Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7.779
JPY
|
+2,57%
|
|
+6,78%
|
-1,28%
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
337.019
|
283.717
|
426.298
|
367.503
|
475.189
|
571.766
|
-
|
-
|
Bedrijfswaarde
1 |
173.759
|
105.623
|
214.812
|
133.076
|
212.032
|
599.560
|
285.395
|
269.704
|
K/w-verhouding
|
21,1
x
|
21,6
x
|
16,3
x
|
10,4
x
|
12,5
x
|
15
x
|
14,7
x
|
14,3
x
|
Dividendrendement
|
2,18%
|
2,59%
|
1,9%
|
2,4%
|
2,01%
|
1,72%
|
2,44%
|
2,58%
|
Marktkapitalisatie/omzet
|
0,62
x
|
0,54
x
|
0,79
x
|
0,63
x
|
0,77
x
|
0,94
x
|
0,87
x
|
0,85
x
|
Bedrijfswaarde/omzet
|
0,32
x
|
0,2
x
|
0,4
x
|
0,23
x
|
0,34
x
|
0,94
x
|
0,44
x
|
0,4
x
|
Bedrijfswaarde/EBITDA
|
5,57
x
|
3,72
x
|
4,94
x
|
2,41
x
|
3,58
x
|
4,68
x
|
4,5
x
|
4,15
x
|
Bedrijfswaarde/FCF
|
37,8
x
|
6,29
x
|
7,98
x
|
0,74
x
|
5,76
x
|
18,3
x
|
9,9
x
|
8,02
x
|
FCF Yield
|
2,65%
|
15,9%
|
12,5%
|
136%
|
17,4%
|
5,46%
|
10,1%
|
12,5%
|
Price to Book
|
0,94
x
|
0,78
x
|
1,11
x
|
0,89
x
|
1,08
x
|
1,27
x
|
1,15
x
|
1,09
x
|
Aantal aandelen (in duizenden)
|
73.505
|
73.502
|
73.500
|
73.501
|
73.502
|
73.501
|
-
|
-
|
Referentieprijs
2 |
4.585
|
3.860
|
5.800
|
5.000
|
6.465
|
7.779
|
7.779
|
7.779
|
Datum van publicatie
|
1/04/19
|
30/03/20
|
5/04/21
|
4/04/22
|
3/04/23
|
1/04/24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
545.996
|
521.982
|
542.608
|
583.618
|
616.125
|
635.091
|
655.078
|
670.365
|
EBITDA
1 |
31.170
|
28.359
|
43.497
|
55.331
|
59.193
|
61.326
|
63.399
|
65.036
|
Bedrijfsresultaat (EBIT)
1 |
25.451
|
22.985
|
38.026
|
49.420
|
53.302
|
55.308
|
57.399
|
59.059
|
Operationele Marge
|
4,66%
|
4,4%
|
7,01%
|
8,47%
|
8,65%
|
8,71%
|
8,76%
|
8,81%
|
Resultaat voor belastingen (EBT)
1 |
24.420
|
20.793
|
38.446
|
50.224
|
53.638
|
55.542
|
58.274
|
60.361
|
Nettowinst (verlies)
1 |
15.996
|
13.125
|
26.163
|
35.428
|
38.021
|
40.084
|
40.863
|
41.938
|
Nettomarge
|
2,93%
|
2,51%
|
4,82%
|
6,07%
|
6,17%
|
6,31%
|
6,24%
|
6,26%
|
WPA
2 |
217,6
|
178,6
|
356,0
|
482,0
|
517,3
|
545,4
|
528,7
|
543,2
|
Free Cash Flow
1 |
4.596
|
16.779
|
26.919
|
180.350
|
36.836
|
32.764
|
28.835
|
33.646
|
FCF-marge
|
0,84%
|
3,21%
|
4,96%
|
30,9%
|
5,98%
|
5,16%
|
4,4%
|
5,02%
|
Kasstroomconversie (ebitda)
|
14,74%
|
59,17%
|
61,89%
|
325,95%
|
62,23%
|
54,99%
|
45,48%
|
51,73%
|
Kasstroomconversie (nettowinst)
|
28,73%
|
127,84%
|
102,89%
|
509,06%
|
96,88%
|
81,74%
|
70,56%
|
80,23%
|
Dividend per aandeel
2 |
100,0
|
100,0
|
110,0
|
120,0
|
130,0
|
140,0
|
190,0
|
201,0
|
Datum van publicatie
|
1/04/19
|
30/03/20
|
5/04/21
|
4/04/22
|
3/04/23
|
1/04/24
|
-
|
-
|
Fiscaal tijdperk: Februari |
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
264.393
|
254.253
|
142.053
|
284.592
|
152.225
|
146.801
|
149.319
|
152.029
|
301.348
|
162.555
|
152.222
|
157.105
|
159.733
|
316.838
|
162.822
|
155.431
|
161.984
|
163.603
|
168.629
|
161.144
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
12.112
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
14.355
|
15.976
|
12.323
|
25.342
|
13.443
|
10.635
|
14.615
|
14.304
|
28.919
|
15.628
|
8.755
|
14.533
|
15.640
|
30.173
|
15.476
|
9.659
|
14.222
|
15.016
|
16.314
|
10.998
|
Operationele Marge
|
5,43%
|
6,28%
|
8,67%
|
8,9%
|
8,83%
|
7,24%
|
9,79%
|
9,41%
|
9,6%
|
9,61%
|
5,75%
|
9,25%
|
9,79%
|
9,52%
|
9,5%
|
6,21%
|
8,78%
|
9,18%
|
9,67%
|
6,83%
|
Resultaat voor belastingen (EBT)
|
14.356
|
15.685
|
-
|
25.579
|
13.786
|
-
|
14.911
|
-
|
29.334
|
15.723
|
-
|
14.615
|
-
|
30.528
|
15.943
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
9.613
|
10.525
|
8.552
|
17.427
|
9.499
|
8.502
|
10.212
|
10.408
|
20.620
|
11.091
|
6.310
|
10.029
|
10.925
|
20.954
|
12.123
|
7.007
|
9.992
|
10.513
|
11.550
|
7.895
|
Nettomarge
|
3,64%
|
4,14%
|
6,02%
|
6,12%
|
6,24%
|
5,79%
|
6,84%
|
6,85%
|
6,84%
|
6,82%
|
4,15%
|
6,38%
|
6,84%
|
6,61%
|
7,45%
|
4,51%
|
6,17%
|
6,43%
|
6,85%
|
4,9%
|
WPA
2 |
130,8
|
143,2
|
116,4
|
237,1
|
129,2
|
115,7
|
138,9
|
141,6
|
280,5
|
150,9
|
85,86
|
136,4
|
148,6
|
285,1
|
164,9
|
95,33
|
103,5
|
106,8
|
119,7
|
79,12
|
Dividend per aandeel
2 |
50,00
|
50,00
|
-
|
55,00
|
-
|
-
|
-
|
-
|
60,00
|
-
|
-
|
-
|
-
|
65,00
|
-
|
70,00
|
-
|
95,00
|
-
|
95,00
|
Datum van publicatie
|
30/09/19
|
28/09/20
|
27/09/21
|
27/09/21
|
27/12/21
|
4/04/22
|
27/06/22
|
3/10/22
|
3/10/22
|
26/12/22
|
3/04/23
|
26/06/23
|
2/10/23
|
2/10/23
|
25/12/23
|
1/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
163.260
|
178.094
|
211.486
|
234.427
|
263.157
|
284.943
|
286.372
|
302.062
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4.596
|
16.779
|
26.919
|
180.350
|
36.836
|
32.764
|
28.835
|
33.646
|
ROE (netto-inkomsten/eigen vermogen)
|
4,5%
|
3,6%
|
7%
|
8,9%
|
8,9%
|
8,8%
|
8,48%
|
8,38%
|
ROA (netto-inkomsten/totale activa)
|
6,6%
|
5,92%
|
9,17%
|
10,9%
|
11,1%
|
10,9%
|
9,73%
|
8,77%
|
Totale activa
1 |
242.259
|
221.567
|
285.433
|
324.598
|
341.654
|
366.223
|
419.829
|
478.365
|
Nettoactief per aandeel
2 |
4.885
|
4.978
|
5.230
|
5.592
|
5.987
|
6.414
|
6.785
|
7.150
|
Cashflow per aandeel
2 |
295,0
|
252,0
|
430,0
|
562,0
|
597,0
|
626,0
|
636,0
|
656,0
|
Capex
1 |
10.832
|
6.024
|
19.315
|
6.023
|
4.716
|
8.398
|
15.600
|
14.480
|
Capex/omzet
|
1,98%
|
1,15%
|
3,56%
|
1,03%
|
0,77%
|
1,32%
|
2,38%
|
2,16%
|
Datum van publicatie
|
1/04/19
|
30/03/20
|
5/04/21
|
4/04/22
|
3/04/23
|
1/04/24
|
-
|
-
|
Laatste slotkoers
7.779
JPY Gemiddelde koersdoel
8.077
JPY Spread / Gemiddelde doel +3,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,28% | 3,63 mld. | | +21,85% | 2,72 mld. | | -10,44% | 1,11 mld. | | -11,20% | 720 mln. | | -13,34% | 522 mln. | | -14,94% | 392 mln. | | -26,56% | 357 mln. | | -2,06% | 303 mln. | | +0,89% | 280 mln. | | -49,08% | 177 mln. |
Dameskledingwinkels
|