Beurs gesloten -
Japan Exchange
08:00:00 09-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
615
JPY
|
+0,16%
|
|
-0,65%
|
+4,24%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.517
|
20.037
|
29.298
|
27.068
|
27.471
|
30.865
|
-
|
-
|
Bedrijfswaarde
1 |
55.396
|
49.563
|
57.427
|
48.211
|
46.173
|
30.865
|
30.865
|
30.865
|
K/w-verhouding
|
13,1
x
|
8,99
x
|
-31,4
x
|
32,9
x
|
17,6
x
|
17,1
x
|
15,4
x
|
13,5
x
|
Dividendrendement
|
2,53%
|
3,48%
|
2,39%
|
2,58%
|
2,55%
|
2,28%
|
2,6%
|
2,93%
|
Marktkapitalisatie/omzet
|
1,14
x
|
0,81
x
|
1,21
x
|
1,14
x
|
1,08
x
|
1,16
x
|
1,07
x
|
0,93
x
|
Bedrijfswaarde/omzet
|
1,14
x
|
0,81
x
|
1,21
x
|
1,14
x
|
1,08
x
|
1,16
x
|
1,07
x
|
0,93
x
|
Bedrijfswaarde/EBITDA
|
3,37
x
|
2,44
x
|
3,62
x
|
3,65
x
|
3,75
x
|
4,25
x
|
4,17
x
|
4,06
x
|
Bedrijfswaarde/FCF
|
-3,26
x
|
-15,2
x
|
13,4
x
|
3,38
x
|
33,5
x
|
-4,45
x
|
-2,66
x
|
-10,9
x
|
FCF Yield
|
-30,7%
|
-6,57%
|
7,47%
|
29,6%
|
2,98%
|
-22,5%
|
-37,6%
|
-9,2%
|
Price to Book
|
0,52
x
|
0,37
x
|
0,56
x
|
0,51
x
|
0,5
x
|
0,55
x
|
0,54
x
|
0,53
x
|
Aantal aandelen (in duizenden)
|
49.760
|
49.843
|
49.911
|
49.941
|
50.038
|
50.188
|
-
|
-
|
Referentieprijs
2 |
553,0
|
402,0
|
587,0
|
542,0
|
549,0
|
615,0
|
615,0
|
615,0
|
Datum van publicatie
|
10/05/19
|
14/05/20
|
13/05/21
|
13/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.213
|
24.855
|
24.155
|
23.777
|
25.516
|
26.500
|
28.940
|
33.240
|
EBITDA
1 |
8.163
|
8.198
|
8.095
|
7.417
|
7.326
|
7.260
|
7.400
|
7.610
|
Bedrijfsresultaat (EBIT)
1 |
4.129
|
4.186
|
3.831
|
3.280
|
2.503
|
3.000
|
3.290
|
3.640
|
Operationele Marge
|
17,05%
|
16,84%
|
15,86%
|
13,79%
|
9,81%
|
11,32%
|
11,37%
|
10,95%
|
Resultaat voor belastingen (EBT)
1 |
3.231
|
3.551
|
-642
|
1.694
|
2.178
|
2.840
|
3.160
|
3.570
|
Nettowinst (verlies)
1 |
2.104
|
2.227
|
-933
|
821
|
1.564
|
1.800
|
2.010
|
2.280
|
Nettomarge
|
8,69%
|
8,96%
|
-3,86%
|
3,45%
|
6,13%
|
6,79%
|
6,95%
|
6,86%
|
WPA
2 |
42,28
|
44,72
|
-18,71
|
16,45
|
31,28
|
35,90
|
40,00
|
45,40
|
Free Cash Flow
1 |
-8.435
|
-1.317
|
2.189
|
8.019
|
818,9
|
-6.930
|
-11.590
|
-2.840
|
FCF-marge
|
-34,84%
|
-5,3%
|
9,06%
|
33,72%
|
3,21%
|
-26,15%
|
-40,05%
|
-8,54%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
27,04%
|
108,12%
|
11,18%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
976,68%
|
52,36%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
14,00
|
14,00
|
14,00
|
14,00
|
14,00
|
14,00
|
16,00
|
18,00
|
Datum van publicatie
|
10/05/19
|
14/05/20
|
13/05/21
|
13/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Omzet
1 |
12.559
|
12.181
|
11.922
|
5.826
|
6.190
|
12.715
|
6.324
|
6.331
|
13.114
|
6.353
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.507
|
2.250
|
2.073
|
988
|
1.003
|
1.807
|
789
|
1.106
|
1.926
|
985
|
Operationele Marge
|
19,96%
|
18,47%
|
17,39%
|
16,96%
|
16,2%
|
14,21%
|
12,48%
|
17,47%
|
14,69%
|
15,5%
|
Resultaat voor belastingen (EBT)
1 |
2.429
|
1.560
|
2.025
|
920
|
1.262
|
2.030
|
737
|
1.089
|
1.940
|
955
|
Nettowinst (verlies)
1 |
1.532
|
972
|
1.308
|
597
|
777
|
1.297
|
990
|
681
|
1.241
|
601
|
Nettomarge
|
12,2%
|
7,98%
|
10,97%
|
10,25%
|
12,55%
|
10,2%
|
15,65%
|
10,76%
|
9,46%
|
9,46%
|
WPA
2 |
30,77
|
19,49
|
26,20
|
11,95
|
15,55
|
25,95
|
19,78
|
13,60
|
24,77
|
11,96
|
Dividend per aandeel
|
7,000
|
7,000
|
7,000
|
-
|
-
|
7,000
|
-
|
-
|
7,000
|
-
|
Datum van publicatie
|
31/10/19
|
29/10/20
|
28/10/21
|
27/01/22
|
28/07/22
|
27/10/22
|
26/01/23
|
27/07/23
|
26/10/23
|
25/01/24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
27.879
|
29.526
|
28.129
|
21.143
|
18.702
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,415
x
|
3,602
x
|
3,475
x
|
2,851
x
|
2,553
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-8.435
|
-1.317
|
2.189
|
8.019
|
819
|
-6.930
|
-11.590
|
-2.840
|
ROE (netto-inkomsten/eigen vermogen)
|
3,9%
|
4,1%
|
-1,7%
|
1,5%
|
2,9%
|
3,3%
|
3,6%
|
3,9%
|
ROA (netto-inkomsten/totale activa)
|
3,53%
|
3,69%
|
3,53%
|
2,92%
|
2,09%
|
1,7%
|
1,8%
|
1,8%
|
Totale activa
1 |
59.674
|
60.293
|
-26.428
|
28.119
|
74.797
|
105.882
|
111.667
|
126.667
|
Nettoactief per aandeel
2 |
1.073
|
1.080
|
1.049
|
1.055
|
1.095
|
1.114
|
1.139
|
1.168
|
Cashflow per aandeel
|
123,0
|
125,0
|
66,70
|
99,30
|
128,0
|
-
|
-
|
-
|
Capex
|
13.611
|
7.153
|
2.569
|
5.525
|
1.941
|
-
|
-
|
-
|
Capex/omzet
|
56,21%
|
28,78%
|
10,64%
|
23,24%
|
7,61%
|
-
|
-
|
-
|
Datum van publicatie
|
10/05/19
|
14/05/20
|
13/05/21
|
13/05/22
|
11/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
615
JPY Gemiddelde koersdoel
680
JPY Spread / Gemiddelde doel +10,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,24% | 198 mln. | | +34,25% | 28,37 mld. | | -11,96% | 27,34 mld. | | +6,96% | 26,59 mld. | | +15,21% | 25,28 mld. | | +48,22% | 23,37 mld. | | +6,98% | 20,39 mld. | | +2,27% | 19,71 mld. | | +28,49% | 16,22 mld. | | -13,52% | 15,11 mld. |
andere onroerend goed ontwikkeling & transacties
|