Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.602
JPY
|
+0,72%
|
|
-0,28%
|
+16,73%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
167.165
|
154.166
|
144.520
|
134.670
|
153.658
|
182.057
|
-
|
-
|
Bedrijfswaarde
1 |
102.146
|
92.382
|
80.558
|
88.679
|
109.895
|
182.057
|
179.957
|
182.057
|
K/w-verhouding
|
16,1
x
|
19,4
x
|
10,7
x
|
11
x
|
13,3
x
|
16,1
x
|
13,3
x
|
11,2
x
|
Dividendrendement
|
2,36%
|
2,48%
|
3,11%
|
3,24%
|
3,86%
|
3,06%
|
3,75%
|
4,06%
|
Marktkapitalisatie/omzet
|
1,15
x
|
1,16
x
|
0,92
x
|
0,84
x
|
0,96
x
|
1,05
x
|
0,98
x
|
0,99
x
|
Bedrijfswaarde/omzet
|
1,15
x
|
1,16
x
|
0,92
x
|
0,84
x
|
0,96
x
|
1,05
x
|
0,98
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
5.421.728
x
|
6.636.076
x
|
-
|
6.171.416
x
|
-
|
Bedrijfswaarde/FCF
|
60.787.324
x
|
21.839.658
x
|
-
|
18.176.584
x
|
25.017.640
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
0,86
x
|
0,8
x
|
0,72
x
|
0,65
x
|
0,76
x
|
0,88
x
|
0,83
x
|
0,76
x
|
Aantal aandelen (in duizenden)
|
131.626
|
127.305
|
125.018
|
121.106
|
111.996
|
113.679
|
-
|
-
|
Referentieprijs
2 |
1.270
|
1.211
|
1.156
|
1.112
|
1.372
|
1.602
|
1.602
|
1.602
|
Datum van publicatie
|
13/02/20
|
12/02/21
|
10/02/22
|
10/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
144.955
|
133.392
|
156.313
|
160.825
|
159.371
|
173.950
|
186.300
|
184.000
|
EBITDA
|
-
|
-
|
-
|
24.839
|
23.155
|
-
|
29.500
|
-
|
Bedrijfsresultaat (EBIT)
1 |
13.782
|
12.336
|
17.676
|
14.382
|
12.499
|
14.150
|
16.800
|
18.800
|
Operationele Marge
|
9,51%
|
9,25%
|
11,31%
|
8,94%
|
7,84%
|
8,13%
|
9,02%
|
10,22%
|
Resultaat voor belastingen (EBT)
1 |
15.290
|
12.256
|
18.801
|
17.314
|
17.094
|
15.500
|
18.150
|
20.300
|
Nettowinst (verlies)
1 |
10.387
|
8.142
|
13.771
|
12.494
|
12.179
|
11.250
|
13.100
|
14.900
|
Nettomarge
|
7,17%
|
6,1%
|
8,81%
|
7,77%
|
7,64%
|
6,47%
|
7,03%
|
8,1%
|
WPA
2 |
78,91
|
62,43
|
108,1
|
101,3
|
102,8
|
99,75
|
120,6
|
142,6
|
Free Cash Flow
|
2.750
|
7.059
|
-
|
7.409
|
6.142
|
-
|
-
|
-
|
FCF-marge
|
1,9%
|
5,29%
|
-
|
4,61%
|
3,85%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
29,83%
|
26,53%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
26,48%
|
86,7%
|
-
|
59,3%
|
50,43%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
30,00
|
30,00
|
36,00
|
36,00
|
53,00
|
49,00
|
60,00
|
65,00
|
Datum van publicatie
|
13/02/20
|
12/02/21
|
10/02/22
|
10/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
65.775
|
74.164
|
39.231
|
37.750
|
77.977
|
40.740
|
42.108
|
38.198
|
38.749
|
76.947
|
39.202
|
43.222
|
82.424
|
39.014
|
39.400
|
80.300
|
42.900
|
44.300
|
87.200
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.665
|
9.021
|
4.590
|
4.109
|
7.891
|
4.163
|
2.328
|
2.587
|
2.159
|
4.746
|
3.342
|
4.411
|
7.753
|
3.552
|
2.750
|
6.200
|
3.800
|
4.000
|
7.800
|
Operationele Marge
|
8,61%
|
12,16%
|
11,7%
|
10,88%
|
10,12%
|
10,22%
|
5,53%
|
6,77%
|
5,57%
|
6,17%
|
8,53%
|
10,21%
|
9,41%
|
9,1%
|
6,98%
|
7,72%
|
8,86%
|
9,03%
|
8,94%
|
Resultaat voor belastingen (EBT)
|
5.605
|
9.777
|
5.062
|
5.593
|
10.178
|
3.996
|
-
|
3.003
|
-
|
7.595
|
3.985
|
-
|
-
|
3.666
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
3.786
|
7.015
|
3.646
|
4.015
|
7.391
|
2.903
|
-
|
2.185
|
-
|
5.469
|
2.706
|
-
|
-
|
2.717
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
5,76%
|
9,46%
|
9,29%
|
10,64%
|
9,48%
|
7,13%
|
-
|
5,72%
|
-
|
7,11%
|
6,9%
|
-
|
-
|
6,96%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
28,82
|
54,76
|
28,59
|
32,17
|
59,36
|
23,69
|
-
|
18,18
|
-
|
45,71
|
22,95
|
-
|
-
|
23,60
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
15,00
|
17,00
|
-
|
-
|
18,00
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/07/20
|
30/07/21
|
29/10/21
|
28/04/22
|
29/07/22
|
31/10/22
|
10/02/23
|
28/04/23
|
31/07/23
|
31/07/23
|
31/10/23
|
13/02/24
|
13/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
65.019
|
61.784
|
63.962
|
45.991
|
43.763
|
-
|
2.100
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
2.750
|
7.059
|
-
|
7.409
|
6.142
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,5%
|
4,2%
|
7%
|
6,1%
|
5,8%
|
5,4%
|
6,25%
|
6,9%
|
ROA (netto-inkomsten/totale activa)
|
6,23%
|
5,34%
|
7,58%
|
6,28%
|
5,4%
|
6%
|
6,8%
|
-
|
Totale activa
1 |
166.813
|
152.512
|
181.645
|
199.075
|
225.651
|
187.500
|
192.647
|
-
|
Nettoactief per aandeel
2 |
1.472
|
1.506
|
1.614
|
1.701
|
1.816
|
1.813
|
1.925
|
2.105
|
Cashflow per aandeel
|
149,0
|
138,0
|
192,0
|
186,0
|
193,0
|
-
|
-
|
-
|
Capex
1 |
15.865
|
13.612
|
11.951
|
22.844
|
15.496
|
29.900
|
15.000
|
15.000
|
Capex/omzet
|
10,94%
|
10,2%
|
7,65%
|
14,2%
|
9,72%
|
17,19%
|
8,05%
|
8,15%
|
Datum van publicatie
|
13/02/20
|
12/02/21
|
10/02/22
|
10/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
1.602
JPY Gemiddelde koersdoel
1.550
JPY Spread / Gemiddelde doel -3,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,73% | 1,19 mld. | | -1,20% | 66,01 mld. | | +47,62% | 41,76 mld. | | +15,99% | 38,66 mld. | | +4,25% | 32,28 mld. | | +8,78% | 19,57 mld. | | +12,32% | 16,77 mld. | | +17,69% | 15,08 mld. | | +8,31% | 14,83 mld. | | -14,59% | 13,95 mld. |
Chemische grondstoffen - Andere
|