Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.736
JPY
|
+1,29%
|
|
+0,86%
|
-7,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
200.898
|
155.095
|
170.052
|
255.505
|
484.377
|
446.828
|
-
|
-
|
Bedrijfswaarde
1 |
412.998
|
376.629
|
372.752
|
503.322
|
712.797
|
659.400
|
656.382
|
629.605
|
K/w-verhouding
|
46,1
x
|
-9,65
x
|
13,8
x
|
46,9
x
|
55,5
x
|
39,2
x
|
34,7
x
|
32,5
x
|
Dividendrendement
|
1,63%
|
2,11%
|
1,92%
|
1,28%
|
0,76%
|
0,86%
|
0,97%
|
1,18%
|
Marktkapitalisatie/omzet
|
0,41
x
|
0,36
x
|
0,39
x
|
0,53
x
|
0,93
x
|
0,84
x
|
0,83
x
|
0,82
x
|
Bedrijfswaarde/omzet
|
0,84
x
|
0,87
x
|
0,85
x
|
1,05
x
|
1,37
x
|
1,24
x
|
1,21
x
|
1,15
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
8,94
x
|
8,34
x
|
16,1
x
|
21,7
x
|
15,8
x
|
15
x
|
14,1
x
|
Bedrijfswaarde/FCF
|
83,5
x
|
60,1
x
|
20,3
x
|
-279
x
|
43,1
x
|
49,1
x
|
63,2
x
|
53,4
x
|
FCF Yield
|
1,2%
|
1,66%
|
4,92%
|
-0,36%
|
2,32%
|
2,04%
|
1,58%
|
1,87%
|
Price to Book
|
1,15
x
|
1,04
x
|
1,05
x
|
1,54
x
|
2,66
x
|
2,39
x
|
2,29
x
|
2,21
x
|
Aantal aandelen (in duizenden)
|
77.898
|
77.898
|
77.898
|
77.898
|
77.899
|
77.899
|
-
|
-
|
Referentieprijs
2 |
2.579
|
1.991
|
2.183
|
3.280
|
6.218
|
5.736
|
5.736
|
5.736
|
Datum van publicatie
|
13/02/20
|
10/02/21
|
10/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
491.896
|
434.723
|
437.159
|
478.422
|
518.632
|
530.491
|
541.240
|
546.833
|
EBITDA
1 |
36.000
|
42.140
|
44.689
|
31.340
|
32.791
|
41.851
|
43.684
|
44.590
|
Bedrijfsresultaat (EBIT)
1 |
12.208
|
-15.938
|
22.029
|
10.106
|
11.820
|
18.363
|
19.988
|
21.427
|
Operationele Marge
|
2,48%
|
-3,67%
|
5,04%
|
2,11%
|
2,28%
|
3,46%
|
3,69%
|
3,92%
|
Resultaat voor belastingen (EBT)
1 |
11.588
|
-19.364
|
21.185
|
11.367
|
12.144
|
17.163
|
18.888
|
20.360
|
Nettowinst (verlies)
1 |
4.356
|
-16.071
|
12.331
|
5.450
|
8.724
|
11.388
|
12.888
|
13.760
|
Nettomarge
|
0,89%
|
-3,7%
|
2,82%
|
1,14%
|
1,68%
|
2,15%
|
2,38%
|
2,52%
|
WPA
2 |
55,92
|
-206,3
|
158,3
|
69,96
|
112,0
|
146,2
|
165,5
|
176,6
|
Free Cash Flow
1 |
4.946
|
6.267
|
18.326
|
-1.806
|
16.546
|
13.423
|
10.384
|
11.782
|
FCF-marge
|
1,01%
|
1,44%
|
4,19%
|
-0,38%
|
3,19%
|
2,53%
|
1,92%
|
2,15%
|
Kasstroomconversie (ebitda)
|
13,74%
|
14,87%
|
41,01%
|
-
|
50,46%
|
32,07%
|
23,77%
|
26,42%
|
Kasstroomconversie (nettowinst)
|
113,54%
|
-
|
148,62%
|
-
|
189,66%
|
117,86%
|
80,57%
|
85,62%
|
Dividend per aandeel
2 |
42,00
|
42,00
|
42,00
|
42,00
|
47,00
|
49,50
|
55,50
|
67,50
|
Datum van publicatie
|
13/02/20
|
10/02/21
|
10/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
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 |
199.983
|
-
|
199.706
|
109.354
|
128.098
|
-
|
93.246
|
120.542
|
213.788
|
132.024
|
132.610
|
264.634
|
108.768
|
129.759
|
238.527
|
139.222
|
140.883
|
280.105
|
110.650
|
131.700
|
246.300
|
137.150
|
143.850
|
277.200
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-9.398
|
-
|
19.102
|
4.846
|
-1.871
|
-
|
-4.508
|
4.267
|
-241
|
7.774
|
2.573
|
-
|
-3.282
|
-
|
-2.810
|
12.383
|
2.247
|
-
|
-1.800
|
6.700
|
4.900
|
10.600
|
3.400
|
-
|
Operationele Marge
|
-4,7%
|
-
|
9,57%
|
4,43%
|
-1,46%
|
-
|
-4,83%
|
3,54%
|
-0,11%
|
5,89%
|
1,94%
|
-
|
-3,02%
|
-
|
-1,18%
|
8,89%
|
1,59%
|
-
|
-1,63%
|
5,09%
|
1,99%
|
7,73%
|
2,36%
|
-
|
Resultaat voor belastingen (EBT)
|
-9.929
|
-
|
19.052
|
4.831
|
-
|
-
|
-4.302
|
5.060
|
758
|
8.231
|
-
|
-
|
-3.826
|
-
|
-3.341
|
11.941
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-6.429
|
-
|
12.341
|
3.390
|
-
|
-
|
-3.993
|
3.607
|
-386
|
5.685
|
151
|
-
|
-3.596
|
-
|
-5.104
|
8.162
|
5.666
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-3,21%
|
-
|
6,18%
|
3,1%
|
-
|
-
|
-4,28%
|
2,99%
|
-0,18%
|
4,31%
|
0,11%
|
-
|
-3,31%
|
-
|
-2,14%
|
5,86%
|
4,02%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-82,53
|
-
|
158,4
|
43,53
|
-43,65
|
-
|
-51,26
|
46,30
|
-4,960
|
72,98
|
1,940
|
-
|
-46,16
|
-
|
-65,52
|
104,8
|
72,73
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
42,00
|
-
|
-
|
-
|
42,00
|
-
|
-
|
-
|
-
|
-
|
42,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/08/20
|
10/02/21
|
6/08/21
|
5/11/21
|
10/02/22
|
10/02/22
|
12/05/22
|
10/08/22
|
10/08/22
|
9/11/22
|
15/02/23
|
15/02/23
|
11/05/23
|
10/08/23
|
10/08/23
|
10/11/23
|
14/02/24
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
212.100
|
221.534
|
202.700
|
247.817
|
228.420
|
212.572
|
209.554
|
182.777
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,892
x
|
5,257
x
|
4,536
x
|
7,907
x
|
6,966
x
|
5,079
x
|
4,797
x
|
4,099
x
|
Free Cash Flow
1 |
4.946
|
6.267
|
18.326
|
-1.806
|
16.546
|
13.423
|
10.384
|
11.782
|
ROE (netto-inkomsten/eigen vermogen)
|
2,6%
|
-9,9%
|
7,9%
|
3,3%
|
5%
|
6,18%
|
6,75%
|
6,93%
|
ROA (netto-inkomsten/totale activa)
|
1,81%
|
-3,09%
|
3,5%
|
1,84%
|
1,86%
|
2,13%
|
2,38%
|
2,37%
|
Totale activa
1 |
240.282
|
520.818
|
352.410
|
295.746
|
467.913
|
535.918
|
542.642
|
581.408
|
Nettoactief per aandeel
2 |
2.235
|
1.923
|
2.087
|
2.135
|
2.340
|
2.399
|
2.508
|
2.594
|
Cashflow per aandeel
2 |
419,0
|
130,0
|
449,0
|
343,0
|
381,0
|
409,0
|
429,0
|
452,0
|
Capex
1 |
31.123
|
10.199
|
11.982
|
25.600
|
28.900
|
25.383
|
26.833
|
24.333
|
Capex/omzet
|
6,33%
|
2,35%
|
2,74%
|
5,35%
|
5,57%
|
4,78%
|
4,96%
|
4,45%
|
Datum van publicatie
|
13/02/20
|
10/02/21
|
10/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
5.736
JPY Gemiddelde koersdoel
5.276
JPY Spread / Gemiddelde doel -8,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,75% | 2,84 mld. | | +384,45% | 67,41 mld. | | -0,59% | 55,17 mld. | | +7,57% | 47,58 mld. | | -12,53% | 36,89 mld. | | 0,00% | 23,13 mld. | | +12,68% | 19,06 mld. | | -25,17% | 18,42 mld. | | +3,94% | 17,59 mld. | | +6,29% | 15,06 mld. |
Brouwers - Andere
|