Beurs gesloten -
Japan Exchange
08:00:00 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.590
JPY
|
0,00%
|
|
+0,21%
|
-0,65%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
276.940
|
265.074
|
224.381
|
216.636
|
187.096
|
249.796
|
-
|
-
|
Bedrijfswaarde
1 |
251.045
|
230.185
|
201.525
|
208.339
|
191.330
|
249.796
|
249.796
|
249.796
|
K/w-verhouding
|
56,5
x
|
42,1
x
|
71,9
x
|
204
x
|
16,5
x
|
20,8
x
|
18,5
x
|
16,4
x
|
Dividendrendement
|
1,74%
|
1,82%
|
2,15%
|
2,23%
|
3,09%
|
2,32%
|
2,51%
|
2,51%
|
Marktkapitalisatie/omzet
|
0,63
x
|
0,59
x
|
0,52
x
|
0,5
x
|
0,45
x
|
0,59
x
|
0,58
x
|
0,57
x
|
Bedrijfswaarde/omzet
|
0,63
x
|
0,59
x
|
0,52
x
|
0,5
x
|
0,45
x
|
0,59
x
|
0,58
x
|
0,57
x
|
Bedrijfswaarde/EBITDA
|
7,64
x
|
6,42
x
|
6,99
x
|
5,54
x
|
4,67
x
|
6,1
x
|
5,62
x
|
-
|
Bedrijfswaarde/FCF
|
-16,7
x
|
13,7
x
|
36,5
x
|
-9,46
x
|
59
x
|
26,6
x
|
12,1
x
|
20,1
x
|
FCF Yield
|
-5,97%
|
7,29%
|
2,74%
|
-10,6%
|
1,7%
|
3,76%
|
8,28%
|
4,98%
|
Price to Book
|
1,64
x
|
1,57
x
|
1,32
x
|
1,45
x
|
1,21
x
|
1,56
x
|
1,49
x
|
1,4
x
|
Aantal aandelen (in duizenden)
|
96.327
|
96.356
|
96.384
|
96.411
|
96.441
|
96.446
|
-
|
-
|
Referentieprijs
2 |
2.875
|
2.751
|
2.328
|
2.247
|
1.940
|
2.590
|
2.590
|
2.590
|
Datum van publicatie
|
10/05/19
|
25/05/20
|
11/05/21
|
12/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
439.431
|
448.577
|
427.531
|
431.943
|
411.876
|
422.480
|
430.630
|
437.000
|
EBITDA
1 |
36.259
|
41.261
|
32.114
|
39.111
|
40.052
|
40.930
|
44.410
|
-
|
Bedrijfsresultaat (EBIT)
1 |
16.245
|
21.266
|
13.089
|
20.167
|
20.620
|
21.500
|
25.490
|
28.000
|
Operationele Marge
|
3,7%
|
4,74%
|
3,06%
|
4,67%
|
5,01%
|
5,09%
|
5,92%
|
6,41%
|
Resultaat voor belastingen (EBT)
|
12.084
|
16.228
|
6.557
|
5.721
|
14.709
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
4.902
|
6.289
|
3.122
|
1.064
|
11.353
|
12.000
|
13.470
|
15.200
|
Nettomarge
|
1,12%
|
1,4%
|
0,73%
|
0,25%
|
2,76%
|
2,84%
|
3,13%
|
3,48%
|
WPA
2 |
50,89
|
65,28
|
32,40
|
11,04
|
117,7
|
124,4
|
139,7
|
157,6
|
Free Cash Flow
1 |
-16.542
|
19.318
|
6.145
|
-22.894
|
3.173
|
9.399
|
20.684
|
12.443
|
FCF-marge
|
-3,76%
|
4,31%
|
1,44%
|
-5,3%
|
0,77%
|
2,22%
|
4,8%
|
2,85%
|
Kasstroomconversie (ebitda)
|
-
|
46,82%
|
19,13%
|
-
|
7,92%
|
22,96%
|
46,57%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
307,17%
|
196,83%
|
-
|
27,95%
|
78,32%
|
153,55%
|
81,86%
|
Dividend per aandeel
2 |
50,00
|
50,00
|
50,00
|
50,00
|
60,00
|
60,00
|
65,00
|
65,00
|
Datum van publicatie
|
10/05/19
|
25/05/20
|
11/05/21
|
12/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
224.727
|
223.850
|
208.946
|
218.585
|
111.944
|
217.405
|
111.073
|
103.465
|
214.538
|
100.622
|
101.307
|
201.929
|
106.990
|
102.957
|
100.452
|
103.054
|
203.506
|
103.740
|
109.300
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
14.647
|
6.619
|
8.200
|
4.889
|
13.993
|
12.972
|
10.271
|
-3.076
|
7.195
|
37
|
10.591
|
10.628
|
10.355
|
-363
|
852
|
10.614
|
11.466
|
8.986
|
600
|
Operationele Marge
|
6,52%
|
2,96%
|
3,92%
|
2,24%
|
12,5%
|
5,97%
|
9,25%
|
-2,97%
|
3,35%
|
0,04%
|
10,45%
|
5,26%
|
9,68%
|
-0,35%
|
0,85%
|
10,3%
|
5,63%
|
8,66%
|
0,55%
|
Resultaat voor belastingen (EBT)
|
12.637
|
3.591
|
3.424
|
3.133
|
13.196
|
10.761
|
9.038
|
-14.078
|
-5.040
|
-1.401
|
9.413
|
8.012
|
9.006
|
-2.309
|
-642
|
9.172
|
8.530
|
6.810
|
-
|
Nettowinst (verlies)
|
8.378
|
-2.089
|
2.274
|
848
|
8.612
|
5.580
|
3.721
|
-8.237
|
-4.516
|
-2.323
|
7.771
|
5.448
|
6.550
|
-645
|
-1.615
|
7.238
|
5.623
|
4.463
|
-
|
Nettomarge
|
3,73%
|
-0,93%
|
1,09%
|
0,39%
|
7,69%
|
2,57%
|
3,35%
|
-7,96%
|
-2,1%
|
-2,31%
|
7,67%
|
2,7%
|
6,12%
|
-0,63%
|
-1,61%
|
7,02%
|
2,76%
|
4,3%
|
-
|
WPA
|
86,97
|
-
|
23,61
|
-
|
-
|
57,89
|
38,60
|
-
|
-
|
-24,10
|
-
|
56,50
|
67,93
|
-6,700
|
-16,75
|
-
|
58,30
|
46,26
|
-
|
Dividend per aandeel
|
25,00
|
-
|
25,00
|
-
|
-
|
25,00
|
-
|
-
|
-
|
-
|
-
|
30,00
|
-
|
-
|
-
|
-
|
30,00
|
-
|
-
|
Datum van publicatie
|
5/11/19
|
25/05/20
|
6/11/20
|
11/05/21
|
5/11/21
|
5/11/21
|
7/02/22
|
12/05/22
|
12/05/22
|
5/08/22
|
9/11/22
|
9/11/22
|
8/02/23
|
12/05/23
|
4/08/23
|
10/11/23
|
10/11/23
|
9/02/24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
4.234
|
-
|
-
|
-
|
Nettokaspositie
|
25.895
|
34.889
|
22.856
|
8.297
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
0,1057
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-16.542
|
19.318
|
6.145
|
-22.894
|
3.173
|
9.399
|
20.684
|
12.443
|
ROE (netto-inkomsten/eigen vermogen)
|
2,9%
|
3,7%
|
1,8%
|
0,7%
|
7,5%
|
7,6%
|
8,2%
|
8,7%
|
ROA (netto-inkomsten/totale activa)
|
2,43%
|
3,28%
|
1,75%
|
2,85%
|
2,94%
|
2,7%
|
3,05%
|
4%
|
Totale activa
1 |
201.989
|
191.779
|
178.589
|
37.389
|
386.442
|
444.444
|
441.639
|
380.000
|
Nettoactief per aandeel
2 |
1.758
|
1.754
|
1.761
|
1.548
|
1.600
|
1.664
|
1.743
|
1.852
|
Cashflow per aandeel
|
259,0
|
273,0
|
230,0
|
208,0
|
319,0
|
-
|
-
|
-
|
Capex
1 |
31.582
|
22.660
|
29.243
|
23.562
|
24.405
|
15.000
|
15.000
|
15.000
|
Capex/omzet
|
7,19%
|
5,05%
|
6,84%
|
5,45%
|
5,93%
|
3,55%
|
3,48%
|
3,43%
|
Datum van publicatie
|
10/05/19
|
25/05/20
|
11/05/21
|
12/05/22
|
12/05/23
|
-
|
-
|
-
|
Laatste slotkoers
2.590
JPY Gemiddelde koersdoel
2.000
JPY Spread / Gemiddelde doel -22,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,65% | 1,62 mld. | | +3,09% | 8,17 mld. | | +15,40% | 4,16 mld. | | +22,65% | 3,06 mld. | | +32,10% | 2,95 mld. | | +15,13% | 2,45 mld. | | +7,28% | 2,37 mld. | | +94,06% | 1,83 mld. | | +36,67% | 1,57 mld. | | +58,20% | 1,37 mld. |
Diverse onderwijsinstellingen
|