Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
961
JPY
|
-2,36%
|
|
-1,33%
|
-4,47%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
59.581
|
37.831
|
82.202
|
68.281
|
64.430
|
52.875
|
-
|
-
|
Bedrijfswaarde
1 |
52.030
|
30.730
|
71.851
|
53.601
|
49.635
|
52.875
|
52.875
|
52.875
|
K/w-verhouding
|
17
x
|
28,9
x
|
22,1
x
|
12,2
x
|
16,5
x
|
54,3
x
|
31,2
x
|
26,1
x
|
Dividendrendement
|
0,76%
|
0,53%
|
0,54%
|
0,68%
|
1,11%
|
0,94%
|
0,81%
|
0,74%
|
Marktkapitalisatie/omzet
|
2,19
x
|
1,65
x
|
2,24
x
|
1,67
x
|
1,5
x
|
1,65
x
|
1,56
x
|
1,42
x
|
Bedrijfswaarde/omzet
|
2,19
x
|
1,65
x
|
2,24
x
|
1,67
x
|
1,5
x
|
1,65
x
|
1,56
x
|
1,42
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
13,3
x
|
11,7
x
|
9,35
x
|
9,9
x
|
14,8
x
|
13,5
x
|
14,4
x
|
Bedrijfswaarde/FCF
|
82,7
x
|
28,1
x
|
27,9
x
|
16,9
x
|
182
x
|
13,6
x
|
17,1
x
|
-
|
FCF Yield
|
1,21%
|
3,56%
|
3,58%
|
5,9%
|
0,55%
|
7,38%
|
5,86%
|
-
|
Price to Book
|
4,56
x
|
2,82
x
|
4,87
x
|
3,09
x
|
2,53
x
|
1,93
x
|
1,78
x
|
1,66
x
|
Aantal aandelen (in duizenden)
|
55.944
|
55.309
|
55.021
|
55.021
|
55.021
|
55.021
|
-
|
-
|
Referentieprijs
2 |
1.065
|
684,0
|
1.494
|
1.241
|
1.171
|
961,0
|
961,0
|
961,0
|
Datum van publicatie
|
13/06/19
|
12/06/20
|
11/06/21
|
14/06/22
|
13/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.252
|
22.975
|
36.631
|
40.943
|
42.996
|
32.000
|
33.859
|
37.219
|
EBITDA
1 |
5.920
|
2.834
|
7.037
|
7.303
|
6.509
|
3.572
|
3.907
|
3.679
|
Bedrijfsresultaat (EBIT)
1 |
5.705
|
2.504
|
6.116
|
6.880
|
6.135
|
1.700
|
2.513
|
2.879
|
Operationele Marge
|
20,93%
|
10,9%
|
16,7%
|
16,8%
|
14,27%
|
5,31%
|
7,42%
|
7,74%
|
Resultaat voor belastingen (EBT)
1 |
5.698
|
2.306
|
5.597
|
8.019
|
5.837
|
1.870
|
2.956
|
2.975
|
Nettowinst (verlies)
1 |
3.539
|
1.322
|
3.727
|
5.586
|
3.913
|
975
|
1.693
|
2.022
|
Nettomarge
|
12,99%
|
5,75%
|
10,17%
|
13,64%
|
9,1%
|
3,05%
|
5%
|
5,43%
|
WPA
2 |
62,65
|
23,66
|
67,75
|
101,5
|
71,12
|
17,70
|
30,78
|
36,78
|
Free Cash Flow
1 |
720,1
|
1.348
|
2.943
|
4.028
|
354,1
|
3.900
|
3.100
|
-
|
FCF-marge
|
2,64%
|
5,87%
|
8,03%
|
9,84%
|
0,82%
|
12,19%
|
9,16%
|
-
|
Kasstroomconversie (ebitda)
|
12,16%
|
47,58%
|
41,82%
|
55,17%
|
5,44%
|
109,18%
|
79,34%
|
-
|
Kasstroomconversie (nettowinst)
|
20,35%
|
101,99%
|
78,96%
|
72,12%
|
9,05%
|
400%
|
183,11%
|
-
|
Dividend per aandeel
2 |
8,100
|
3,600
|
8,100
|
8,500
|
13,00
|
9,000
|
7,803
|
7,085
|
Datum van publicatie
|
13/06/19
|
12/06/20
|
11/06/21
|
14/06/22
|
13/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2020 S1
|
2021 S1
|
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 |
11.516
|
18.727
|
10.268
|
20.907
|
10.776
|
9.260
|
11.688
|
14.880
|
26.568
|
8.821
|
7.607
|
9.627
|
9.176
|
18.802
|
6.802
|
6.896
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.721
|
4.026
|
996
|
3.925
|
2.082
|
873
|
1.784
|
3.583
|
5.367
|
344,8
|
422,9
|
1.674
|
572,1
|
2.246
|
-397,8
|
-148
|
Operationele Marge
|
14,94%
|
21,5%
|
9,7%
|
18,77%
|
19,32%
|
9,43%
|
15,26%
|
24,08%
|
20,2%
|
3,91%
|
5,56%
|
17,39%
|
6,23%
|
11,95%
|
-5,85%
|
-2,15%
|
Resultaat voor belastingen (EBT)
|
1.631
|
3.469
|
-
|
4.099
|
2.155
|
-
|
2.104
|
-
|
6.726
|
-1.347
|
-
|
1.800
|
-
|
2.604
|
-559
|
-
|
Nettowinst (verlies)
|
952
|
2.354
|
-
|
2.796
|
1.468
|
-
|
1.381
|
-
|
4.542
|
-968
|
-
|
1.142
|
-
|
1.608
|
-449
|
-
|
Nettomarge
|
8,27%
|
12,57%
|
-
|
13,37%
|
13,62%
|
-
|
11,82%
|
-
|
17,1%
|
-10,97%
|
-
|
11,86%
|
-
|
8,55%
|
-6,6%
|
-
|
WPA
|
17,03
|
42,80
|
-
|
50,82
|
26,69
|
-
|
25,11
|
-
|
82,56
|
-17,60
|
-
|
20,77
|
-
|
29,24
|
-8,170
|
-
|
Dividend per aandeel
|
1,800
|
1,800
|
-
|
2,000
|
-
|
-
|
-
|
-
|
4,250
|
-
|
-
|
-
|
-
|
4,250
|
-
|
-
|
Datum van publicatie
|
13/12/19
|
11/12/20
|
14/12/21
|
14/12/21
|
11/03/22
|
14/06/22
|
13/09/22
|
13/12/22
|
13/12/22
|
14/03/23
|
13/06/23
|
13/09/23
|
13/12/23
|
13/12/23
|
14/03/24
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
7.551
|
7.101
|
10.351
|
14.680
|
14.795
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
720
|
1.348
|
2.943
|
4.028
|
354
|
3.900
|
3.100
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
28,4%
|
10%
|
24,6%
|
28,7%
|
16,5%
|
10,3%
|
9,1%
|
8,1%
|
ROA (netto-inkomsten/totale activa)
|
33,1%
|
13,1%
|
28,3%
|
28,6%
|
19,2%
|
8,5%
|
7,6%
|
6,8%
|
Totale activa
1 |
10.677
|
10.087
|
13.172
|
19.539
|
20.346
|
11.471
|
22.276
|
29.743
|
Nettoactief per aandeel
2 |
234,0
|
243,0
|
307,0
|
402,0
|
462,0
|
499,0
|
540,0
|
580,0
|
Cashflow per aandeel
2 |
66,40
|
29,50
|
74,10
|
109,0
|
77,90
|
113,0
|
59,70
|
41,90
|
Capex
1 |
396
|
308
|
451
|
430
|
354
|
1.000
|
610
|
613
|
Capex/omzet
|
1,45%
|
1,34%
|
1,23%
|
1,05%
|
0,82%
|
3,12%
|
1,8%
|
1,65%
|
Datum van publicatie
|
13/06/19
|
12/06/20
|
11/06/21
|
14/06/22
|
13/06/23
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
961
JPY Gemiddelde koersdoel
919,4
JPY Spread / Gemiddelde doel -4,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,47% | 336 mln. | | +10,09% | 18,86 mld. | | 0,00% | 17,37 mld. | | -1,32% | 10,65 mld. | | -7,73% | 10,26 mld. | | +3,86% | 6,72 mld. | | +9,76% | 5,94 mld. | | -0,06% | 4,55 mld. | | -16,98% | 3,83 mld. | | -6,25% | 3,48 mld. |
Cosmetica & Parfums
|