Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.185
JPY
|
-2,63%
|
|
+0,47%
|
-12,90%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
281.535
|
275.654
|
332.082
|
209.584
|
160.771
|
156.033
|
-
|
-
|
Bedrijfswaarde
1 |
253.121
|
244.903
|
286.403
|
168.432
|
128.672
|
162.814
|
115.869
|
114.492
|
K/w-verhouding
|
31,4
x
|
20,6
x
|
20,6
x
|
16,5
x
|
17,4
x
|
21,2
x
|
17,8
x
|
15,5
x
|
Dividendrendement
|
1,07%
|
1,55%
|
1,66%
|
2,58%
|
3,28%
|
3,38%
|
3,38%
|
3,38%
|
Marktkapitalisatie/omzet
|
2,82
x
|
2,58
x
|
3,14
x
|
1,99
x
|
1,45
x
|
1,48
x
|
1,36
x
|
1,29
x
|
Bedrijfswaarde/omzet
|
2,54
x
|
2,29
x
|
2,7
x
|
1,6
x
|
1,16
x
|
1,48
x
|
1,01
x
|
0,95
x
|
Bedrijfswaarde/EBITDA
|
16,2
x
|
10,9
x
|
11,6
x
|
7,79
x
|
7,4
x
|
7,74
x
|
6,8
x
|
6,04
x
|
Bedrijfswaarde/FCF
|
26,8
x
|
20,6
x
|
19,7
x
|
23
x
|
143
x
|
12,6
x
|
18,5
x
|
15,7
x
|
FCF Yield
|
3,73%
|
4,86%
|
5,08%
|
4,35%
|
0,7%
|
7,92%
|
5,41%
|
6,38%
|
Price to Book
|
3,29
x
|
2,93
x
|
3,04
x
|
1,84
x
|
1,37
x
|
1,3
x
|
1,27
x
|
1,23
x
|
Aantal aandelen (in duizenden)
|
137.334
|
137.415
|
137.451
|
134.954
|
131.672
|
131.673
|
-
|
-
|
Referentieprijs
2 |
2.050
|
2.006
|
2.416
|
1.553
|
1.221
|
1.185
|
1.185
|
1.185
|
Datum van publicatie
|
25/04/19
|
27/04/20
|
27/04/21
|
28/04/22
|
28/04/23
|
25/04/24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
99.659
|
107.000
|
105.900
|
105.400
|
110.900
|
110.000
|
114.879
|
121.072
|
EBITDA
1 |
15.632
|
22.412
|
24.597
|
21.631
|
17.393
|
15.122
|
17.050
|
18.941
|
Bedrijfsresultaat (EBIT)
1 |
11.246
|
17.400
|
19.700
|
16.500
|
11.700
|
9.000
|
11.390
|
13.204
|
Operationele Marge
|
11,28%
|
16,26%
|
18,6%
|
15,65%
|
10,55%
|
8,18%
|
9,91%
|
10,91%
|
Resultaat voor belastingen (EBT)
1 |
11.362
|
17.200
|
19.800
|
17.200
|
12.400
|
10.000
|
11.865
|
12.958
|
Nettowinst (verlies)
1 |
8.956
|
13.400
|
16.100
|
12.800
|
9.300
|
7.675
|
8.884
|
10.039
|
Nettomarge
|
8,99%
|
12,52%
|
15,2%
|
12,14%
|
8,39%
|
6,98%
|
7,73%
|
8,29%
|
WPA
2 |
65,20
|
97,20
|
117,2
|
93,98
|
69,98
|
58,29
|
66,75
|
76,43
|
Free Cash Flow
1 |
9.440
|
11.900
|
14.562
|
7.325
|
898
|
12.900
|
6.270
|
7.310
|
FCF-marge
|
9,47%
|
11,12%
|
13,75%
|
6,95%
|
0,81%
|
11,73%
|
5,46%
|
6,04%
|
Kasstroomconversie (ebitda)
|
60,39%
|
53,1%
|
59,2%
|
33,86%
|
5,16%
|
72,86%
|
36,78%
|
38,59%
|
Kasstroomconversie (nettowinst)
|
105,4%
|
88,81%
|
90,45%
|
57,23%
|
9,66%
|
168,08%
|
70,58%
|
72,81%
|
Dividend per aandeel
2 |
22,00
|
31,00
|
40,00
|
40,00
|
40,00
|
40,00
|
40,00
|
40,00
|
Datum van publicatie
|
25/04/19
|
27/04/20
|
27/04/21
|
28/04/22
|
28/04/23
|
25/04/24
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
49.808
|
57.192
|
52.161
|
53.800
|
27.443
|
51.231
|
24.632
|
29.500
|
54.169
|
26.180
|
27.783
|
53.963
|
27.700
|
29.200
|
56.937
|
22.742
|
28.153
|
50.895
|
26.886
|
32.200
|
59.105
|
24.676
|
28.309
|
28.674
|
31.850
|
EBITDA
1 |
-
|
-
|
-
|
-
|
5.664
|
-
|
4.737
|
7.133
|
-
|
4.455
|
3.860
|
-
|
4.068
|
5.008
|
-
|
1.444
|
4.447
|
-
|
3.738
|
6.097
|
-
|
4.063
|
4.565
|
4.728
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.632
|
10.768
|
9.846
|
9.800
|
4.400
|
7.483
|
3.459
|
5.600
|
9.017
|
3.017
|
2.395
|
5.412
|
2.600
|
3.700
|
6.288
|
-57
|
2.991
|
2.934
|
2.225
|
3.800
|
6.066
|
1.600
|
3.100
|
2.350
|
4.450
|
Operationele Marge
|
13,32%
|
18,83%
|
18,88%
|
18,22%
|
16,03%
|
14,61%
|
14,04%
|
18,98%
|
16,65%
|
11,52%
|
8,62%
|
10,03%
|
9,39%
|
12,67%
|
11,04%
|
-0,25%
|
10,62%
|
5,76%
|
8,28%
|
11,8%
|
10,26%
|
6,48%
|
10,95%
|
8,2%
|
13,97%
|
Resultaat voor belastingen (EBT)
1 |
6.371
|
10.829
|
9.725
|
10.113
|
4.428
|
7.513
|
3.583
|
6.104
|
9.687
|
3.915
|
2.855
|
6.770
|
2.030
|
3.625
|
5.630
|
427
|
3.176
|
3.603
|
2.032
|
4.365
|
6.397
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
4.656
|
8.744
|
7.061
|
9.044
|
3.381
|
5.464
|
2.704
|
4.632
|
7.336
|
2.917
|
2.183
|
5.100
|
1.200
|
3.051
|
4.200
|
250
|
2.539
|
2.789
|
1.134
|
3.752
|
4.886
|
-
|
-
|
-
|
-
|
Nettomarge
|
9,35%
|
15,29%
|
13,54%
|
16,81%
|
12,32%
|
10,67%
|
10,98%
|
15,7%
|
13,54%
|
11,14%
|
7,86%
|
9,45%
|
4,33%
|
10,45%
|
7,38%
|
1,1%
|
9,02%
|
5,48%
|
4,22%
|
11,65%
|
8,27%
|
-
|
-
|
-
|
-
|
WPA
2 |
33,89
|
-
|
51,38
|
-
|
24,67
|
39,83
|
20,00
|
34,15
|
-
|
21,70
|
16,55
|
38,29
|
8,790
|
22,90
|
-
|
1,900
|
19,28
|
21,19
|
8,610
|
28,49
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
11,00
|
-
|
15,50
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/10/19
|
27/04/20
|
29/10/20
|
27/04/21
|
28/10/21
|
28/10/21
|
27/01/22
|
28/04/22
|
28/04/22
|
28/07/22
|
28/10/22
|
28/10/22
|
30/01/23
|
28/04/23
|
28/04/23
|
28/07/23
|
30/10/23
|
30/10/23
|
30/01/24
|
25/04/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
28.414
|
30.751
|
45.679
|
41.152
|
32.099
|
38.943
|
40.164
|
41.541
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
9.440
|
11.900
|
14.562
|
7.325
|
898
|
12.900
|
6.270
|
7.310
|
ROE (netto-inkomsten/eigen vermogen)
|
10,9%
|
14,9%
|
15,8%
|
11,5%
|
8%
|
6,3%
|
7,23%
|
8,21%
|
ROA (netto-inkomsten/totale activa)
|
9,03%
|
9,95%
|
14%
|
11,5%
|
8,14%
|
6,35%
|
7,7%
|
7,3%
|
Totale activa
1 |
99.183
|
134.700
|
114.827
|
110.969
|
114.212
|
120.830
|
115.377
|
137.520
|
Nettoactief per aandeel
2 |
623,0
|
685,0
|
795,0
|
846,0
|
891,0
|
953,0
|
936,0
|
967,0
|
Cashflow per aandeel
2 |
97,10
|
107,0
|
153,0
|
132,0
|
113,0
|
103,0
|
101,0
|
107,0
|
Capex
1 |
2.807
|
2.800
|
5.919
|
6.200
|
5.973
|
3.600
|
5.486
|
5.454
|
Capex/omzet
|
2,82%
|
2,62%
|
5,59%
|
5,88%
|
5,39%
|
3,27%
|
4,78%
|
4,51%
|
Datum van publicatie
|
25/04/19
|
27/04/20
|
27/04/21
|
28/04/22
|
28/04/23
|
25/04/24
|
-
|
-
|
Laatste slotkoers
1.185
JPY Gemiddelde koersdoel
1.207
JPY Spread / Gemiddelde doel +1,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,90% | 991 mln. | | +12,06% | 107 mld. | | -0,62% | 29,43 mld. | | +12,05% | 22,21 mld. | | -16,05% | 17,75 mld. | | -6,34% | 17,25 mld. | | +8,74% | 15,28 mld. | | -4,89% | 12,2 mld. | | -2,85% | 10,42 mld. | | -8,86% | 9,04 mld. |
Elektronische apparatuur & onderdelen - Andere
|