Vertraagde tijd
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.333
JPY
|
+1,04%
|
|
+0,39%
|
+7,98%
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
298.871
|
315.869
|
458.659
|
401.788
|
343.804
|
422.175
|
-
|
-
|
Bedrijfswaarde
1 |
233.560
|
224.522
|
371.814
|
329.957
|
273.162
|
425.161
|
358.402
|
350.770
|
K/w-verhouding
|
16,8
x
|
15,2
x
|
21,7
x
|
20,7
x
|
18,3
x
|
19,3
x
|
17,3
x
|
16,3
x
|
Dividendrendement
|
1,45%
|
1,57%
|
1,08%
|
1,23%
|
1,4%
|
1,13%
|
1,67%
|
1,82%
|
Marktkapitalisatie/omzet
|
0,61
x
|
0,58
x
|
0,76
x
|
0,64
x
|
0,51
x
|
0,57
x
|
0,5
x
|
0,47
x
|
Bedrijfswaarde/omzet
|
0,48
x
|
0,41
x
|
0,62
x
|
0,53
x
|
0,41
x
|
0,57
x
|
0,42
x
|
0,39
x
|
Bedrijfswaarde/EBITDA
|
7,03
x
|
5,88
x
|
8,52
x
|
7,6
x
|
6,21
x
|
7,12
x
|
6,7
x
|
6,07
x
|
Bedrijfswaarde/FCF
|
439
x
|
8,34
x
|
77,9
x
|
-19,7
x
|
18,2
x
|
52,7
x
|
130
x
|
28,3
x
|
FCF Yield
|
0,23%
|
12%
|
1,28%
|
-5,07%
|
5,5%
|
1,9%
|
0,77%
|
3,53%
|
Price to Book
|
1,79
x
|
1,73
x
|
2,29
x
|
1,88
x
|
1,59
x
|
1,82
x
|
1,67
x
|
1,56
x
|
Aantal aandelen (in duizenden)
|
185.442
|
185.442
|
185.442
|
185.441
|
180.950
|
180.958
|
-
|
-
|
Referentieprijs
2 |
1.612
|
1.703
|
2.473
|
2.167
|
1.900
|
2.333
|
2.333
|
2.333
|
Datum van publicatie
|
5/04/19
|
7/04/20
|
6/04/21
|
5/04/22
|
4/04/23
|
2/04/24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
488.464
|
541.964
|
602.510
|
625.477
|
667.647
|
744.477
|
846.965
|
906.047
|
EBITDA
1 |
33.206
|
38.174
|
43.641
|
43.405
|
44.020
|
49.659
|
53.484
|
57.830
|
Bedrijfsresultaat (EBIT)
1 |
25.817
|
29.762
|
33.701
|
32.137
|
31.658
|
36.632
|
39.711
|
41.968
|
Operationele Marge
|
5,29%
|
5,49%
|
5,59%
|
5,14%
|
4,74%
|
4,92%
|
4,69%
|
4,63%
|
Resultaat voor belastingen (EBT)
1 |
26.053
|
29.926
|
31.521
|
27.456
|
28.184
|
32.102
|
36.000
|
38.134
|
Nettowinst (verlies)
1 |
17.940
|
20.782
|
21.120
|
19.389
|
19.007
|
21.979
|
24.411
|
25.842
|
Nettomarge
|
3,67%
|
3,83%
|
3,51%
|
3,1%
|
2,85%
|
2,95%
|
2,88%
|
2,85%
|
WPA
2 |
95,91
|
112,1
|
113,9
|
104,6
|
103,8
|
121,5
|
134,9
|
142,8
|
Free Cash Flow
1 |
532
|
26.931
|
4.773
|
-16.718
|
15.023
|
8.065
|
2.765
|
12.399
|
FCF-marge
|
0,11%
|
4,97%
|
0,79%
|
-2,67%
|
2,25%
|
1,08%
|
0,33%
|
1,37%
|
Kasstroomconversie (ebitda)
|
1,6%
|
70,55%
|
10,94%
|
-
|
34,13%
|
11,54%
|
5,17%
|
21,44%
|
Kasstroomconversie (nettowinst)
|
2,97%
|
129,59%
|
22,6%
|
-
|
79,04%
|
36,69%
|
11,33%
|
47,98%
|
Dividend per aandeel
2 |
23,33
|
26,67
|
26,67
|
26,67
|
26,67
|
26,67
|
39,07
|
42,52
|
Datum van publicatie
|
5/04/19
|
7/04/20
|
6/04/21
|
5/04/22
|
4/04/23
|
2/04/24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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 |
263.701
|
278.263
|
302.598
|
299.912
|
159.784
|
314.955
|
151.573
|
158.949
|
161.128
|
171.283
|
332.411
|
163.580
|
171.656
|
177.851
|
188.713
|
366.564
|
184.568
|
193.345
|
194.631
|
204.938
|
213.335
|
223.170
|
EBITDA
|
-
|
-
|
-
|
-
|
11.591
|
-
|
9.633
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
14.776
|
14.986
|
18.507
|
15.194
|
8.869
|
16.131
|
7.150
|
8.856
|
6.671
|
8.784
|
15.455
|
6.445
|
9.758
|
7.778
|
9.509
|
17.287
|
8.607
|
10.738
|
8.913
|
10.241
|
9.421
|
12.491
|
Operationele Marge
|
5,6%
|
5,39%
|
6,12%
|
5,07%
|
5,55%
|
5,12%
|
4,72%
|
5,57%
|
4,14%
|
5,13%
|
4,65%
|
3,94%
|
5,68%
|
4,37%
|
5,04%
|
4,72%
|
4,66%
|
5,55%
|
4,58%
|
5%
|
4,42%
|
5,6%
|
Resultaat voor belastingen (EBT)
|
15.657
|
14.269
|
18.758
|
12.763
|
-
|
14.729
|
7.308
|
-
|
6.804
|
-
|
13.361
|
7.655
|
-
|
8.173
|
-
|
15.260
|
8.883
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
10.461
|
10.321
|
12.555
|
8.565
|
4.857
|
9.836
|
4.914
|
4.639
|
4.608
|
4.369
|
8.977
|
5.189
|
4.841
|
5.563
|
4.702
|
10.265
|
5.980
|
5.734
|
6.299
|
5.641
|
6.501
|
6.735
|
Nettomarge
|
3,97%
|
3,71%
|
4,15%
|
2,86%
|
3,04%
|
3,12%
|
3,24%
|
2,92%
|
2,86%
|
2,55%
|
2,7%
|
3,17%
|
2,82%
|
3,13%
|
2,49%
|
2,8%
|
3,24%
|
2,97%
|
3,24%
|
2,75%
|
3,05%
|
3,02%
|
WPA
2 |
56,41
|
-
|
67,70
|
-
|
26,19
|
53,05
|
26,50
|
25,02
|
24,85
|
23,67
|
48,53
|
28,56
|
26,73
|
30,75
|
25,98
|
56,73
|
33,05
|
31,68
|
34,53
|
29,63
|
34,54
|
39,80
|
Dividend per aandeel
2 |
13,33
|
-
|
13,33
|
-
|
-
|
13,33
|
-
|
-
|
-
|
-
|
13,33
|
-
|
-
|
-
|
-
|
13,33
|
-
|
13,33
|
-
|
15,00
|
-
|
20,00
|
Datum van publicatie
|
24/09/19
|
7/04/20
|
29/09/20
|
6/04/21
|
28/09/21
|
28/09/21
|
28/12/21
|
5/04/22
|
28/06/22
|
27/09/22
|
27/09/22
|
27/12/22
|
4/04/23
|
27/06/23
|
26/09/23
|
26/09/23
|
26/12/23
|
2/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
65.311
|
91.347
|
86.845
|
71.831
|
70.642
|
68.480
|
63.773
|
71.405
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
532
|
26.931
|
4.773
|
-16.718
|
15.023
|
8.065
|
2.765
|
12.399
|
ROE (netto-inkomsten/eigen vermogen)
|
10,9%
|
11,9%
|
11%
|
9,4%
|
8,8%
|
9,8%
|
10%
|
9,82%
|
ROA (netto-inkomsten/totale activa)
|
10,5%
|
10,9%
|
6,4%
|
5,7%
|
9,43%
|
10,2%
|
7,88%
|
7,6%
|
Totale activa
1 |
171.078
|
191.239
|
330.000
|
340.345
|
201.464
|
214.497
|
309.986
|
340.023
|
Nettoactief per aandeel
2 |
898,0
|
985,0
|
1.082
|
1.153
|
1.197
|
1.290
|
1.393
|
1.496
|
Cashflow per aandeel
2 |
135,0
|
157,0
|
167,0
|
165,0
|
171,0
|
199,0
|
202,0
|
218,0
|
Capex
1 |
18.078
|
20.387
|
21.563
|
20.743
|
15.252
|
30.529
|
33.966
|
29.657
|
Capex/omzet
|
3,7%
|
3,76%
|
3,58%
|
3,32%
|
2,28%
|
4,11%
|
4,01%
|
3,27%
|
Datum van publicatie
|
5/04/19
|
7/04/20
|
6/04/21
|
5/04/22
|
4/04/23
|
2/04/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.333
JPY Gemiddelde koersdoel
2.603
JPY Spread / Gemiddelde doel +11,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,98% | 2,76 mld. | | -0,73% | 3,44 mld. | | -23,44% | 3,15 mld. | | +11,98% | 2,71 mld. | | -9,90% | 1,79 mld. | | +11,26% | 1,43 mld. | | -20,03% | 974 mln. | | -37,98% | 710 mln. | | -0,53% | 454 mln. | | +5,58% | 409 mln. |
Detailhandel - Drugs met kruidenierswinkel
|