Beurs gesloten -
Japan Exchange
08:00:00 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.665
JPY
|
-0,41%
|
|
-1,48%
|
-16,51%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
51.708
|
50.552
|
90.150
|
70.966
|
124.351
|
130.695
|
-
|
-
|
Bedrijfswaarde
1 |
51.605
|
53.180
|
92.972
|
73.090
|
127.327
|
130.695
|
130.695
|
130.695
|
K/w-verhouding
|
17,6
x
|
111
x
|
33
x
|
19
x
|
26,9
x
|
22,7
x
|
17,7
x
|
15,1
x
|
Dividendrendement
|
1,05%
|
1,13%
|
0,8%
|
1,11%
|
0,77%
|
0,82%
|
0,94%
|
1,04%
|
Marktkapitalisatie/omzet
|
0,88
x
|
0,87
x
|
1,41
x
|
0,97
x
|
1,35
x
|
1,22
x
|
1,08
x
|
0,96
x
|
Bedrijfswaarde/omzet
|
0,88
x
|
0,87
x
|
1,41
x
|
0,97
x
|
1,35
x
|
1,22
x
|
1,08
x
|
0,96
x
|
Bedrijfswaarde/EBITDA
|
8,08
x
|
9,26
x
|
17,2
x
|
11,8
x
|
11,4
x
|
10,3
x
|
8,68
x
|
8,13
x
|
Bedrijfswaarde/FCF
|
49,3
x
|
-24,7
x
|
313
x
|
50,9
x
|
75,2
x
|
65,5
x
|
27,7
x
|
22
x
|
FCF Yield
|
2,03%
|
-4,04%
|
0,32%
|
1,97%
|
1,33%
|
1,53%
|
3,62%
|
4,55%
|
Price to Book
|
2,94
x
|
2,9
x
|
4,6
x
|
3,13
x
|
5,08
x
|
4,5
x
|
3,72
x
|
3,13
x
|
Aantal aandelen (in duizenden)
|
36.117
|
36.151
|
36.205
|
36.331
|
35.682
|
35.660
|
-
|
-
|
Referentieprijs
2 |
1.432
|
1.398
|
2.490
|
1.953
|
3.485
|
3.665
|
3.665
|
3.665
|
Datum van publicatie
|
9/08/19
|
11/08/20
|
10/08/21
|
10/08/22
|
10/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
58.924
|
57.960
|
64.018
|
73.277
|
92.274
|
107.000
|
121.070
|
135.747
|
EBITDA
1 |
6.397
|
5.460
|
5.238
|
6.015
|
10.946
|
12.630
|
15.060
|
16.080
|
Bedrijfsresultaat (EBIT)
1 |
3.933
|
3.033
|
2.555
|
2.873
|
7.202
|
8.943
|
11.287
|
12.960
|
Operationele Marge
|
6,67%
|
5,23%
|
3,99%
|
3,92%
|
7,81%
|
8,36%
|
9,32%
|
9,55%
|
Resultaat voor belastingen (EBT)
1 |
4.220
|
1.176
|
3.672
|
5.465
|
6.709
|
8.100
|
10.530
|
11.650
|
Nettowinst (verlies)
1 |
2.938
|
456
|
2.727
|
3.727
|
4.693
|
5.757
|
7.403
|
8.543
|
Nettomarge
|
4,99%
|
0,79%
|
4,26%
|
5,09%
|
5,09%
|
5,38%
|
6,11%
|
6,29%
|
WPA
2 |
81,39
|
12,64
|
75,36
|
102,9
|
129,5
|
161,4
|
207,6
|
243,0
|
Free Cash Flow
1 |
1.050
|
-2.044
|
288,3
|
1.395
|
1.653
|
1.995
|
4.726
|
5.948
|
FCF-marge
|
1,78%
|
-3,53%
|
0,45%
|
1,9%
|
1,79%
|
1,86%
|
3,9%
|
4,38%
|
Kasstroomconversie (ebitda)
|
16,41%
|
-
|
5,5%
|
23,19%
|
15,1%
|
15,79%
|
31,38%
|
36,99%
|
Kasstroomconversie (nettowinst)
|
35,73%
|
-
|
10,57%
|
37,43%
|
35,22%
|
34,65%
|
63,84%
|
69,63%
|
Dividend per aandeel
2 |
15,00
|
15,83
|
20,00
|
21,67
|
26,67
|
30,00
|
34,33
|
38,00
|
Datum van publicatie
|
9/08/19
|
11/08/20
|
10/08/21
|
10/08/22
|
10/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2021 S1
|
2022 Q1
|
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
|
---|
Omzet
1 |
31.507
|
34.472
|
15.730
|
19.813
|
35.543
|
18.446
|
19.288
|
21.910
|
22.268
|
44.178
|
24.177
|
23.919
|
25.909
|
26.096
|
52.005
|
28.583
|
26.550
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.813
|
3.178
|
-32
|
1.541
|
1.509
|
457
|
907
|
1.855
|
1.628
|
3.483
|
2.148
|
1.571
|
2.189
|
2.021
|
4.210
|
2.664
|
1.445
|
Operationele Marge
|
5,75%
|
9,22%
|
-0,2%
|
7,78%
|
4,25%
|
2,48%
|
4,7%
|
8,47%
|
7,31%
|
7,88%
|
8,88%
|
6,57%
|
8,45%
|
7,74%
|
8,1%
|
9,32%
|
5,44%
|
Resultaat voor belastingen (EBT)
|
1.667
|
3.506
|
1.255
|
-
|
3.683
|
775
|
-
|
1.830
|
-
|
3.352
|
1.972
|
-
|
2.057
|
-
|
3.831
|
2.590
|
-
|
Nettowinst (verlies)
1 |
1.030
|
2.445
|
816
|
1.644
|
2.460
|
434
|
833
|
1.221
|
982
|
2.203
|
1.328
|
1.162
|
1.335
|
1.124
|
2.459
|
1.707
|
840
|
Nettomarge
|
3,27%
|
7,09%
|
5,19%
|
8,3%
|
6,92%
|
2,35%
|
4,32%
|
5,57%
|
4,41%
|
4,99%
|
5,49%
|
4,86%
|
5,15%
|
4,31%
|
4,73%
|
5,97%
|
3,16%
|
WPA
|
28,54
|
67,59
|
22,55
|
-
|
67,92
|
11,98
|
-
|
33,62
|
-
|
60,64
|
36,55
|
-
|
37,46
|
-
|
68,98
|
47,87
|
-
|
Dividend per aandeel
|
9,167
|
8,333
|
-
|
-
|
10,00
|
-
|
-
|
-
|
-
|
11,67
|
-
|
-
|
-
|
-
|
15,00
|
-
|
-
|
Datum van publicatie
|
7/02/20
|
8/02/21
|
9/11/21
|
10/02/22
|
10/02/22
|
10/05/22
|
10/08/22
|
9/11/22
|
10/02/23
|
10/02/23
|
10/05/23
|
10/08/23
|
9/11/23
|
9/02/24
|
9/02/24
|
10/05/24
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
2.628
|
2.822
|
2.124
|
2.976
|
-
|
-
|
-
|
Nettokaspositie
|
103
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,4813
x
|
0,5388
x
|
0,3531
x
|
0,2719
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.050
|
-2.044
|
288
|
1.395
|
1.653
|
1.995
|
4.727
|
5.949
|
ROE (netto-inkomsten/eigen vermogen)
|
17,9%
|
2,6%
|
14,7%
|
17,6%
|
19,9%
|
21,2%
|
21,8%
|
-
|
ROA (netto-inkomsten/totale activa)
|
15%
|
8,51%
|
9,9%
|
13,1%
|
14,9%
|
-
|
-
|
-
|
Totale activa
1 |
19.584
|
5.358
|
27.549
|
28.389
|
31.446
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
487,0
|
481,0
|
542,0
|
623,0
|
686,0
|
815,0
|
984,0
|
1.171
|
Cashflow per aandeel
|
150,0
|
79,80
|
149,0
|
190,0
|
233,0
|
-
|
-
|
-
|
Capex
1 |
4.456
|
4.411
|
5.501
|
5.037
|
7.104
|
7.291
|
7.480
|
7.590
|
Capex/omzet
|
7,56%
|
7,61%
|
8,59%
|
6,87%
|
7,7%
|
6,81%
|
6,18%
|
5,59%
|
Datum van publicatie
|
9/08/19
|
11/08/20
|
10/08/21
|
10/08/22
|
10/08/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.680
JPY Gemiddelde koersdoel
5.533
JPY Spread / Gemiddelde doel +50,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,51% | 841 mln. | | +3,91% | 48,15 mld. | | -8,45% | 18,14 mld. | | +33,29% | 14,55 mld. | | -14,37% | 13,66 mld. | | +89,46% | 9,17 mld. | | -14,20% | 6,44 mld. | | -8,51% | 4,44 mld. | | -15,17% | 3,71 mld. | | +9,30% | 3,67 mld. |
Restaurants & Bars - NEC
|