Beurs gesloten -
Japan Exchange
08:00:00 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.516
JPY
|
-0,45%
|
|
-2,88%
|
-3,93%
|
Fiscaal tijdperk: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
1.638.302
|
2.492.241
|
1.866.735
|
1.808.504
|
1.659.187
|
1.569.035
|
-
|
-
|
Bedrijfswaarde
1 |
1.604.346
|
2.447.735
|
1.813.764
|
1.761.635
|
1.637.709
|
1.528.437
|
1.496.489
|
1.481.613
|
K/w-verhouding
|
47
x
|
75,2
x
|
42,3
x
|
39,5
x
|
33,6
x
|
27,1
x
|
23,5
x
|
20,8
x
|
Dividendrendement
|
0,92%
|
0,6%
|
0,85%
|
0,95%
|
1,05%
|
1,19%
|
1,28%
|
1,43%
|
Marktkapitalisatie/omzet
|
5,43
x
|
8,17
x
|
5,13
x
|
4,41
x
|
3,6
x
|
3,06
x
|
2,86
x
|
2,63
x
|
Bedrijfswaarde/omzet
|
5,31
x
|
8,02
x
|
4,99
x
|
4,29
x
|
3,55
x
|
2,98
x
|
2,73
x
|
2,48
x
|
Bedrijfswaarde/EBITDA
|
20,2
x
|
31,6
x
|
19,1
x
|
16,7
x
|
14,3
x
|
11,9
x
|
10,5
x
|
9,42
x
|
Bedrijfswaarde/FCF
|
58,8
x
|
88,4
x
|
76,6
x
|
103
x
|
183
x
|
47,2
x
|
30,8
x
|
25,6
x
|
FCF Yield
|
1,7%
|
1,13%
|
1,31%
|
0,97%
|
0,55%
|
2,12%
|
3,24%
|
3,91%
|
Price to Book
|
5,9
x
|
8,09
x
|
5,36
x
|
4,67
x
|
3,84
x
|
3,36
x
|
3,06
x
|
2,78
x
|
Aantal aandelen (in duizenden)
|
626.422
|
626.979
|
627.615
|
627.735
|
623.403
|
623.499
|
-
|
-
|
Referentieprijs
2 |
2.615
|
3.975
|
2.974
|
2.881
|
2.662
|
2.516
|
2.516
|
2.516
|
Datum van publicatie
|
12/05/20
|
12/05/21
|
12/05/22
|
11/05/23
|
9/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
301.980
|
305.073
|
363.780
|
410.502
|
461.510
|
512.257
|
548.100
|
597.610
|
EBITDA
1 |
79.239
|
77.367
|
94.847
|
105.486
|
114.270
|
128.823
|
142.047
|
157.223
|
Bedrijfsresultaat (EBIT)
1 |
55.284
|
51.792
|
67.416
|
73.679
|
78.382
|
87.566
|
100.872
|
114.329
|
Operationele Marge
|
18,31%
|
16,98%
|
18,53%
|
17,95%
|
16,98%
|
17,09%
|
18,4%
|
19,13%
|
Resultaat voor belastingen (EBT)
1 |
49.433
|
48.033
|
64.346
|
68.713
|
74.600
|
83.776
|
98.856
|
111.660
|
Nettowinst (verlies)
1 |
34.883
|
33.142
|
44.093
|
45.784
|
49.639
|
57.942
|
66.927
|
75.408
|
Nettomarge
|
11,55%
|
10,86%
|
12,12%
|
11,15%
|
10,76%
|
11,31%
|
12,21%
|
12,62%
|
WPA
2 |
55,70
|
52,88
|
70,29
|
72,94
|
79,27
|
92,73
|
107,2
|
120,8
|
Free Cash Flow
1 |
27.276
|
27.682
|
23.687
|
17.084
|
8.935
|
32.349
|
48.521
|
57.875
|
FCF-marge
|
9,03%
|
9,07%
|
6,51%
|
4,16%
|
1,94%
|
6,31%
|
8,85%
|
9,68%
|
Kasstroomconversie (ebitda)
|
34,42%
|
35,78%
|
24,97%
|
16,2%
|
7,82%
|
25,11%
|
34,16%
|
36,81%
|
Kasstroomconversie (nettowinst)
|
78,19%
|
83,53%
|
53,72%
|
37,31%
|
18%
|
55,83%
|
72,5%
|
76,75%
|
Dividend per aandeel
2 |
24,00
|
24,00
|
25,33
|
27,33
|
28,00
|
29,86
|
32,23
|
36,02
|
Datum van publicatie
|
12/05/20
|
12/05/21
|
12/05/22
|
11/05/23
|
9/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
-
|
132.082
|
-
|
168.753
|
90.148
|
104.879
|
-
|
86.029
|
107.993
|
194.022
|
104.721
|
111.759
|
-
|
95.351
|
117.347
|
212.698
|
113.827
|
134.985
|
-
|
109.470
|
127.999
|
237.600
|
126.798
|
142.206
|
116.800
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29.478
|
33.893
|
-
|
27.413
|
33.365
|
-
|
32.991
|
33.031
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
20.004
|
-
|
33.711
|
16.159
|
17.546
|
-
|
11.053
|
22.097
|
33.150
|
21.222
|
19.307
|
40.529
|
13.277
|
20.547
|
33.824
|
20.388
|
24.170
|
-
|
15.919
|
22.744
|
37.600
|
22.948
|
26.455
|
19.100
|
Operationele Marge
|
-
|
15,15%
|
-
|
19,98%
|
17,92%
|
16,73%
|
-
|
12,85%
|
20,46%
|
17,09%
|
20,27%
|
17,28%
|
-
|
13,92%
|
17,51%
|
15,9%
|
17,91%
|
17,91%
|
-
|
14,54%
|
17,77%
|
15,82%
|
18,1%
|
18,6%
|
16,35%
|
Resultaat voor belastingen (EBT)
1 |
-
|
18.090
|
-
|
32.088
|
15.977
|
16.281
|
-
|
12.847
|
21.699
|
34.546
|
16.512
|
17.655
|
34.167
|
13.160
|
20.140
|
33.300
|
17.802
|
23.498
|
-
|
14.922
|
21.772
|
-
|
21.748
|
24.628
|
17.800
|
Nettowinst (verlies)
1 |
-
|
12.653
|
-
|
22.243
|
10.658
|
11.192
|
-
|
8.030
|
15.959
|
23.989
|
11.196
|
10.599
|
21.795
|
8.621
|
13.565
|
22.186
|
12.278
|
15.175
|
-
|
9.823
|
14.313
|
-
|
14.305
|
17.002
|
11.900
|
Nettomarge
|
-
|
9,58%
|
-
|
13,18%
|
11,82%
|
10,67%
|
-
|
9,33%
|
14,78%
|
12,36%
|
10,69%
|
9,48%
|
-
|
9,04%
|
11,56%
|
10,43%
|
10,79%
|
11,24%
|
-
|
8,97%
|
11,18%
|
-
|
11,28%
|
11,96%
|
10,19%
|
WPA
2 |
-
|
20,20
|
-
|
35,47
|
16,99
|
17,83
|
-
|
12,79
|
25,43
|
38,22
|
17,84
|
16,89
|
-
|
13,73
|
21,60
|
35,34
|
19,63
|
24,30
|
-
|
16,04
|
22,78
|
-
|
22,45
|
27,75
|
-
|
Dividend per aandeel
2 |
12,00
|
12,00
|
12,00
|
12,33
|
-
|
13,00
|
13,00
|
-
|
-
|
13,33
|
-
|
-
|
-
|
-
|
14,00
|
14,00
|
-
|
14,00
|
14,00
|
-
|
15,50
|
-
|
-
|
15,50
|
-
|
Datum van publicatie
|
12/05/20
|
5/11/20
|
12/05/21
|
10/11/21
|
10/02/22
|
12/05/22
|
12/05/22
|
4/08/22
|
9/11/22
|
9/11/22
|
9/02/23
|
11/05/23
|
11/05/23
|
8/08/23
|
8/11/23
|
8/11/23
|
9/02/24
|
9/05/24
|
9/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
33.956
|
44.506
|
52.971
|
46.869
|
21.478
|
40.598
|
72.547
|
87.422
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
27.276
|
27.682
|
23.687
|
17.084
|
8.935
|
32.349
|
48.521
|
57.875
|
ROE (netto-inkomsten/eigen vermogen)
|
12,9%
|
11,3%
|
13,5%
|
12,4%
|
12,1%
|
12,8%
|
13,7%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
13,4%
|
11,8%
|
14,1%
|
13,5%
|
13%
|
10,6%
|
11,6%
|
12,2%
|
Totale activa
1 |
259.707
|
281.778
|
312.193
|
338.078
|
382.604
|
548.761
|
579.042
|
618.532
|
Nettoactief per aandeel
2 |
443,0
|
491,0
|
555,0
|
618,0
|
693,0
|
748,0
|
823,0
|
905,0
|
Cashflow per aandeel
2 |
94,00
|
93,70
|
114,0
|
124,0
|
137,0
|
136,0
|
159,0
|
174,0
|
Capex
1 |
13.629
|
9.930
|
32.034
|
42.035
|
50.191
|
50.600
|
46.350
|
47.680
|
Capex/omzet
|
4,51%
|
3,25%
|
8,81%
|
10,24%
|
10,88%
|
9,88%
|
8,46%
|
7,98%
|
Datum van publicatie
|
12/05/20
|
12/05/21
|
12/05/22
|
11/05/23
|
9/05/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.516
JPY Gemiddelde koersdoel
3.136
JPY Spread / Gemiddelde doel +24,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,93% | 9,76 mld. | | -5,50% | 181 mld. | | -5,79% | 99,52 mld. | | -6,59% | 65,82 mld. | | -8,38% | 45,21 mld. | | +8,42% | 43,85 mld. | | +10,10% | 42,17 mld. | | +10,97% | 28,75 mld. | | +18,89% | 25,39 mld. | | -8,39% | 23,5 mld. |
Medische apparatuur, benodigdheden & distributie - Andere
|