Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
885
JPY
|
-2,32%
|
|
-3,28%
|
-0,90%
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.027
|
19.984
|
20.216
|
14.472
|
13.678
|
9.596
|
-
|
-
|
Bedrijfswaarde
1 |
25.767
|
18.147
|
20.673
|
15.190
|
14.124
|
8.196
|
7.396
|
9.596
|
K/w-verhouding
|
43,8
x
|
29,4
x
|
36,9
x
|
36
x
|
22,7
x
|
12,9
x
|
11,4
x
|
10,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
1,19%
|
1,69%
|
2,03%
|
2,26%
|
Marktkapitalisatie/omzet
|
3,59
x
|
2,26
x
|
2,01
x
|
1,29
x
|
1,12
x
|
0,72
x
|
0,67
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
3,3
x
|
2,05
x
|
2,06
x
|
1,35
x
|
1,15
x
|
0,62
x
|
0,52
x
|
0,62
x
|
Bedrijfswaarde/EBITDA
|
25
x
|
16,4
x
|
17,6
x
|
13,2
x
|
10,4
x
|
5,46
x
|
4,48
x
|
5,19
x
|
Bedrijfswaarde/FCF
|
-
|
-65
x
|
-9,35
x
|
-58,2
x
|
58,2
x
|
16,3
x
|
12,8
x
|
14,6
x
|
FCF Yield
|
-
|
-1,54%
|
-10,7%
|
-1,72%
|
1,72%
|
6,15%
|
7,84%
|
6,86%
|
Price to Book
|
7,63
x
|
4,59
x
|
4,11
x
|
2,73
x
|
2,32
x
|
1,5
x
|
1,34
x
|
1,26
x
|
Aantal aandelen (in duizenden)
|
10.616
|
10.669
|
10.765
|
10.792
|
10.822
|
10.842
|
-
|
-
|
Referentieprijs
2 |
2.640
|
1.873
|
1.878
|
1.341
|
1.264
|
885,0
|
885,0
|
885,0
|
Datum van publicatie
|
12/09/19
|
11/09/20
|
10/09/21
|
13/09/22
|
11/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.800
|
8.832
|
10.050
|
11.215
|
12.267
|
13.292
|
14.296
|
15.556
|
EBITDA
1 |
1.031
|
1.104
|
1.176
|
1.154
|
1.360
|
1.500
|
1.650
|
1.850
|
Bedrijfsresultaat (EBIT)
1 |
885
|
934
|
839
|
561
|
670,2
|
994,5
|
1.159
|
1.316
|
Operationele Marge
|
11,35%
|
10,58%
|
8,35%
|
5%
|
5,46%
|
7,48%
|
8,11%
|
8,46%
|
Resultaat voor belastingen (EBT)
1 |
992
|
1.067
|
866
|
617
|
856,5
|
1.120
|
1.280
|
1.300
|
Nettowinst (verlies)
1 |
635
|
678
|
546
|
401
|
602,6
|
739
|
841,5
|
929
|
Nettomarge
|
8,14%
|
7,68%
|
5,43%
|
3,58%
|
4,91%
|
5,56%
|
5,89%
|
5,97%
|
WPA
2 |
60,21
|
63,80
|
50,93
|
37,26
|
55,74
|
68,35
|
77,80
|
85,90
|
Free Cash Flow
1 |
-
|
-279
|
-2.211
|
-261,1
|
242,6
|
504
|
580
|
658
|
FCF-marge
|
-
|
-3,16%
|
-22%
|
-2,33%
|
1,98%
|
3,79%
|
4,06%
|
4,23%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
17,84%
|
33,6%
|
35,15%
|
35,57%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
40,26%
|
68,2%
|
68,92%
|
70,83%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
15,00
|
15,00
|
18,00
|
20,00
|
Datum van publicatie
|
12/09/19
|
11/09/20
|
10/09/21
|
13/09/22
|
11/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2020 S1
|
2020 S2
|
2021 S1
|
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 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
4.212
|
4.620
|
4.888
|
5.162
|
2.683
|
2.767
|
5.450
|
2.818
|
2.947
|
5.765
|
3.015
|
3.000
|
6.015
|
3.007
|
3.244
|
6.251
|
3.357
|
6.710
|
3.362
|
3.530
|
6.892
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
411
|
523
|
611
|
228
|
100
|
212
|
312
|
165
|
84
|
249
|
312,9
|
104,1
|
417
|
137
|
116,1
|
252,8
|
245,7
|
490
|
171
|
140
|
311
|
Operationele Marge
|
9,76%
|
11,32%
|
12,5%
|
4,42%
|
3,73%
|
7,66%
|
5,72%
|
5,86%
|
2,85%
|
4,32%
|
10,38%
|
3,47%
|
6,93%
|
4,56%
|
3,58%
|
4,04%
|
7,32%
|
7,3%
|
5,09%
|
3,97%
|
4,51%
|
Resultaat voor belastingen (EBT)
1 |
483
|
584
|
667
|
-
|
125
|
272
|
397
|
190
|
-
|
-
|
357,4
|
149,6
|
507
|
191
|
157,7
|
349,3
|
281,8
|
581
|
198
|
180
|
378
|
Nettowinst (verlies)
1 |
302
|
376
|
417
|
129
|
94
|
160
|
254
|
127
|
20
|
147
|
225,2
|
91,77
|
317
|
120
|
165,3
|
285
|
177,4
|
361
|
129
|
140
|
269
|
Nettomarge
|
7,17%
|
8,14%
|
8,53%
|
2,5%
|
3,5%
|
5,78%
|
4,66%
|
4,51%
|
0,68%
|
2,55%
|
7,47%
|
3,06%
|
5,27%
|
3,99%
|
5,1%
|
4,56%
|
5,28%
|
5,38%
|
3,84%
|
3,97%
|
3,9%
|
WPA
|
28,45
|
-
|
39,04
|
-
|
8,740
|
-
|
23,63
|
11,76
|
-
|
-
|
16,95
|
-
|
29,40
|
11,06
|
-
|
-
|
16,36
|
33,33
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/03/20
|
11/09/20
|
11/03/21
|
10/09/21
|
8/12/21
|
10/03/22
|
10/03/22
|
7/06/22
|
13/09/22
|
13/09/22
|
9/12/22
|
10/03/23
|
10/03/23
|
8/06/23
|
11/09/23
|
11/09/23
|
11/12/23
|
11/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
457
|
718
|
446
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.260
|
1.837
|
-
|
-
|
-
|
1.400
|
2.200
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,3886
x
|
0,6222
x
|
0,328
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-279
|
-2.211
|
-261
|
243
|
504
|
580
|
658
|
ROE (netto-inkomsten/eigen vermogen)
|
19%
|
16,9%
|
11,8%
|
7,9%
|
10,7%
|
11,9%
|
12,3%
|
12,4%
|
ROA (netto-inkomsten/totale activa)
|
22,8%
|
20,8%
|
14%
|
8,28%
|
6,54%
|
8,2%
|
9,1%
|
10,9%
|
Totale activa
1 |
2.787
|
3.267
|
3.893
|
4.842
|
9.211
|
9.012
|
9.247
|
8.523
|
Nettoactief per aandeel
2 |
346,0
|
408,0
|
457,0
|
492,0
|
546,0
|
589,0
|
661,0
|
703,0
|
Cashflow per aandeel
|
74,00
|
79,60
|
82,30
|
93,70
|
119,0
|
-
|
-
|
-
|
Capex
1 |
335
|
957
|
2.580
|
1.315
|
959
|
600
|
600
|
600
|
Capex/omzet
|
4,29%
|
10,84%
|
25,67%
|
11,73%
|
7,82%
|
4,51%
|
4,2%
|
3,86%
|
Datum van publicatie
|
12/09/19
|
11/09/20
|
10/09/21
|
13/09/22
|
11/09/23
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,90% | 60,96 mln. | | -8,08% | 99,92 mld. | | +3,87% | 47,26 mld. | | -4,99% | 18,63 mld. | | +23,66% | 12,8 mld. | | -21,05% | 12,31 mld. | | +60,91% | 7,88 mld. | | -16,84% | 6,12 mld. | | -4,93% | 4,64 mld. | | -22,60% | 3,45 mld. |
Restaurants & Bars - NEC
|