Vertraagde tijd
Japan Exchange
02:34:18 09-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.615
JPY
|
+2,12%
|
|
+10,08%
|
+149,14%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.465
|
31.567
|
45.287
|
30.144
|
31.079
|
76.312
|
-
|
-
|
Bedrijfswaarde
1 |
45.770
|
43.752
|
57.306
|
44.559
|
43.717
|
76.312
|
76.312
|
76.312
|
K/w-verhouding
|
11,3
x
|
9,2
x
|
12,4
x
|
9,08
x
|
10,2
x
|
24,4
x
|
22
x
|
19,5
x
|
Dividendrendement
|
1,7%
|
1,77%
|
1,22%
|
2,08%
|
2,21%
|
1,1%
|
1,23%
|
1,43%
|
Marktkapitalisatie/omzet
|
0,29
x
|
0,29
x
|
0,41
x
|
0,27
x
|
0,27
x
|
0,66
x
|
0,64
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
0,29
x
|
0,29
x
|
0,41
x
|
0,27
x
|
0,27
x
|
0,66
x
|
0,64
x
|
0,62
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
4.348.677
x
|
2.958.765
x
|
3.179.815
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
11,4
x
|
8,02
x
|
20,5
x
|
65,5
x
|
13,1
x
|
47,9
x
|
30
x
|
28,6
x
|
FCF Yield
|
8,79%
|
12,5%
|
4,87%
|
1,53%
|
7,65%
|
2,09%
|
3,33%
|
3,5%
|
Price to Book
|
0,84
x
|
0,79
x
|
1,07
x
|
0,66
x
|
0,66
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
25.457
|
25.457
|
25.034
|
25.036
|
24.491
|
21.557
|
-
|
-
|
Referentieprijs
2 |
1.236
|
1.240
|
1.809
|
1.204
|
1.269
|
3.540
|
3.540
|
3.540
|
Datum van publicatie
|
8/05/19
|
12/05/20
|
10/05/21
|
10/05/22
|
9/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
107.612
|
110.676
|
110.449
|
110.868
|
113.350
|
115.950
|
119.100
|
122.350
|
EBITDA
|
-
|
-
|
10.414
|
10.188
|
9.774
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.088
|
4.856
|
5.291
|
4.482
|
4.403
|
4.600
|
5.150
|
5.800
|
Operationele Marge
|
3,8%
|
4,39%
|
4,79%
|
4,04%
|
3,88%
|
3,97%
|
4,32%
|
4,74%
|
Resultaat voor belastingen (EBT)
1 |
4.306
|
5.071
|
5.647
|
5.015
|
4.870
|
5.000
|
5.600
|
6.300
|
Nettowinst (verlies)
1 |
2.782
|
3.432
|
3.678
|
3.316
|
3.057
|
3.150
|
3.495
|
3.940
|
Nettomarge
|
2,59%
|
3,1%
|
3,33%
|
2,99%
|
2,7%
|
2,72%
|
2,93%
|
3,22%
|
WPA
2 |
109,1
|
134,8
|
146,0
|
132,6
|
124,2
|
145,2
|
161,0
|
181,6
|
Free Cash Flow
1 |
2.765
|
3.936
|
2.206
|
460
|
2.377
|
1.592
|
2.540
|
2.668
|
FCF-marge
|
2,57%
|
3,56%
|
2%
|
0,41%
|
2,1%
|
1,37%
|
2,13%
|
2,18%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
21,18%
|
4,52%
|
24,32%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
99,39%
|
114,69%
|
59,98%
|
13,87%
|
77,76%
|
50,54%
|
72,68%
|
67,72%
|
Dividend per aandeel
2 |
21,00
|
22,00
|
22,00
|
25,00
|
28,00
|
39,00
|
43,50
|
50,50
|
Datum van publicatie
|
8/05/19
|
12/05/20
|
10/05/21
|
10/05/22
|
9/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
55.724
|
56.267
|
28.415
|
56.284
|
28.163
|
28.158
|
29.003
|
57.161
|
29.087
|
27.102
|
28.771
|
29.616
|
58.387
|
29.888
|
27.925
|
29.400
|
30.500
|
30.500
|
28.600
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.630
|
3.290
|
1.384
|
3.030
|
1.364
|
1.198
|
1.432
|
2.630
|
1.430
|
343
|
1.421
|
1.518
|
2.939
|
1.737
|
24
|
1.480
|
1.630
|
1.870
|
320
|
Operationele Marge
|
4,72%
|
5,85%
|
4,87%
|
5,38%
|
4,84%
|
4,25%
|
4,94%
|
4,6%
|
4,92%
|
1,27%
|
4,94%
|
5,13%
|
5,03%
|
5,81%
|
0,09%
|
5,03%
|
5,34%
|
6,13%
|
1,12%
|
Resultaat voor belastingen (EBT)
|
2.700
|
3.458
|
-
|
3.317
|
1.427
|
1.268
|
-
|
2.862
|
1.537
|
-
|
1.480
|
-
|
3.166
|
1.851
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.785
|
2.297
|
-
|
2.210
|
1.002
|
854
|
-
|
1.984
|
1.082
|
-
|
967
|
-
|
2.114
|
1.224
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,2%
|
4,08%
|
-
|
3,93%
|
3,56%
|
3,03%
|
-
|
3,47%
|
3,72%
|
-
|
3,36%
|
-
|
3,62%
|
4,1%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
70,16
|
90,58
|
-
|
88,29
|
40,03
|
34,56
|
-
|
80,28
|
44,13
|
-
|
39,52
|
-
|
86,32
|
52,23
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
11,00
|
11,00
|
-
|
11,00
|
-
|
-
|
-
|
14,00
|
-
|
-
|
-
|
-
|
17,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
7/11/19
|
9/11/20
|
9/11/21
|
9/11/21
|
14/02/22
|
10/08/22
|
9/11/22
|
9/11/22
|
10/02/23
|
9/05/23
|
9/08/23
|
9/11/23
|
9/11/23
|
9/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
14.305
|
12.185
|
12.019
|
14.415
|
12.638
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
1,154
x
|
1,415
x
|
1,293
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.765
|
3.936
|
2.206
|
460
|
2.377
|
1.592
|
2.540
|
2.668
|
ROE (netto-inkomsten/eigen vermogen)
|
7,7%
|
8,9%
|
8,9%
|
7,6%
|
6,7%
|
7%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
5,44%
|
6,22%
|
6,79%
|
5,88%
|
5,49%
|
-
|
-
|
-
|
Totale activa
1 |
51.146
|
55.200
|
54.175
|
56.388
|
55.723
|
-
|
-
|
-
|
Nettoactief per aandeel
|
1.467
|
1.565
|
1.698
|
1.817
|
1.913
|
-
|
-
|
-
|
Cashflow per aandeel
|
307,0
|
337,0
|
349,0
|
361,0
|
343,0
|
-
|
-
|
-
|
Capex
1 |
5.001
|
6.906
|
8.336
|
10.323
|
6.674
|
8.000
|
8.000
|
8.000
|
Capex/omzet
|
4,65%
|
6,24%
|
7,55%
|
9,31%
|
5,89%
|
6,9%
|
6,72%
|
6,54%
|
Datum van publicatie
|
8/05/19
|
12/05/20
|
10/05/21
|
10/05/22
|
9/05/23
|
-
|
-
|
-
|
Laatste slotkoers
3.540
JPY Gemiddelde koersdoel
2.200
JPY Spread / Gemiddelde doel -37,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +149,14% | 463 mln. | | +3,81% | 79,83 mld. | | +6,96% | 75,96 mld. | | -.--% | 26,71 mld. | | -5,54% | 12,86 mld. | | +27,82% | 12,83 mld. | | -6,27% | 9,31 mld. | | -16,18% | 7,77 mld. | | -9,93% | 7,58 mld. | | +9,70% | 6,26 mld. |
Grondvracht & Logistiek - Andere
|