Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.476
JPY
|
+1,04%
|
|
+2,48%
|
-19,18%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
319.230
|
240.601
|
295.725
|
302.324
|
280.158
|
289.194
|
-
|
-
|
Bedrijfswaarde
1 |
319.230
|
240.601
|
295.725
|
302.324
|
280.158
|
289.194
|
289.194
|
289.194
|
K/w-verhouding
|
8,84
x
|
8,55
x
|
10,2
x
|
8,64
x
|
32,1
x
|
-10,3
x
|
15,3
x
|
12,8
x
|
Dividendrendement
|
5,63%
|
7,57%
|
4,89%
|
5,76%
|
6,42%
|
3,07%
|
3,79%
|
4,29%
|
Marktkapitalisatie/omzet
|
3,81
x
|
2,51
x
|
3,06
x
|
2,93
x
|
4,7
x
|
4,79
x
|
3,37
x
|
3,13
x
|
Bedrijfswaarde/omzet
|
3,81
x
|
2,51
x
|
3,06
x
|
2,93
x
|
4,7
x
|
4,79
x
|
3,37
x
|
3,13
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
2.318.690
x
|
-823.130
x
|
409.031
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,71
x
|
0,56
x
|
0,6
x
|
0,61
x
|
0,64
x
|
0,73
x
|
0,72
x
|
0,7
x
|
Aantal aandelen (in duizenden)
|
116.678
|
116.683
|
116.703
|
116.772
|
116.781
|
116.822
|
-
|
-
|
Referentieprijs
2 |
2.736
|
2.062
|
2.534
|
2.589
|
2.399
|
2.476
|
2.476
|
2.476
|
Datum van publicatie
|
16/05/19
|
14/05/20
|
13/05/21
|
16/05/22
|
17/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
83.800
|
95.711
|
96.546
|
103.011
|
59.573
|
60.376
|
85.702
|
92.427
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
34.400
|
42.312
|
42.669
|
47.839
|
2.591
|
-9.447
|
21.496
|
31.163
|
Operationele Marge
|
41,05%
|
44,21%
|
44,2%
|
46,44%
|
4,35%
|
-15,65%
|
25,08%
|
33,72%
|
Resultaat voor belastingen (EBT)
1 |
47.794
|
43.325
|
38.977
|
45.975
|
7.354
|
-48.441
|
23.915
|
31.210
|
Nettowinst (verlies)
1 |
36.130
|
28.142
|
28.972
|
35.004
|
8.719
|
-28.204
|
18.614
|
23.136
|
Nettomarge
|
43,11%
|
29,4%
|
30,01%
|
33,98%
|
14,64%
|
-46,71%
|
21,72%
|
25,03%
|
WPA
2 |
309,7
|
241,2
|
248,3
|
299,8
|
74,67
|
-241,4
|
162,1
|
194,0
|
Free Cash Flow
|
137.677
|
-292.300
|
722.990
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
164,29%
|
-305,4%
|
748,86%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
381,06%
|
-
|
2.495,48%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
154,0
|
156,0
|
124,0
|
149,0
|
154,0
|
76,00
|
93,71
|
106,3
|
Datum van publicatie
|
16/05/19
|
14/05/20
|
13/05/21
|
16/05/22
|
17/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
88.788
|
76.503
|
51.448
|
40.159
|
66.955
|
33.407
|
23.701
|
-
|
50.831
|
-
|
95.447
|
30.916
|
4.277
|
-
|
17.731
|
-
|
135.662
|
57.592
|
5.203
|
21.160
|
22.254
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
12.212
|
25.705
|
13.174
|
8.960
|
-
|
7.396
|
7.600
|
15.050
|
-2.622
|
-10.326
|
-
|
3.174
|
12.448
|
-
|
-
|
-15.557
|
4.449
|
5.544
|
4.743
|
Operationele Marge
|
-
|
-
|
-
|
30,41%
|
38,39%
|
39,43%
|
37,8%
|
-
|
14,55%
|
-
|
15,77%
|
-8,48%
|
-241,43%
|
-
|
17,9%
|
-
|
-
|
-
|
-299,03%
|
21,02%
|
24,91%
|
-
|
Resultaat voor belastingen (EBT)
1 |
29.112
|
18.943
|
20.034
|
10.645
|
26.308
|
12.221
|
7.446
|
-
|
11.318
|
-
|
20.410
|
-1.986
|
-11.070
|
-
|
7.385
|
-
|
14.381
|
-39.245
|
-24.550
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
20.200
|
15.126
|
13.846
|
7.883
|
19.440
|
9.146
|
6.418
|
15.564
|
8.372
|
7.017
|
15.389
|
322
|
-6.992
|
-6.670
|
6.771
|
5.277
|
12.048
|
-26.753
|
-13.598
|
3.484
|
4.708
|
5.086
|
Nettomarge
|
22,75%
|
19,77%
|
26,91%
|
19,63%
|
29,03%
|
27,38%
|
27,08%
|
-
|
16,47%
|
-
|
16,12%
|
1,04%
|
-163,48%
|
-
|
38,19%
|
-
|
8,88%
|
-46,45%
|
-261,36%
|
16,46%
|
21,15%
|
-
|
WPA
2 |
173,5
|
129,6
|
-
|
68,00
|
166,5
|
78,32
|
54,96
|
-
|
71,69
|
60,09
|
131,8
|
2,750
|
-59,86
|
-
|
57,98
|
45,17
|
103,2
|
-229,0
|
-119,0
|
36,86
|
45,90
|
43,55
|
Dividend per aandeel
2 |
78,00
|
60,00
|
-
|
64,00
|
64,00
|
40,00
|
45,00
|
85,00
|
38,00
|
-
|
76,00
|
38,00
|
40,00
|
-
|
38,00
|
-
|
76,00
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/11/19
|
16/11/20
|
13/05/21
|
12/11/21
|
12/11/21
|
31/01/22
|
16/05/22
|
16/05/22
|
1/08/22
|
11/11/22
|
11/11/22
|
3/02/23
|
17/05/23
|
17/05/23
|
2/08/23
|
13/11/23
|
13/11/23
|
1/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
137.677
|
-292.300
|
722.990
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8,2%
|
6,4%
|
6,3%
|
7,1%
|
1,9%
|
-6,71%
|
4,29%
|
5,65%
|
ROA (netto-inkomsten/totale activa)
|
0,94%
|
0,82%
|
0,7%
|
0,73%
|
0,11%
|
-0,39%
|
0,23%
|
0,31%
|
Totale activa
1 |
3.843.045
|
3.427.604
|
4.168.213
|
4.780.792
|
8.245.697
|
7.313.029
|
8.092.910
|
7.463.179
|
Nettoactief per aandeel
2 |
3.844
|
3.660
|
4.234
|
4.223
|
3.752
|
3.385
|
3.447
|
3.539
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16/05/19
|
14/05/20
|
13/05/21
|
16/05/22
|
17/05/23
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
2.476
JPY Gemiddelde koersdoel
2.119
JPY Spread / Gemiddelde doel -14,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,18% | 1,84 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. |
Banken - Andere
|