Beurs gesloten -
Japan Exchange
08:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.804
JPY
|
+1,18%
|
|
+2,44%
|
+32,84%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
69.378
|
67.649
|
58.086
|
52.531
|
67.961
|
90.330
|
-
|
-
|
Bedrijfswaarde
1 |
76.238
|
72.950
|
63.180
|
67.664
|
76.849
|
101.058
|
98.012
|
93.839
|
K/w-verhouding
|
16,9
x
|
12,8
x
|
11,8
x
|
12,3
x
|
9,1
x
|
8,47
x
|
7,3
x
|
6,5
x
|
Dividendrendement
|
2,53%
|
2,59%
|
3,02%
|
2,86%
|
2,58%
|
2,49%
|
3,05%
|
3,6%
|
Marktkapitalisatie/omzet
|
0,41
x
|
0,42
x
|
0,32
x
|
0,24
x
|
0,3
x
|
0,37
x
|
0,36
x
|
0,35
x
|
Bedrijfswaarde/omzet
|
0,46
x
|
0,45
x
|
0,35
x
|
0,31
x
|
0,34
x
|
0,41
x
|
0,39
x
|
0,36
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
4,72
x
|
4,31
x
|
3,92
x
|
Bedrijfswaarde/FCF
|
15,4
x
|
12
x
|
27,7
x
|
529
x
|
6,92
x
|
22,8
x
|
11,2
x
|
9,35
x
|
FCF Yield
|
6,48%
|
8,35%
|
3,61%
|
0,19%
|
14,4%
|
4,39%
|
8,89%
|
10,7%
|
Price to Book
|
0,9
x
|
0,89
x
|
0,67
x
|
0,61
x
|
0,69
x
|
0,83
x
|
0,75
x
|
0,68
x
|
Aantal aandelen (in duizenden)
|
58.399
|
58.419
|
58.437
|
50.029
|
50.045
|
50.072
|
-
|
-
|
Referentieprijs
2 |
1.188
|
1.158
|
994,0
|
1.050
|
1.358
|
1.804
|
1.804
|
1.804
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
167.237
|
161.507
|
181.487
|
215.531
|
228.311
|
244.500
|
252.700
|
260.150
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
21.418
|
22.718
|
23.918
|
Bedrijfsresultaat (EBIT)
1 |
6.225
|
7.212
|
7.414
|
4.125
|
11.398
|
14.550
|
16.250
|
17.550
|
Operationele Marge
|
3,72%
|
4,47%
|
4,09%
|
1,91%
|
4,99%
|
5,95%
|
6,43%
|
6,75%
|
Resultaat voor belastingen (EBT)
1 |
7.181
|
7.755
|
7.784
|
6.284
|
11.111
|
15.100
|
16.800
|
18.100
|
Nettowinst (verlies)
1 |
4.114
|
5.275
|
4.933
|
4.555
|
7.466
|
10.400
|
11.600
|
12.450
|
Nettomarge
|
2,46%
|
3,27%
|
2,72%
|
2,11%
|
3,27%
|
4,25%
|
4,59%
|
4,79%
|
WPA
2 |
70,46
|
90,32
|
84,43
|
85,52
|
149,2
|
213,0
|
247,2
|
277,4
|
Free Cash Flow
1 |
4.942
|
6.090
|
2.280
|
128
|
11.103
|
4.436
|
8.716
|
10.039
|
FCF-marge
|
2,96%
|
3,77%
|
1,26%
|
0,06%
|
4,86%
|
1,81%
|
3,45%
|
3,86%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
20,71%
|
38,36%
|
41,97%
|
Kasstroomconversie (nettowinst)
|
120,13%
|
115,45%
|
46,22%
|
2,81%
|
148,71%
|
42,65%
|
75,13%
|
80,63%
|
Dividend per aandeel
2 |
30,00
|
30,00
|
30,00
|
30,00
|
35,00
|
45,00
|
55,00
|
65,00
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
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 |
84.070
|
79.472
|
82.035
|
88.676
|
47.850
|
92.811
|
49.008
|
54.525
|
103.533
|
56.316
|
55.682
|
111.998
|
54.214
|
55.937
|
110.151
|
58.483
|
59.677
|
118.160
|
59.152
|
59.974
|
118.300
|
61.400
|
64.050
|
125.700
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.174
|
3.181
|
4.031
|
5.045
|
1.158
|
2.369
|
1.495
|
533
|
2.028
|
1.242
|
855
|
2.097
|
2.428
|
2.617
|
5.045
|
3.480
|
2.873
|
6.353
|
3.926
|
3.012
|
6.450
|
3.675
|
3.950
|
7.250
|
Operationele Marge
|
3,78%
|
4%
|
4,91%
|
5,69%
|
2,42%
|
2,55%
|
3,05%
|
0,98%
|
1,96%
|
2,21%
|
1,54%
|
1,87%
|
4,48%
|
4,68%
|
4,58%
|
5,95%
|
4,81%
|
5,38%
|
6,64%
|
5,02%
|
5,45%
|
5,99%
|
6,17%
|
5,77%
|
Resultaat voor belastingen (EBT)
|
-
|
2.522
|
-
|
5.901
|
-
|
-
|
2.252
|
-
|
3.945
|
1.162
|
-
|
-
|
3.094
|
-
|
6.147
|
4.104
|
-
|
-
|
4.059
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
1.497
|
-
|
4.039
|
-
|
-
|
1.392
|
1.008
|
2.400
|
690
|
-
|
-
|
2.015
|
-
|
3.812
|
2.825
|
-
|
-
|
2.730
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
1,88%
|
-
|
4,55%
|
-
|
-
|
2,84%
|
1,85%
|
2,32%
|
1,23%
|
-
|
-
|
3,72%
|
-
|
3,46%
|
4,83%
|
-
|
-
|
4,62%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
25,65
|
-
|
69,14
|
-
|
-
|
23,83
|
19,01
|
42,84
|
14,14
|
-
|
-
|
40,28
|
-
|
76,20
|
56,45
|
-
|
-
|
54,57
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
15,00
|
-
|
15,00
|
-
|
-
|
-
|
-
|
15,00
|
-
|
-
|
-
|
-
|
-
|
15,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/20
|
7/08/20
|
12/02/21
|
11/08/21
|
14/02/22
|
14/02/22
|
13/05/22
|
10/08/22
|
10/08/22
|
11/11/22
|
14/02/23
|
14/02/23
|
12/05/23
|
10/08/23
|
10/08/23
|
10/11/23
|
14/02/24
|
14/02/24
|
14/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.860
|
5.301
|
5.094
|
15.133
|
8.888
|
10.728
|
7.682
|
3.509
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,5009
x
|
0,3381
x
|
0,1467
x
|
Free Cash Flow
1 |
4.942
|
6.090
|
2.280
|
128
|
11.103
|
4.436
|
8.716
|
10.039
|
ROE (netto-inkomsten/eigen vermogen)
|
5,5%
|
6,9%
|
6,1%
|
5,3%
|
8,1%
|
10,2%
|
10,8%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
4,98%
|
5,31%
|
5,45%
|
2,88%
|
7,34%
|
-
|
-
|
-
|
Totale activa
1 |
82.670
|
99.406
|
90.521
|
158.063
|
101.714
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1.313
|
1.307
|
1.478
|
1.724
|
1.974
|
2.167
|
2.390
|
2.646
|
Cashflow per aandeel
|
145,0
|
165,0
|
158,0
|
176,0
|
246,0
|
-
|
-
|
-
|
Capex
1 |
4.877
|
4.509
|
5.276
|
6.131
|
6.510
|
8.500
|
7.750
|
7.750
|
Capex/omzet
|
2,92%
|
2,79%
|
2,91%
|
2,84%
|
2,85%
|
3,48%
|
3,07%
|
2,98%
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
1.804
JPY Gemiddelde koersdoel
2.550
JPY Spread / Gemiddelde doel +41,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +32,84% | 562 mln. | | +2,26% | 3,73 mld. | | +10,08% | 1,8 mld. | | +27,81% | 1,11 mld. | | -10,98% | 840 mln. | | +64,26% | 749 mln. | | +29,90% | 642 mln. | | +6,33% | 590 mln. | | -16,63% | 590 mln. | | +17,38% | 504 mln. |
Kleurstoffen
|