Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.438
JPY
|
+0,98%
|
|
+1,27%
|
-3,94%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.231
|
13.846
|
22.370
|
25.948
|
29.800
|
26.769
|
-
|
-
|
Bedrijfswaarde
1 |
6.820
|
5.640
|
10.980
|
17.411
|
23.959
|
26.769
|
26.769
|
26.769
|
K/w-verhouding
|
3,11
x
|
4,95
x
|
12,1
x
|
8,91
x
|
10,3
x
|
8,13
x
|
9,88
x
|
9,88
x
|
Dividendrendement
|
2,94%
|
2,54%
|
1,66%
|
3,42%
|
2,96%
|
3,69%
|
3,69%
|
3,69%
|
Marktkapitalisatie/omzet
|
0,4
x
|
0,52
x
|
0,95
x
|
1
x
|
1,05
x
|
0,89
x
|
0,89
x
|
0,89
x
|
Bedrijfswaarde/omzet
|
0,4
x
|
0,52
x
|
0,95
x
|
1
x
|
1,05
x
|
0,89
x
|
0,89
x
|
0,89
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
5,23
x
|
5,89
x
|
5,52
x
|
5,29
x
|
5,32
x
|
Bedrijfswaarde/FCF
|
5,49
x
|
3,32
x
|
6,07
x
|
-
|
-173
x
|
28,7
x
|
8,1
x
|
18,3
x
|
FCF Yield
|
18,2%
|
30,1%
|
16,5%
|
-
|
-0,58%
|
3,48%
|
12,3%
|
5,48%
|
Price to Book
|
0,45
x
|
0,51
x
|
0,77
x
|
0,86
x
|
0,96
x
|
0,84
x
|
0,8
x
|
0,76
x
|
Aantal aandelen (in duizenden)
|
21.978
|
21.978
|
21.782
|
20.610
|
19.631
|
18.615
|
-
|
-
|
Referentieprijs
2 |
511,0
|
630,0
|
1.027
|
1.259
|
1.518
|
1.438
|
1.438
|
1.438
|
Datum van publicatie
|
14/05/19
|
14/05/20
|
13/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.875
|
26.654
|
23.554
|
25.912
|
28.250
|
30.100
|
30.100
|
30.100
|
EBITDA
1 |
-
|
-
|
-
|
4.960
|
5.058
|
4.850
|
5.060
|
5.030
|
Bedrijfsresultaat (EBIT)
1 |
5.134
|
4.017
|
2.921
|
4.089
|
4.012
|
3.700
|
3.800
|
3.800
|
Operationele Marge
|
18,42%
|
15,07%
|
12,4%
|
15,78%
|
14,2%
|
12,29%
|
12,62%
|
12,62%
|
Resultaat voor belastingen (EBT)
1 |
5.221
|
4.066
|
2.788
|
4.123
|
4.089
|
4.683
|
3.860
|
3.860
|
Nettowinst (verlies)
1 |
3.610
|
2.794
|
1.845
|
2.966
|
2.971
|
3.293
|
2.710
|
2.710
|
Nettomarge
|
12,95%
|
10,48%
|
7,83%
|
11,45%
|
10,52%
|
10,94%
|
9%
|
9%
|
WPA
2 |
164,3
|
127,2
|
84,59
|
141,3
|
147,3
|
176,9
|
145,6
|
145,6
|
Free Cash Flow
1 |
2.045
|
4.169
|
3.686
|
-
|
-172,7
|
932
|
3.303
|
1.466
|
FCF-marge
|
7,34%
|
15,64%
|
15,65%
|
-
|
-0,61%
|
3,1%
|
10,97%
|
4,87%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
19,22%
|
65,28%
|
29,15%
|
Kasstroomconversie (nettowinst)
|
56,65%
|
149,21%
|
199,78%
|
-
|
-
|
28,3%
|
121,88%
|
54,1%
|
Dividend per aandeel
2 |
15,00
|
16,00
|
17,00
|
43,00
|
45,00
|
53,00
|
53,00
|
53,00
|
Datum van publicatie
|
14/05/19
|
14/05/20
|
13/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
13.778
|
11.197
|
5.990
|
12.325
|
6.579
|
7.008
|
7.126
|
6.443
|
13.569
|
7.185
|
7.496
|
7.070
|
7.065
|
14.136
|
8.140
|
7.825
|
7.250
|
7.000
|
14.250
|
7.800
|
8.050
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.186
|
1.269
|
1.084
|
2.143
|
827,2
|
1.119
|
1.057
|
940
|
1.997
|
1.018
|
997
|
793,5
|
868,4
|
1.662
|
1.047
|
992
|
800
|
900
|
1.700
|
1.150
|
950
|
Operationele Marge
|
15,87%
|
11,33%
|
18,1%
|
17,39%
|
12,57%
|
15,96%
|
14,83%
|
14,59%
|
14,72%
|
14,17%
|
13,3%
|
11,22%
|
12,29%
|
11,76%
|
12,86%
|
12,68%
|
11,03%
|
12,86%
|
11,93%
|
14,74%
|
11,8%
|
Resultaat voor belastingen (EBT)
|
2.185
|
1.320
|
-
|
2.158
|
850
|
-
|
1.099
|
-
|
2.037
|
1.079
|
-
|
849
|
-
|
1.731
|
1.992
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.458
|
901
|
-
|
1.611
|
565
|
-
|
770
|
-
|
1.424
|
759
|
-
|
584
|
-
|
1.197
|
1.489
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
10,58%
|
8,05%
|
-
|
13,07%
|
8,59%
|
-
|
10,81%
|
-
|
10,49%
|
10,56%
|
-
|
8,26%
|
-
|
8,47%
|
18,29%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
66,37
|
41,28
|
-
|
75,39
|
27,63
|
-
|
37,46
|
-
|
69,72
|
37,87
|
-
|
30,14
|
-
|
62,57
|
79,09
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
9,000
|
5,000
|
-
|
16,00
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
25,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
7/11/19
|
12/11/20
|
11/11/21
|
11/11/21
|
9/02/22
|
13/05/22
|
5/08/22
|
11/11/22
|
11/11/22
|
10/02/23
|
12/05/23
|
10/08/23
|
10/11/23
|
10/11/23
|
9/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
4.411
|
8.206
|
11.390
|
8.537
|
5.841
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.045
|
4.169
|
3.686
|
-
|
-173
|
932
|
3.303
|
1.466
|
ROE (netto-inkomsten/eigen vermogen)
|
15,3%
|
10,7%
|
6,6%
|
10%
|
9,7%
|
10,5%
|
8,3%
|
7,9%
|
ROA (netto-inkomsten/totale activa)
|
16,4%
|
12%
|
8,65%
|
11,1%
|
10,6%
|
-
|
-
|
-
|
Totale activa
1 |
22.027
|
23.192
|
21.326
|
26.670
|
28.109
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1.142
|
1.239
|
1.333
|
1.461
|
1.582
|
1.712
|
1.805
|
1.897
|
Cashflow per aandeel
|
198,0
|
166,0
|
124,0
|
183,0
|
199,0
|
-
|
-
|
-
|
Capex
1 |
1.003
|
1.244
|
1.117
|
1.180
|
2.203
|
1.700
|
1.700
|
1.700
|
Capex/omzet
|
3,6%
|
4,67%
|
4,74%
|
4,55%
|
7,8%
|
5,65%
|
5,65%
|
5,65%
|
Datum van publicatie
|
14/05/19
|
14/05/20
|
13/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Laatste slotkoers
1.438
JPY Gemiddelde koersdoel
1.660
JPY Spread / Gemiddelde doel +15,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,94% | 170 mln. | | -11,00% | 749 mln. | | -23,57% | 579 mln. | | -10,00% | 566 mln. | | +14,23% | 441 mln. | | -18,73% | 281 mln. | | +17,71% | 194 mln. | | -50,00% | 227 mln. | | +6,15% | 205 mln. | | -45,19% | 165 mln. |
Verwerking van bouwmaterialen
|