Beurs gesloten -
Japan Exchange
08:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.105
JPY
|
-3,77%
|
|
-0,48%
|
+54,53%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
257.281
|
210.551
|
302.589
|
244.823
|
200.909
|
311.686
|
-
|
-
|
Bedrijfswaarde
1 |
234.731
|
213.862
|
294.131
|
226.961
|
185.847
|
291.886
|
333.525
|
339.875
|
K/w-verhouding
|
17,6
x
|
15,3
x
|
19,7
x
|
13
x
|
12,2
x
|
17,4
x
|
10,4
x
|
9,83
x
|
Dividendrendement
|
1,9%
|
2,33%
|
1,62%
|
2%
|
2,43%
|
2,22%
|
3,34%
|
3,57%
|
Marktkapitalisatie/omzet
|
2,13
x
|
1,71
x
|
2,31
x
|
1,89
x
|
1,43
x
|
1,92
x
|
1,67
x
|
1,56
x
|
Bedrijfswaarde/omzet
|
1,94
x
|
1,74
x
|
2,25
x
|
1,75
x
|
1,33
x
|
1,94
x
|
1,79
x
|
1,7
x
|
Bedrijfswaarde/EBITDA
|
9,43
x
|
8,46
x
|
10,5
x
|
7,29
x
|
5,99
x
|
9,49
x
|
6,5
x
|
6,2
x
|
Bedrijfswaarde/FCF
|
-104
x
|
-40,4
x
|
33,6
x
|
18,6
x
|
194
x
|
-20,2
x
|
77,6
x
|
30,3
x
|
FCF Yield
|
-0,96%
|
-2,48%
|
2,97%
|
5,38%
|
0,52%
|
-4,95%
|
1,29%
|
3,3%
|
Price to Book
|
1,27
x
|
1,03
x
|
1,39
x
|
1,02
x
|
0,8
x
|
1,07
x
|
1,09
x
|
1,01
x
|
Aantal aandelen (in duizenden)
|
76.458
|
76.508
|
76.508
|
76.507
|
76.391
|
75.928
|
-
|
-
|
Referentieprijs
2 |
3.365
|
2.752
|
3.955
|
3.200
|
2.630
|
4.105
|
4.105
|
4.105
|
Datum van publicatie
|
9/05/19
|
11/05/20
|
11/05/21
|
10/05/22
|
9/05/23
|
9/05/24
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
120.906
|
123.248
|
130.883
|
129.546
|
140.043
|
150.845
|
186.375
|
199.400
|
EBITDA
1 |
24.882
|
25.282
|
27.997
|
31.119
|
31.017
|
30.771
|
51.350
|
54.800
|
Bedrijfsresultaat (EBIT)
1 |
18.520
|
18.876
|
19.382
|
22.376
|
20.916
|
20.017
|
40.850
|
43.600
|
Operationele Marge
|
15,32%
|
15,32%
|
14,81%
|
17,27%
|
14,94%
|
13,27%
|
21,92%
|
21,87%
|
Resultaat voor belastingen (EBT)
1 |
19.897
|
19.223
|
20.456
|
25.563
|
23.018
|
23.736
|
42.285
|
44.185
|
Nettowinst (verlies)
1 |
14.593
|
13.765
|
15.332
|
18.836
|
16.482
|
16.707
|
30.025
|
31.800
|
Nettomarge
|
12,07%
|
11,17%
|
11,71%
|
14,54%
|
11,77%
|
11,08%
|
16,11%
|
15,95%
|
WPA
2 |
190,9
|
180,0
|
200,4
|
246,2
|
215,6
|
219,8
|
394,3
|
417,6
|
Free Cash Flow
1 |
-2.247
|
-5.297
|
8.750
|
12.203
|
959
|
-14.449
|
4.300
|
11.200
|
FCF-marge
|
-1,86%
|
-4,3%
|
6,69%
|
9,42%
|
0,68%
|
-9,58%
|
2,31%
|
5,62%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
31,25%
|
39,21%
|
3,09%
|
-
|
8,37%
|
20,44%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
57,07%
|
64,79%
|
5,82%
|
-
|
14,32%
|
35,22%
|
Dividend per aandeel
2 |
64,00
|
64,00
|
64,00
|
64,00
|
64,00
|
85,00
|
137,0
|
146,5
|
Datum van publicatie
|
9/05/19
|
11/05/20
|
11/05/21
|
10/05/22
|
9/05/23
|
9/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
60.802
|
63.994
|
63.416
|
34.966
|
31.164
|
34.417
|
70.107
|
36.969
|
37.036
|
38.266
|
75.302
|
40.524
|
35.019
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
9.776
|
11.124
|
11.684
|
7.145
|
3.547
|
6.353
|
11.677
|
6.046
|
4.684
|
5.527
|
10.211
|
8.932
|
874
|
-
|
-
|
-
|
-
|
Operationele Marge
|
16,08%
|
17,38%
|
18,42%
|
20,43%
|
11,38%
|
18,46%
|
16,66%
|
16,35%
|
12,65%
|
14,44%
|
13,56%
|
22,04%
|
2,5%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
9.837
|
11.105
|
13.165
|
7.540
|
-
|
8.661
|
15.690
|
5.892
|
5.980
|
-
|
12.655
|
10.166
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
7.037
|
8.083
|
9.965
|
5.424
|
-
|
6.632
|
11.889
|
3.986
|
4.332
|
4.673
|
9.005
|
7.146
|
556
|
-
|
-
|
-
|
-
|
Nettomarge
|
11,57%
|
12,63%
|
15,71%
|
15,51%
|
-
|
19,27%
|
16,96%
|
10,78%
|
11,7%
|
12,21%
|
11,96%
|
17,63%
|
1,59%
|
-
|
-
|
-
|
-
|
WPA
2 |
92,03
|
105,7
|
130,3
|
70,89
|
-
|
86,70
|
155,5
|
52,19
|
56,88
|
61,50
|
118,4
|
94,07
|
7,380
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
32,00
|
32,00
|
32,00
|
-
|
-
|
-
|
32,00
|
-
|
-
|
35,00
|
35,00
|
-
|
50,00
|
-
|
68,00
|
-
|
68,00
|
Datum van publicatie
|
6/11/19
|
5/11/20
|
5/11/21
|
4/02/22
|
10/05/22
|
3/08/22
|
4/11/22
|
3/02/23
|
3/08/23
|
7/11/23
|
7/11/23
|
6/02/24
|
9/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
3.311
|
-
|
-
|
-
|
1.615
|
21.839
|
28.189
|
Nettokaspositie
1 |
22.550
|
-
|
8.458
|
17.862
|
15.062
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,131
x
|
-
|
-
|
-
|
0,0525
x
|
0,4253
x
|
0,5144
x
|
Free Cash Flow
1 |
-2.247
|
-5.297
|
8.750
|
12.203
|
959
|
-14.449
|
4.300
|
11.200
|
ROE (netto-inkomsten/eigen vermogen)
|
7,4%
|
6,8%
|
7,2%
|
8,2%
|
6,7%
|
6,4%
|
10,8%
|
10,7%
|
ROA (netto-inkomsten/totale activa)
|
6,78%
|
6,57%
|
6,62%
|
7,73%
|
6,27%
|
5,69%
|
6,8%
|
6,65%
|
Totale activa
1 |
215.178
|
209.590
|
231.496
|
243.610
|
262.763
|
293.372
|
441.544
|
478.195
|
Nettoactief per aandeel
2 |
2.640
|
2.684
|
2.847
|
3.134
|
3.299
|
3.567
|
3.782
|
4.057
|
Cashflow per aandeel
2 |
274,0
|
264,0
|
308,0
|
360,0
|
348,0
|
354,0
|
529,0
|
540,0
|
Capex
1 |
8.514
|
10.007
|
8.949
|
10.174
|
11.172
|
20.057
|
28.333
|
25.167
|
Capex/omzet
|
7,04%
|
8,12%
|
6,84%
|
7,85%
|
7,98%
|
13,3%
|
15,2%
|
12,62%
|
Datum van publicatie
|
9/05/19
|
11/05/20
|
11/05/21
|
10/05/22
|
9/05/23
|
9/05/24
|
-
|
-
|
Laatste slotkoers
4.105
JPY Gemiddelde koersdoel
5.100
JPY Spread / Gemiddelde doel +24,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +54,53% | 1,94 mld. | | +55,32% | 815 mld. | | +44,05% | 641 mld. | | -6,75% | 352 mld. | | +13,56% | 314 mld. | | +10,68% | 303 mld. | | +16,57% | 242 mld. | | +13,31% | 218 mld. | | +8,48% | 168 mld. | | -2,81% | 159 mld. |
Farmaceutische producten - Andere
|