +51,90% | 42,95 mld. | | +17,44% | 39,2 mld. | | +6,62% | 33,01 mld. | | +13,00% | 20,33 mld. | | +15,64% | 17,29 mld. | | +22,55% | 15,72 mld. | | +7,34% | 14,72 mld. |
Chemische grondstoffen - Andere
|