Vertraagde tijd
OTC Markets
21:59:33 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
58
USD
|
-5,31%
|
|
-0,38%
|
+11,09%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
430.473
|
533.111
|
474.895
|
446.298
|
566.807
|
976.741
|
-
|
-
|
Bedrijfswaarde
1 |
316.755
|
401.725
|
319.516
|
272.325
|
384.540
|
716.510
|
756.287
|
746.608
|
K/w-verhouding
|
23,3
x
|
22,8
x
|
16,3
x
|
19,9
x
|
17,1
x
|
17,4
x
|
16
x
|
15,5
x
|
Dividendrendement
|
1,66%
|
1,53%
|
1,94%
|
2,06%
|
1,8%
|
1,79%
|
1,86%
|
1,94%
|
Marktkapitalisatie/omzet
|
1,07
x
|
1,28
x
|
1,14
x
|
1,23
x
|
1,3
x
|
1,98
x
|
1,92
x
|
1,86
x
|
Bedrijfswaarde/omzet
|
0,79
x
|
0,97
x
|
0,77
x
|
0,75
x
|
0,88
x
|
1,47
x
|
1,49
x
|
1,42
x
|
Bedrijfswaarde/EBITDA
|
8,45
x
|
9,31
x
|
6,21
x
|
6,05
x
|
6,83
x
|
8,55
x
|
8,4
x
|
7,94
x
|
Bedrijfswaarde/FCF
|
86,3
x
|
13,7
x
|
10,4
x
|
13,2
x
|
-
|
14,1
x
|
26,3
x
|
18,7
x
|
FCF Yield
|
1,16%
|
7,28%
|
9,59%
|
7,59%
|
-
|
7,09%
|
3,8%
|
5,36%
|
Price to Book
|
1,45
x
|
1,74
x
|
1,43
x
|
1,26
x
|
1,45
x
|
2,09
x
|
1,98
x
|
1,85
x
|
Aantal aandelen (in duizenden)
|
102.129
|
102.129
|
102.128
|
102.128
|
102.127
|
102.127
|
-
|
-
|
Referentieprijs
2 |
4.215
|
5.220
|
4.650
|
4.370
|
5.550
|
9.535
|
9.535
|
9.535
|
Datum van publicatie
|
10/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
401.064
|
416.031
|
417.511
|
361.495
|
435.786
|
489.013
|
508.970
|
525.028
|
EBITDA
1 |
37.503
|
43.128
|
51.469
|
45.011
|
56.329
|
83.800
|
90.076
|
94.077
|
Bedrijfsresultaat (EBIT)
1 |
23.661
|
28.348
|
36.460
|
29.737
|
40.330
|
66.696
|
72.886
|
74.892
|
Operationele Marge
|
5,9%
|
6,81%
|
8,73%
|
8,23%
|
9,25%
|
13,64%
|
14,32%
|
14,26%
|
Resultaat voor belastingen (EBT)
1 |
25.906
|
32.600
|
38.909
|
31.586
|
43.547
|
73.209
|
79.517
|
82.142
|
Nettowinst (verlies)
1 |
18.438
|
23.379
|
29.070
|
22.414
|
33.126
|
55.653
|
60.018
|
61.469
|
Nettomarge
|
4,6%
|
5,62%
|
6,96%
|
6,2%
|
7,6%
|
11,38%
|
11,79%
|
11,71%
|
WPA
2 |
180,5
|
228,9
|
284,6
|
219,5
|
324,4
|
545,0
|
595,0
|
614,7
|
Free Cash Flow
1 |
3.670
|
29.238
|
30.656
|
20.656
|
-
|
50.797
|
28.768
|
39.998
|
FCF-marge
|
0,92%
|
7,03%
|
7,34%
|
5,71%
|
-
|
10,39%
|
5,65%
|
7,62%
|
Kasstroomconversie (ebitda)
|
9,79%
|
67,79%
|
59,56%
|
45,89%
|
-
|
60,62%
|
31,94%
|
42,52%
|
Kasstroomconversie (nettowinst)
|
19,9%
|
125,06%
|
105,46%
|
92,16%
|
-
|
91,27%
|
47,93%
|
65,07%
|
Dividend per aandeel
2 |
70,00
|
80,00
|
90,00
|
90,00
|
100,0
|
170,0
|
177,1
|
185,0
|
Datum van publicatie
|
10/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q2
|
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
198.345
|
-
|
203.594
|
86.858
|
170.498
|
97.599
|
93.398
|
103.127
|
109.813
|
212.940
|
112.373
|
110.473
|
222.846
|
111.181
|
123.709
|
234.890
|
123.509
|
130.614
|
119.164
|
129.235
|
248.200
|
137.196
|
127.254
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12.483
|
-
|
16.758
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
11.664
|
-
|
18.134
|
6.397
|
14.796
|
10.026
|
4.915
|
10.727
|
8.251
|
18.978
|
12.907
|
8.445
|
21.352
|
13.190
|
16.634
|
29.824
|
18.187
|
18.685
|
16.806
|
17.764
|
35.100
|
20.417
|
18.638
|
38.100
|
Operationele Marge
|
5,88%
|
-
|
8,91%
|
7,36%
|
8,68%
|
10,27%
|
5,26%
|
10,4%
|
7,51%
|
8,91%
|
11,49%
|
7,64%
|
9,58%
|
11,86%
|
13,45%
|
12,7%
|
14,73%
|
14,31%
|
14,1%
|
13,75%
|
14,14%
|
14,88%
|
14,65%
|
-
|
Resultaat voor belastingen (EBT)
|
13.149
|
-
|
20.127
|
-
|
15.714
|
10.586
|
-
|
11.236
|
-
|
20.245
|
13.565
|
9.737
|
23.302
|
15.275
|
-
|
33.392
|
20.017
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
9.571
|
-
|
14.704
|
4.535
|
10.975
|
7.378
|
4.061
|
8.649
|
6.621
|
15.270
|
10.098
|
7.758
|
17.856
|
11.023
|
14.109
|
25.132
|
14.772
|
15.749
|
14.412
|
14.523
|
-
|
15.504
|
15.661
|
-
|
Nettomarge
|
4,83%
|
-
|
7,22%
|
5,22%
|
6,44%
|
7,56%
|
4,35%
|
8,39%
|
6,03%
|
7,17%
|
8,99%
|
7,02%
|
8,01%
|
9,91%
|
11,4%
|
10,7%
|
11,96%
|
12,06%
|
12,09%
|
11,24%
|
-
|
11,3%
|
12,31%
|
-
|
WPA
2 |
93,72
|
-
|
144,0
|
44,41
|
107,5
|
72,24
|
39,77
|
84,69
|
64,84
|
149,5
|
98,87
|
75,96
|
-
|
107,9
|
138,2
|
246,1
|
144,6
|
154,2
|
128,8
|
144,5
|
-
|
158,5
|
162,1
|
-
|
Dividend per aandeel
2 |
40,00
|
40,00
|
40,00
|
40,00
|
40,00
|
-
|
-
|
-
|
-
|
40,00
|
-
|
-
|
-
|
-
|
60,00
|
60,00
|
-
|
110,0
|
-
|
85,00
|
-
|
-
|
85,00
|
-
|
Datum van publicatie
|
31/10/19
|
15/05/20
|
30/10/20
|
29/10/21
|
29/10/21
|
31/01/22
|
13/05/22
|
29/07/22
|
31/10/22
|
31/10/22
|
31/01/23
|
12/05/23
|
12/05/23
|
31/07/23
|
31/10/23
|
31/10/23
|
31/01/24
|
10/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
113.718
|
131.386
|
155.379
|
173.973
|
182.267
|
251.143
|
220.454
|
230.133
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.670
|
29.238
|
30.656
|
20.656
|
-
|
50.797
|
28.768
|
39.999
|
ROE (netto-inkomsten/eigen vermogen)
|
6,4%
|
7,8%
|
9,1%
|
6,5%
|
8,9%
|
13%
|
12,7%
|
12,2%
|
ROA (netto-inkomsten/totale activa)
|
6,85%
|
7,91%
|
9,34%
|
7,23%
|
9,19%
|
14%
|
10,7%
|
10,8%
|
Totale activa
1 |
269.032
|
295.611
|
311.261
|
310.061
|
360.532
|
396.865
|
562.669
|
567.846
|
Nettoactief per aandeel
2 |
2.905
|
3.003
|
3.246
|
3.475
|
3.840
|
4.527
|
4.816
|
5.144
|
Cashflow per aandeel
2 |
316,0
|
374,0
|
432,0
|
369,0
|
481,0
|
712,0
|
795,0
|
849,0
|
Capex
1 |
30.390
|
19.691
|
17.127
|
13.117
|
14.253
|
19.700
|
56.125
|
37.750
|
Capex/omzet
|
7,58%
|
4,73%
|
4,1%
|
3,63%
|
3,27%
|
4,03%
|
11,03%
|
7,19%
|
Datum van publicatie
|
10/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
9.564
JPY Gemiddelde koersdoel
11.281
JPY Spread / Gemiddelde doel +17,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,74% | 87,78 mld. | | -1,50% | 39,37 mld. | | -12,95% | 39,12 mld. | | -1,46% | 37,18 mld. | | -2,78% | 35,31 mld. | | -16,17% | 29,89 mld. | | -3,46% | 29,52 mld. | | +5,03% | 23,23 mld. | | -18,06% | 20,4 mld. |
Voedselverwerking - Andere
|