Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.713
JPY
|
-1,17%
|
|
+1,92%
|
+6,48%
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
62.373
|
64.269
|
48.803
|
33.937
|
36.811
|
39.596
|
-
|
-
|
Bedrijfswaarde
1 |
60.036
|
60.737
|
43.772
|
25.186
|
26.104
|
37.086
|
39.596
|
39.596
|
K/w-verhouding
|
28,1
x
|
22,4
x
|
15,6
x
|
9,25
x
|
14,2
x
|
6,89
x
|
14,3
x
|
11,4
x
|
Dividendrendement
|
0,89%
|
0,91%
|
1,35%
|
2,06%
|
1,98%
|
2,36%
|
2,21%
|
2,58%
|
Marktkapitalisatie/omzet
|
1
x
|
0,95
x
|
0,72
x
|
0,49
x
|
0,57
x
|
0,55
x
|
0,58
x
|
0,54
x
|
Bedrijfswaarde/omzet
|
1
x
|
0,95
x
|
0,72
x
|
0,49
x
|
0,57
x
|
0,55
x
|
0,58
x
|
0,54
x
|
Bedrijfswaarde/EBITDA
|
11,4
x
|
9,91
x
|
6,68
x
|
4,24
x
|
5,56
x
|
5,44
x
|
5,59
x
|
4,65
x
|
Bedrijfswaarde/FCF
|
26,6
x
|
33
x
|
20,3
x
|
7,06
x
|
8,76
x
|
3,19
x
|
14,5
x
|
8,25
x
|
FCF Yield
|
3,76%
|
3,03%
|
4,93%
|
14,2%
|
11,4%
|
31,4%
|
6,88%
|
12,1%
|
Price to Book
|
2,72
x
|
2,47
x
|
1,66
x
|
1,09
x
|
1,05
x
|
0,99
x
|
0,95
x
|
0,89
x
|
Aantal aandelen (in duizenden)
|
14.590
|
14.590
|
14.590
|
14.590
|
14.590
|
14.595
|
-
|
-
|
Referentieprijs
2 |
4.275
|
4.405
|
3.345
|
2.326
|
2.523
|
2.713
|
2.713
|
2.713
|
Datum van publicatie
|
11/04/19
|
10/04/20
|
13/04/21
|
12/04/22
|
12/04/23
|
12/04/24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
62.397
|
67.814
|
67.443
|
69.070
|
64.824
|
68.010
|
68.030
|
73.945
|
EBITDA
1 |
5.457
|
6.488
|
7.310
|
8.005
|
6.618
|
6.816
|
7.081
|
8.521
|
Bedrijfsresultaat (EBIT)
1 |
3.409
|
4.261
|
4.584
|
5.175
|
3.976
|
4.316
|
4.440
|
5.540
|
Operationele Marge
|
5,46%
|
6,28%
|
6,8%
|
7,49%
|
6,13%
|
6,35%
|
6,53%
|
7,49%
|
Resultaat voor belastingen (EBT)
1 |
3.595
|
4.627
|
4.988
|
5.836
|
4.270
|
8.328
|
4.540
|
5.980
|
Nettowinst (verlies)
1 |
2.222
|
2.871
|
3.128
|
3.667
|
2.586
|
5.381
|
2.760
|
3.480
|
Nettomarge
|
3,56%
|
4,23%
|
4,64%
|
5,31%
|
3,99%
|
7,91%
|
4,06%
|
4,71%
|
WPA
2 |
152,4
|
196,8
|
214,4
|
251,4
|
177,2
|
368,8
|
189,1
|
238,4
|
Free Cash Flow
1 |
2.343
|
1.948
|
2.404
|
4.808
|
4.203
|
11.638
|
2.726
|
4.800
|
FCF-marge
|
3,75%
|
2,87%
|
3,56%
|
6,96%
|
6,48%
|
17,11%
|
4,01%
|
6,49%
|
Kasstroomconversie (ebitda)
|
42,93%
|
30,03%
|
32,88%
|
60,07%
|
63,51%
|
170,75%
|
38,5%
|
56,33%
|
Kasstroomconversie (nettowinst)
|
105,45%
|
67,85%
|
76,85%
|
131,12%
|
162,53%
|
216,28%
|
98,77%
|
137,93%
|
Dividend per aandeel
2 |
38,00
|
40,00
|
45,00
|
48,00
|
50,00
|
60,00
|
60,00
|
70,00
|
Datum van publicatie
|
11/04/19
|
10/04/20
|
13/04/21
|
12/04/22
|
12/04/23
|
12/04/24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Omzet
1 |
33.614
|
33.916
|
34.450
|
16.525
|
16.254
|
31.828
|
16.002
|
17.731
|
33.700
|
16.408
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.115
|
2.627
|
2.875
|
1.138
|
1.106
|
1.937
|
987
|
1.562
|
2.227
|
1.056
|
Operationele Marge
|
6,29%
|
7,75%
|
8,35%
|
6,89%
|
6,8%
|
6,09%
|
6,17%
|
8,81%
|
6,61%
|
6,44%
|
Resultaat voor belastingen (EBT)
1 |
2.246
|
2.831
|
3.259
|
1.121
|
1.125
|
2.052
|
960
|
1.563
|
6.796
|
1.079
|
Nettowinst (verlies)
1 |
1.391
|
1.791
|
2.083
|
638
|
667
|
1.252
|
545
|
929
|
4.461
|
642
|
Nettomarge
|
4,14%
|
5,28%
|
6,05%
|
3,86%
|
4,1%
|
3,93%
|
3,41%
|
5,24%
|
13,24%
|
3,91%
|
WPA
2 |
95,37
|
122,8
|
142,8
|
43,75
|
45,72
|
85,87
|
37,34
|
63,72
|
305,8
|
43,97
|
Dividend per aandeel
|
20,00
|
20,00
|
23,00
|
-
|
-
|
25,00
|
-
|
-
|
30,00
|
-
|
Datum van publicatie
|
10/10/19
|
9/10/20
|
12/10/21
|
12/01/22
|
11/07/22
|
12/10/22
|
12/01/23
|
12/07/23
|
12/10/23
|
15/01/24
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
2.337
|
3.532
|
5.031
|
8.751
|
10.707
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.343
|
1.948
|
2.404
|
4.808
|
4.203
|
11.638
|
2.726
|
4.800
|
ROE (netto-inkomsten/eigen vermogen)
|
9,7%
|
11,7%
|
11,3%
|
12,1%
|
7,8%
|
14,9%
|
6,8%
|
8,5%
|
ROA (netto-inkomsten/totale activa)
|
7,29%
|
8,57%
|
5,27%
|
9,29%
|
7,32%
|
7,19%
|
3,9%
|
5,2%
|
Totale activa
1 |
30.484
|
33.491
|
59.408
|
39.474
|
35.325
|
74.822
|
70.769
|
66.923
|
Nettoactief per aandeel
2 |
1.573
|
1.783
|
2.016
|
2.138
|
2.397
|
2.555
|
2.862
|
3.053
|
Cashflow per aandeel
|
293,0
|
349,0
|
401,0
|
445,0
|
358,0
|
540,0
|
-
|
-
|
Capex
|
2.874
|
3.096
|
5.073
|
1.596
|
1.745
|
2.852
|
-
|
-
|
Capex/omzet
|
4,61%
|
4,57%
|
7,52%
|
2,31%
|
2,69%
|
4,19%
|
-
|
-
|
Datum van publicatie
|
11/04/19
|
10/04/20
|
13/04/21
|
12/04/22
|
12/04/23
|
12/04/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.713
JPY Gemiddelde koersdoel
2.850
JPY Spread / Gemiddelde doel +5,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,48% | 252 mln. | | +7,73% | 14,59 mld. | | +12,14% | 5,78 mld. | | -22,04% | 2,04 mld. | | -7,39% | 925 mln. | | +4,30% | 819 mln. | | -2,42% | 823 mln. | | -16,19% | 535 mln. | | +50,47% | 510 mln. | | +2,35% | 486 mln. |
Beveiligingsdiensten
|