Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.386
JPY
|
+2,19%
|
|
+1,15%
|
+18,49%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
186.595
|
108.001
|
212.937
|
234.810
|
242.803
|
408.474
|
-
|
-
|
Bedrijfswaarde
1 |
172.356
|
87.816
|
181.578
|
184.168
|
185.281
|
352.476
|
348.163
|
337.216
|
K/w-verhouding
|
12,4
x
|
12
x
|
16,1
x
|
12,8
x
|
12
x
|
18,4
x
|
16
x
|
14,5
x
|
Dividendrendement
|
1,89%
|
3,27%
|
1,66%
|
2,2%
|
2,52%
|
1,68%
|
1,88%
|
2,1%
|
Marktkapitalisatie/omzet
|
0,88
x
|
0,52
x
|
1,02
x
|
0,89
x
|
0,85
x
|
1,42
x
|
1,33
x
|
1,27
x
|
Bedrijfswaarde/omzet
|
0,81
x
|
0,43
x
|
0,87
x
|
0,7
x
|
0,65
x
|
1,22
x
|
1,13
x
|
1,05
x
|
Bedrijfswaarde/EBITDA
|
7,26
x
|
4,07
x
|
5,64
x
|
4,83
x
|
4,8
x
|
8,58
x
|
7,6
x
|
6,77
x
|
Bedrijfswaarde/FCF
|
19,5
x
|
7,68
x
|
11,2
x
|
10,6
x
|
23,2
x
|
17,6
x
|
25,4
x
|
15,4
x
|
FCF Yield
|
5,13%
|
13%
|
8,96%
|
9,48%
|
4,3%
|
5,68%
|
3,94%
|
6,49%
|
Price to Book
|
1,04
x
|
0,61
x
|
1,06
x
|
1,02
x
|
0,95
x
|
1,5
x
|
1,41
x
|
1,32
x
|
Aantal aandelen (in duizenden)
|
94.121
|
94.118
|
94.116
|
94.112
|
94.110
|
93.131
|
-
|
-
|
Referentieprijs
2 |
1.982
|
1.148
|
2.262
|
2.495
|
2.580
|
4.386
|
4.386
|
4.386
|
Datum van publicatie
|
13/05/19
|
18/05/20
|
17/05/21
|
16/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
212.952
|
206.620
|
209.002
|
263.114
|
284.939
|
288.467
|
307.846
|
321.344
|
EBITDA
1 |
23.739
|
21.563
|
32.173
|
38.108
|
38.597
|
41.092
|
45.837
|
49.819
|
Bedrijfsresultaat (EBIT)
1 |
13.587
|
10.285
|
19.914
|
24.887
|
24.823
|
26.985
|
31.123
|
34.875
|
Operationele Marge
|
6,38%
|
4,98%
|
9,53%
|
9,46%
|
8,71%
|
9,35%
|
10,11%
|
10,85%
|
Resultaat voor belastingen (EBT)
1 |
19.548
|
11.499
|
16.139
|
25.880
|
26.736
|
28.856
|
33.402
|
37.800
|
Nettowinst (verlies)
1 |
15.084
|
8.986
|
13.198
|
18.299
|
20.289
|
22.333
|
25.597
|
28.245
|
Nettomarge
|
7,08%
|
4,35%
|
6,31%
|
6,95%
|
7,12%
|
7,74%
|
8,31%
|
8,79%
|
WPA
2 |
160,3
|
95,48
|
140,2
|
194,4
|
215,6
|
238,5
|
273,9
|
302,6
|
Free Cash Flow
1 |
8.845
|
11.433
|
16.267
|
17.452
|
7.970
|
20.003
|
13.716
|
21.876
|
FCF-marge
|
4,15%
|
5,53%
|
7,78%
|
6,63%
|
2,8%
|
6,93%
|
4,46%
|
6,81%
|
Kasstroomconversie (ebitda)
|
37,26%
|
53,02%
|
50,56%
|
45,8%
|
20,65%
|
48,68%
|
29,92%
|
43,91%
|
Kasstroomconversie (nettowinst)
|
58,64%
|
127,23%
|
123,25%
|
95,37%
|
39,28%
|
89,57%
|
53,59%
|
77,45%
|
Dividend per aandeel
2 |
37,50
|
37,50
|
37,50
|
55,00
|
65,00
|
73,50
|
82,50
|
91,90
|
Datum van publicatie
|
13/05/19
|
18/05/20
|
17/05/21
|
16/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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 |
104.982
|
90.201
|
65.653
|
128.315
|
67.613
|
67.186
|
71.733
|
71.737
|
143.470
|
73.179
|
68.290
|
70.254
|
71.688
|
141.942
|
73.512
|
72.446
|
75.300
|
75.650
|
78.750
|
77.400
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
8.311
|
3.938
|
6.942
|
13.522
|
7.462
|
3.903
|
6.732
|
5.750
|
12.482
|
7.531
|
4.810
|
6.499
|
6.105
|
12.604
|
7.936
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
7,92%
|
4,37%
|
10,57%
|
10,54%
|
11,04%
|
5,81%
|
9,38%
|
8,02%
|
8,7%
|
10,29%
|
7,04%
|
9,25%
|
8,52%
|
8,88%
|
10,8%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
9.043
|
4.264
|
7.054
|
13.957
|
7.829
|
4.094
|
6.348
|
6.131
|
12.479
|
8.774
|
5.483
|
7.564
|
7.154
|
14.718
|
8.843
|
5.239
|
8.200
|
8.900
|
10.300
|
8.800
|
Nettowinst (verlies)
1 |
7.286
|
3.164
|
5.033
|
10.277
|
5.860
|
2.162
|
4.711
|
4.519
|
9.230
|
6.925
|
4.134
|
5.712
|
5.362
|
11.074
|
6.955
|
3.771
|
6.200
|
6.800
|
7.800
|
6.700
|
Nettomarge
|
6,94%
|
3,51%
|
7,67%
|
8,01%
|
8,67%
|
3,22%
|
6,57%
|
6,3%
|
6,43%
|
9,46%
|
6,05%
|
8,13%
|
7,48%
|
7,8%
|
9,46%
|
5,21%
|
8,23%
|
8,99%
|
9,9%
|
8,66%
|
WPA
|
77,41
|
33,62
|
-
|
109,2
|
62,28
|
-
|
50,06
|
-
|
98,08
|
73,58
|
-
|
60,78
|
-
|
118,2
|
74,58
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
22,50
|
15,00
|
-
|
25,00
|
-
|
-
|
-
|
-
|
30,00
|
-
|
-
|
-
|
-
|
35,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/11/19
|
9/11/20
|
8/11/21
|
8/11/21
|
7/02/22
|
16/05/22
|
8/08/22
|
7/11/22
|
7/11/22
|
5/02/23
|
15/05/23
|
7/08/23
|
6/11/23
|
6/11/23
|
5/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
14.239
|
20.185
|
31.359
|
50.642
|
57.522
|
55.997
|
60.310
|
71.258
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8.845
|
11.433
|
16.267
|
17.452
|
7.970
|
20.003
|
13.716
|
21.876
|
ROE (netto-inkomsten/eigen vermogen)
|
8,7%
|
5%
|
7%
|
8,5%
|
8,4%
|
8,47%
|
9,01%
|
9,44%
|
ROA (netto-inkomsten/totale activa)
|
7,02%
|
4,05%
|
5,13%
|
7,22%
|
7,14%
|
7,45%
|
8,5%
|
9,35%
|
Totale activa
1 |
214.958
|
222.020
|
257.224
|
253.343
|
284.306
|
299.770
|
301.145
|
302.083
|
Nettoactief per aandeel
2 |
1.900
|
1.882
|
2.127
|
2.442
|
2.713
|
2.916
|
3.106
|
3.321
|
Cashflow per aandeel
2 |
268,0
|
215,0
|
270,0
|
335,0
|
362,0
|
417,0
|
398,0
|
472,0
|
Capex
1 |
11.346
|
10.773
|
11.138
|
14.408
|
18.313
|
22.100
|
23.800
|
21.300
|
Capex/omzet
|
5,33%
|
5,21%
|
5,33%
|
5,48%
|
6,43%
|
7,66%
|
7,73%
|
6,63%
|
Datum van publicatie
|
13/05/19
|
18/05/20
|
17/05/21
|
16/05/22
|
15/05/23
|
-
|
-
|
-
|
Laatste slotkoers
4.386
JPY Gemiddelde koersdoel
4.583
JPY Spread / Gemiddelde doel +4,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,49% | 2,59 mld. | | +4,47% | 40,29 mld. | | -25,15% | 20,6 mld. | | -14,52% | 13,21 mld. | | -8,75% | 9,69 mld. | | -13,48% | 9,66 mld. | | -4,50% | 6,61 mld. | | +3,01% | 6,42 mld. | | -30,31% | 5,29 mld. | | -21,00% | 3,3 mld. |
Kunststoffen
|