Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.750
JPY
|
+1,19%
|
|
+4,84%
|
+20,58%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
390.529
|
354.595
|
428.474
|
329.123
|
294.848
|
448.755
|
-
|
-
|
Bedrijfswaarde
1 |
373.666
|
326.748
|
400.820
|
326.347
|
257.610
|
403.581
|
394.932
|
384.136
|
K/w-verhouding
|
13,1
x
|
13,7
x
|
14,7
x
|
11,3
x
|
15,4
x
|
16,1
x
|
15,7
x
|
14,8
x
|
Dividendrendement
|
1,99%
|
2,69%
|
2,49%
|
3,56%
|
4,09%
|
3,01%
|
3,14%
|
3,3%
|
Marktkapitalisatie/omzet
|
0,81
x
|
0,63
x
|
0,76
x
|
0,56
x
|
0,52
x
|
0,76
x
|
0,74
x
|
0,72
x
|
Bedrijfswaarde/omzet
|
0,78
x
|
0,58
x
|
0,71
x
|
0,55
x
|
0,46
x
|
0,69
x
|
0,65
x
|
0,62
x
|
Bedrijfswaarde/EBITDA
|
8,75
x
|
6,79
x
|
7,88
x
|
6,05
x
|
5,91
x
|
7,84
x
|
7,5
x
|
7
x
|
Bedrijfswaarde/FCF
|
-144
x
|
12,7
x
|
24,1
x
|
-55,6
x
|
4,69
x
|
15,9
x
|
15,7
x
|
13,8
x
|
FCF Yield
|
-0,69%
|
7,89%
|
4,14%
|
-1,8%
|
21,3%
|
6,3%
|
6,36%
|
7,25%
|
Price to Book
|
1,3
x
|
1,15
x
|
1,3
x
|
0,97
x
|
0,87
x
|
1,27
x
|
1,22
x
|
1,17
x
|
Aantal aandelen (in duizenden)
|
129.314
|
127.415
|
125.652
|
123.359
|
120.691
|
119.668
|
-
|
-
|
Referentieprijs
2 |
3.020
|
2.783
|
3.410
|
2.668
|
2.443
|
3.750
|
3.750
|
3.750
|
Datum van publicatie
|
10/05/19
|
13/05/20
|
14/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
481.783
|
560.882
|
563.252
|
589.028
|
563.295
|
587.591
|
606.369
|
621.595
|
EBITDA
1 |
42.711
|
48.103
|
50.851
|
53.934
|
43.573
|
51.479
|
52.655
|
54.885
|
Bedrijfsresultaat (EBIT)
1 |
35.267
|
38.953
|
41.572
|
42.963
|
32.104
|
40.367
|
41.517
|
43.517
|
Operationele Marge
|
7,32%
|
6,94%
|
7,38%
|
7,29%
|
5,7%
|
6,87%
|
6,85%
|
7%
|
Resultaat voor belastingen (EBT)
1 |
39.600
|
39.478
|
43.264
|
43.484
|
30.541
|
42.025
|
42.725
|
44.475
|
Nettowinst (verlies)
1 |
28.018
|
25.994
|
29.369
|
29.208
|
19.338
|
27.860
|
28.234
|
29.608
|
Nettomarge
|
5,82%
|
4,63%
|
5,21%
|
4,96%
|
3,43%
|
4,74%
|
4,66%
|
4,76%
|
WPA
2 |
230,1
|
203,0
|
232,7
|
235,5
|
158,8
|
232,6
|
238,5
|
253,4
|
Free Cash Flow
1 |
-2.586
|
25.766
|
16.608
|
-5.865
|
54.938
|
25.433
|
25.100
|
27.867
|
FCF-marge
|
-0,54%
|
4,59%
|
2,95%
|
-1%
|
9,75%
|
4,33%
|
4,14%
|
4,48%
|
Kasstroomconversie (ebitda)
|
-
|
53,56%
|
32,66%
|
-
|
126,08%
|
49,41%
|
47,67%
|
50,77%
|
Kasstroomconversie (nettowinst)
|
-
|
99,12%
|
56,55%
|
-
|
284,09%
|
91,29%
|
88,9%
|
94,12%
|
Dividend per aandeel
2 |
60,00
|
75,00
|
85,00
|
95,00
|
100,0
|
112,8
|
117,8
|
123,7
|
Datum van publicatie
|
10/05/19
|
13/05/20
|
14/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
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
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
243.024
|
-
|
234.262
|
328.990
|
133.556
|
253.746
|
136.127
|
199.155
|
335.282
|
107.466
|
123.401
|
230.867
|
127.063
|
205.365
|
332.428
|
110.769
|
134.120
|
244.889
|
138.864
|
205.750
|
113.000
|
137.000
|
143.500
|
228.500
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18.907
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
12.959
|
-
|
12.402
|
29.170
|
9.737
|
18.079
|
9.796
|
15.088
|
24.884
|
3.560
|
5.914
|
9.474
|
7.493
|
15.137
|
22.630
|
4.651
|
9.516
|
14.167
|
10.125
|
15.695
|
4.500
|
9.400
|
9.800
|
16.800
|
Operationele Marge
|
5,33%
|
-
|
5,29%
|
8,87%
|
7,29%
|
7,12%
|
7,2%
|
7,58%
|
7,42%
|
3,31%
|
4,79%
|
4,1%
|
5,9%
|
7,37%
|
6,81%
|
4,2%
|
7,1%
|
5,79%
|
7,29%
|
7,63%
|
3,98%
|
6,86%
|
6,83%
|
7,35%
|
Resultaat voor belastingen (EBT)
|
13.640
|
-
|
13.763
|
29.501
|
9.727
|
18.867
|
9.937
|
14.680
|
24.617
|
4.400
|
5.836
|
10.236
|
7.740
|
12.565
|
20.305
|
5.133
|
9.725
|
14.858
|
11.508
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
8.855
|
-
|
8.934
|
20.435
|
6.449
|
12.375
|
6.671
|
10.162
|
16.833
|
2.692
|
3.845
|
6.537
|
5.111
|
7.690
|
12.801
|
3.234
|
6.302
|
9.536
|
7.971
|
9.644
|
3.500
|
6.400
|
6.800
|
10.900
|
Nettomarge
|
3,64%
|
-
|
3,81%
|
6,21%
|
4,83%
|
4,88%
|
4,9%
|
5,1%
|
5,02%
|
2,5%
|
3,12%
|
2,83%
|
4,02%
|
3,74%
|
3,85%
|
2,92%
|
4,7%
|
3,89%
|
5,74%
|
4,69%
|
3,1%
|
4,67%
|
4,74%
|
4,77%
|
WPA
2 |
68,79
|
-
|
70,59
|
-
|
-
|
99,19
|
53,90
|
82,41
|
-
|
22,03
|
-
|
53,45
|
42,00
|
-
|
-
|
26,80
|
-
|
79,14
|
66,34
|
65,71
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
35,00
|
40,00
|
40,00
|
45,00
|
-
|
45,00
|
-
|
-
|
-
|
-
|
-
|
50,00
|
-
|
-
|
-
|
-
|
-
|
50,00
|
-
|
57,00
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/19
|
13/05/20
|
6/11/20
|
14/05/21
|
10/11/21
|
10/11/21
|
9/02/22
|
12/05/22
|
12/05/22
|
5/08/22
|
10/11/22
|
10/11/22
|
10/02/23
|
11/05/23
|
11/05/23
|
7/08/23
|
9/11/23
|
9/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
16.863
|
27.847
|
27.654
|
2.776
|
37.238
|
45.173
|
53.822
|
64.619
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-2.586
|
25.766
|
16.608
|
-5.865
|
54.938
|
25.433
|
25.100
|
27.867
|
ROE (netto-inkomsten/eigen vermogen)
|
10,6%
|
8,6%
|
9,2%
|
8,8%
|
5,7%
|
8,03%
|
7,9%
|
8,12%
|
ROA (netto-inkomsten/totale activa)
|
9,39%
|
9%
|
9,24%
|
8,78%
|
6,03%
|
6,13%
|
6,13%
|
6,28%
|
Totale activa
1 |
298.316
|
288.711
|
317.847
|
332.792
|
320.757
|
454.854
|
460.964
|
471.843
|
Nettoactief per aandeel
2 |
2.318
|
2.425
|
2.620
|
2.761
|
2.824
|
2.956
|
3.070
|
3.192
|
Cashflow per aandeel
2 |
291,0
|
274,0
|
306,0
|
316,0
|
244,0
|
313,0
|
321,0
|
333,0
|
Capex
1 |
10.653
|
11.730
|
12.764
|
11.129
|
9.808
|
9.250
|
9.250
|
9.250
|
Capex/omzet
|
2,21%
|
2,09%
|
2,27%
|
1,89%
|
1,74%
|
1,57%
|
1,53%
|
1,49%
|
Datum van publicatie
|
10/05/19
|
13/05/20
|
14/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Laatste slotkoers
3.750
JPY Gemiddelde koersdoel
3.663
JPY Spread / Gemiddelde doel -2,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,58% | 2,85 mld. | | +13,41% | 20,91 mld. | | +1,22% | 20,22 mld. | | +24,04% | 4,15 mld. | | +17,28% | 3,36 mld. | | -8,54% | 1,42 mld. | | -14,07% | 1,35 mld. | | +5,96% | 1,23 mld. | | +1,75% | 1,11 mld. | | -23,52% | 982 mln. |
Telecommunicatie Bouw
|