Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.535
JPY
|
-0,45%
|
|
+3,72%
|
-9,60%
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
37.511
|
21.982
|
29.101
|
70.608
|
114.488
|
63.905
|
-
|
-
|
Bedrijfswaarde
1 |
48.320
|
31.655
|
34.500
|
72.748
|
122.715
|
83.414
|
82.832
|
79.918
|
K/w-verhouding
|
19,2
x
|
8,62
x
|
7,95
x
|
9,91
x
|
18,9
x
|
16,1
x
|
12,1
x
|
8,88
x
|
Dividendrendement
|
0,33%
|
0,95%
|
2,86%
|
2,36%
|
1,82%
|
3,26%
|
3,26%
|
4,23%
|
Marktkapitalisatie/omzet
|
2,4
x
|
1,51
x
|
1,93
x
|
3,98
x
|
4,56
x
|
2,44
x
|
2,03
x
|
1,83
x
|
Bedrijfswaarde/omzet
|
3,09
x
|
2,17
x
|
2,28
x
|
4,1
x
|
4,89
x
|
3,18
x
|
2,63
x
|
2,28
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
18,1
x
|
15,1
x
|
11,2
x
|
7,56
x
|
Bedrijfswaarde/FCF
|
37.749.621
x
|
21.047.038
x
|
9.271.647
x
|
17.121.190
x
|
-76.220.422
x
|
-
|
31.093.098
x
|
14.220.287
x
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-0%
|
-
|
0%
|
0%
|
Price to Book
|
1,32
x
|
1,35
x
|
1,85
x
|
3,61
x
|
4,37
x
|
2,27
x
|
2,04
x
|
1,78
x
|
Aantal aandelen (in duizenden)
|
41.632
|
41.632
|
41.632
|
41.632
|
41.632
|
41.632
|
-
|
-
|
Referentieprijs
2 |
901,0
|
528,0
|
699,0
|
1.696
|
2.750
|
1.535
|
1.535
|
1.535
|
Datum van publicatie
|
10/05/19
|
11/05/20
|
10/05/21
|
6/05/22
|
8/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.658
|
14.561
|
15.110
|
17.748
|
25.090
|
26.190
|
31.500
|
35.000
|
EBITDA
1 |
-
|
-
|
-
|
-
|
6.789
|
5.540
|
7.370
|
10.570
|
Bedrijfsresultaat (EBIT)
1 |
829
|
2.228
|
2.529
|
4.195
|
5.245
|
3.470
|
4.500
|
7.500
|
Operationele Marge
|
5,29%
|
15,3%
|
16,74%
|
23,64%
|
20,9%
|
13,25%
|
14,29%
|
21,43%
|
Resultaat voor belastingen (EBT)
1 |
1.650
|
3.062
|
4.175
|
8.183
|
7.759
|
5.490
|
7.100
|
10.200
|
Nettowinst (verlies)
1 |
1.950
|
2.550
|
3.661
|
7.127
|
6.060
|
3.975
|
5.300
|
7.200
|
Nettomarge
|
12,45%
|
17,51%
|
24,23%
|
40,16%
|
24,15%
|
15,18%
|
16,83%
|
20,57%
|
WPA
2 |
46,84
|
61,25
|
87,95
|
171,2
|
145,6
|
95,50
|
127,3
|
172,9
|
Free Cash Flow
|
1.280
|
1.504
|
3.721
|
4.249
|
-1.610
|
-
|
2.664
|
5.620
|
FCF-marge
|
8,17%
|
10,33%
|
24,63%
|
23,94%
|
-6,42%
|
-
|
8,46%
|
16,06%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
36,15%
|
53,17%
|
Kasstroomconversie (nettowinst)
|
65,64%
|
58,98%
|
101,64%
|
59,62%
|
-
|
-
|
50,26%
|
78,06%
|
Dividend per aandeel
2 |
3,000
|
5,000
|
20,00
|
40,00
|
50,00
|
50,00
|
50,00
|
65,00
|
Datum van publicatie
|
10/05/19
|
11/05/20
|
10/05/21
|
6/05/22
|
8/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
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 S1
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
6.389
|
7.003
|
7.961
|
4.985
|
4.046
|
6.302
|
10.348
|
6.023
|
8.718
|
5.805
|
6.079
|
11.884
|
6.100
|
8.205
|
7.300
|
7.400
|
14.700
|
7.550
|
9.250
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.078
|
1.161
|
1.969
|
1.331
|
714
|
1.599
|
2.313
|
1.470
|
1.461
|
1.227
|
1.122
|
2.349
|
186
|
934
|
1.000
|
950
|
1.950
|
850
|
1.700
|
Operationele Marge
|
16,87%
|
16,58%
|
24,73%
|
26,7%
|
17,65%
|
25,37%
|
22,35%
|
24,41%
|
16,76%
|
21,14%
|
18,46%
|
19,77%
|
3,05%
|
11,38%
|
13,7%
|
12,84%
|
13,27%
|
11,26%
|
18,38%
|
Resultaat voor belastingen (EBT)
|
1.252
|
1.300
|
3.905
|
2.139
|
2.771
|
3.119
|
5.890
|
-259
|
2.128
|
1.941
|
1.872
|
3.814
|
1.124
|
-
|
1.600
|
1.550
|
3.150
|
1.850
|
2.100
|
Nettowinst (verlies)
1 |
877
|
1.139
|
3.503
|
1.744
|
1.944
|
2.475
|
4.419
|
-68
|
1.708
|
1.373
|
1.593
|
2.966
|
828
|
180
|
1.200
|
1.170
|
2.370
|
1.510
|
1.420
|
Nettomarge
|
13,73%
|
16,26%
|
44%
|
34,98%
|
48,05%
|
39,27%
|
42,7%
|
-1,13%
|
19,59%
|
23,66%
|
26,2%
|
24,96%
|
13,57%
|
2,19%
|
16,44%
|
15,81%
|
16,12%
|
20%
|
15,35%
|
WPA
|
21,07
|
27,36
|
84,15
|
41,90
|
46,70
|
-
|
106,2
|
-1,640
|
41,04
|
32,98
|
38,26
|
71,24
|
19,90
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/19
|
6/11/20
|
2/11/21
|
2/02/22
|
29/07/22
|
31/10/22
|
31/10/22
|
31/01/23
|
8/05/23
|
2/08/23
|
7/11/23
|
7/11/23
|
2/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.809
|
9.673
|
5.399
|
2.140
|
8.227
|
19.509
|
18.927
|
16.013
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
1,212
x
|
3,521
x
|
2,568
x
|
1,515
x
|
Free Cash Flow
|
1.280
|
1.504
|
3.721
|
4.249
|
-1.610
|
-
|
2.664
|
5.620
|
ROE (netto-inkomsten/eigen vermogen)
|
7,1%
|
11,4%
|
22,9%
|
40,4%
|
26,5%
|
14,6%
|
17,8%
|
21,4%
|
ROA (netto-inkomsten/totale activa)
|
2,88%
|
6,69%
|
9,6%
|
18,6%
|
19%
|
10,2%
|
10,1%
|
14,1%
|
Totale activa
1 |
67.662
|
38.128
|
38.154
|
38.406
|
31.821
|
38.971
|
52.475
|
51.064
|
Nettoactief per aandeel
2 |
682,0
|
391,0
|
378,0
|
470,0
|
630,0
|
675,0
|
752,0
|
860,0
|
Cashflow per aandeel
|
79,50
|
90,80
|
116,0
|
199,0
|
183,0
|
-
|
-
|
-
|
Capex
1 |
1.612
|
1.514
|
1.025
|
1.703
|
5.614
|
10.000
|
3.500
|
3.000
|
Capex/omzet
|
10,3%
|
10,4%
|
6,78%
|
9,6%
|
22,38%
|
38,18%
|
11,11%
|
8,57%
|
Datum van publicatie
|
10/05/19
|
11/05/20
|
10/05/21
|
6/05/22
|
8/05/23
|
-
|
-
|
-
|
Laatste slotkoers
1.535
JPY Gemiddelde koersdoel
3.150
JPY Spread / Gemiddelde doel +105,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,60% | 415 mln. | | +25,25% | 48,09 mld. | | +46,90% | 40,62 mld. | | -3,47% | 40,43 mld. | | -6,20% | 28,36 mld. | | +9,55% | 24,89 mld. | | -20,18% | 19,01 mld. | | +28,49% | 12,09 mld. | | +0,98% | 11,88 mld. | | -1,36% | 11,8 mld. |
Biotechnologie & Medisch Onderzoek - Andere
|