Beurs gesloten -
Japan Exchange
08:00:00 22-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.826
JPY
|
-1,09%
|
|
-0,32%
|
+3,97%
|
Fiscaal tijdperk: März |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.048
|
22.574
|
21.657
|
29.112
|
-
|
-
|
Bedrijfswaarde
1 |
16.139
|
15.460
|
13.947
|
30.597
|
29.112
|
29.112
|
K/w-verhouding
|
-17,4
x
|
12,2
x
|
22,3
x
|
17
x
|
15,4
x
|
13,3
x
|
Dividendrendement
|
-
|
0,55%
|
1,14%
|
0,87%
|
0,84%
|
0,84%
|
Marktkapitalisatie/omzet
|
2,27
x
|
2,63
x
|
1,27
x
|
1,45
x
|
1,22
x
|
1,1
x
|
Bedrijfswaarde/omzet
|
2,27
x
|
2,63
x
|
1,27
x
|
1,45
x
|
1,22
x
|
1,1
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
16
x
|
18,4
x
|
14,9
x
|
15,9
x
|
14,3
x
|
FCF Yield
|
-
|
6,24%
|
5,44%
|
6,69%
|
6,3%
|
6,98%
|
Price to Book
|
3,45
x
|
2,74
x
|
2,46
x
|
3,07
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
10.322
|
10.322
|
10.323
|
10.190
|
-
|
-
|
Referentieprijs
2 |
2.136
|
2.187
|
2.098
|
2.857
|
2.857
|
2.857
|
Datum van publicatie
|
12/05/21
|
12/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Fiscaal tijdperk: März |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.697
|
8.581
|
17.089
|
21.117
|
23.900
|
26.400
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-2.195
|
-2.675
|
706
|
2.322
|
2.700
|
3.140
|
Operationele Marge
|
-22,64%
|
-31,17%
|
4,13%
|
11%
|
11,3%
|
11,89%
|
Resultaat voor belastingen (EBT)
|
-1.634
|
2.990
|
1.444
|
2.637
|
-
|
-
|
Nettowinst (verlies)
1 |
-1.269
|
1.856
|
961
|
1.809
|
1.920
|
2.230
|
Nettomarge
|
-13,09%
|
21,63%
|
5,62%
|
8,57%
|
8,03%
|
8,45%
|
WPA
2 |
-123,0
|
179,9
|
94,05
|
175,1
|
185,3
|
215,2
|
Free Cash Flow
1 |
-
|
1.409
|
1.178
|
1.949
|
1.835
|
2.031
|
FCF-marge
|
-
|
16,42%
|
6,89%
|
9,24%
|
7,68%
|
7,69%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
75,93%
|
122,58%
|
124,94%
|
95,57%
|
91,08%
|
Dividend per aandeel
2 |
-
|
12,00
|
24,00
|
26,00
|
24,00
|
24,00
|
Datum van publicatie
|
12/05/21
|
12/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 |
-
|
975
|
2.365
|
3.775
|
2.441
|
3.889
|
3.868
|
7.757
|
4.558
|
4.774
|
5.039
|
5.225
|
10.264
|
5.559
|
5.294
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-1.261
|
-2.376
|
210
|
-509
|
121
|
-27
|
94
|
281
|
331
|
476
|
606
|
1.082
|
698
|
542
|
Operationele Marge
|
-
|
-129,33%
|
-100,47%
|
5,56%
|
-20,85%
|
3,11%
|
-0,7%
|
1,21%
|
6,16%
|
6,93%
|
9,45%
|
11,6%
|
10,54%
|
12,56%
|
10,24%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
32
|
2.606
|
-
|
717
|
-
|
1.096
|
323
|
-
|
532
|
-
|
1.255
|
715
|
-
|
Nettowinst (verlies)
1 |
-
|
101
|
29
|
1.640
|
187
|
509
|
253
|
762
|
204
|
-5
|
340
|
464
|
804
|
465
|
540
|
Nettomarge
|
-
|
10,36%
|
1,23%
|
43,44%
|
7,66%
|
13,09%
|
6,54%
|
9,82%
|
4,48%
|
-0,1%
|
6,75%
|
8,88%
|
7,83%
|
8,36%
|
10,2%
|
WPA
|
-
|
-
|
2,850
|
158,9
|
-
|
49,46
|
-
|
75,17
|
19,70
|
-
|
33,01
|
-
|
77,84
|
44,83
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,00
|
-
|
-
|
-
|
-
|
12,00
|
-
|
-
|
Datum van publicatie
|
6/11/20
|
11/11/21
|
11/11/21
|
10/02/22
|
12/05/22
|
12/08/22
|
11/11/22
|
11/11/22
|
10/02/23
|
12/05/23
|
10/08/23
|
10/11/23
|
10/11/23
|
9/02/24
|
10/05/24
|
Fiscaal tijdperk: Maart |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
5.909
|
7.114
|
7.710
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
1.409
|
1.178
|
1.949
|
1.835
|
2.031
|
ROE (netto-inkomsten/eigen vermogen)
|
-17,9%
|
22,5%
|
11,3%
|
19,4%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
26,6%
|
15,4%
|
19,1%
|
-
|
-
|
Totale activa
1 |
-
|
6.985
|
6.248
|
9.491
|
-
|
-
|
Nettoactief per aandeel
|
619,0
|
799,0
|
851,0
|
972,0
|
-
|
-
|
Cashflow per aandeel
|
-84,90
|
211,0
|
125,0
|
210,0
|
-
|
-
|
Capex
1 |
601
|
286
|
435
|
703
|
680
|
740
|
Capex/omzet
|
6,2%
|
3,33%
|
2,55%
|
3,33%
|
2,85%
|
2,8%
|
Datum van publicatie
|
12/05/21
|
12/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Laatste slotkoers
2.857
JPY Gemiddelde koersdoel
4.200
JPY Spread / Gemiddelde doel +47,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,97% | 186 mln. | | -10,48% | 192 mld. | | +38,32% | 87,15 mld. | | +5,96% | 39,23 mld. | | -8,64% | 23,21 mld. | | -11,62% | 21,83 mld. | | +24,40% | 17,89 mld. | | -11,57% | 14,9 mld. | | +46,94% | 11,17 mld. | | +4,79% | 7,48 mld. |
Snelle service restaurants
|