Vertraagde tijd
Japan Exchange
07:24:36 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.434
JPY
|
+0,28%
|
|
-1,92%
|
+4,29%
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.577
|
30.464
|
35.690
|
26.247
|
38.377
|
47.448
|
-
|
-
|
Bedrijfswaarde
1 |
30.308
|
18.889
|
17.427
|
11.502
|
25.014
|
33.286
|
27.894
|
27.667
|
K/w-verhouding
|
18,1
x
|
101
x
|
33,1
x
|
13,9
x
|
12,3
x
|
9,45
x
|
14
x
|
10,8
x
|
Dividendrendement
|
2,32%
|
2,28%
|
1,65%
|
3,38%
|
2,79%
|
3,43%
|
2,89%
|
3,36%
|
Marktkapitalisatie/omzet
|
1,38
x
|
1,28
x
|
1,32
x
|
0,93
x
|
1,09
x
|
1,2
x
|
1,34
x
|
1,21
x
|
Bedrijfswaarde/omzet
|
1,09
x
|
0,79
x
|
0,64
x
|
0,41
x
|
0,71
x
|
0,84
x
|
0,79
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
6,48
x
|
6,13
x
|
3,92
x
|
2,83
x
|
4,03
x
|
3,89
x
|
4,19
x
|
3,25
x
|
Bedrijfswaarde/FCF
|
-466.663.225
x
|
9.156.303
x
|
-59.457.191
x
|
-3.891.575
x
|
70.447.172
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
-0%
|
-0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
0,96
x
|
0,8
x
|
0,91
x
|
0,64
x
|
0,9
x
|
1,03
x
|
0,98
x
|
0,92
x
|
Aantal aandelen (in duizenden)
|
35.786
|
34.657
|
34.684
|
34.087
|
33.430
|
33.180
|
-
|
-
|
Referentieprijs
2 |
1.078
|
879,0
|
1.029
|
770,0
|
1.148
|
1.430
|
1.430
|
1.430
|
Datum van publicatie
|
19/06/19
|
22/06/20
|
23/06/21
|
15/06/22
|
19/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.876
|
23.865
|
27.020
|
28.077
|
35.266
|
39.533
|
35.467
|
39.267
|
EBITDA
1 |
4.677
|
3.084
|
4.445
|
4.069
|
6.205
|
8.565
|
6.650
|
8.520
|
Bedrijfsresultaat (EBIT)
1 |
3.355
|
1.668
|
3.020
|
2.811
|
4.926
|
6.723
|
4.880
|
6.313
|
Operationele Marge
|
12,04%
|
6,99%
|
11,18%
|
10,01%
|
13,97%
|
17,01%
|
13,76%
|
16,08%
|
Resultaat voor belastingen (EBT)
|
3.262
|
1.169
|
2.476
|
2.942
|
5.212
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.130
|
303
|
1.077
|
1.895
|
3.162
|
5.018
|
3.391
|
4.388
|
Nettomarge
|
7,64%
|
1,27%
|
3,99%
|
6,75%
|
8,97%
|
12,69%
|
9,56%
|
11,18%
|
WPA
2 |
59,41
|
8,740
|
31,07
|
55,51
|
93,55
|
151,3
|
102,2
|
132,3
|
Free Cash Flow
|
-64,95
|
2.063
|
-293,1
|
-2.956
|
355,1
|
-
|
-
|
-
|
FCF-marge
|
-0,23%
|
8,64%
|
-1,08%
|
-10,53%
|
1,01%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
66,9%
|
-
|
-
|
5,72%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
680,86%
|
-
|
-
|
11,23%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
25,00
|
20,00
|
17,00
|
26,00
|
32,00
|
49,00
|
41,33
|
48,00
|
Datum van publicatie
|
19/06/19
|
22/06/20
|
23/06/21
|
15/06/22
|
19/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
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
|
2024 S2
|
---|
Omzet
1 |
11.722
|
12.143
|
13.485
|
13.535
|
6.695
|
13.815
|
6.697
|
7.565
|
14.262
|
7.620
|
8.711
|
16.331
|
8.942
|
9.993
|
18.935
|
10.390
|
11.212
|
21.602
|
9.919
|
8.644
|
18.204
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
766
|
902
|
1.734
|
1.286
|
751
|
1.538
|
575
|
697,7
|
1.273
|
784
|
1.241
|
2.025
|
1.382
|
1.519
|
2.901
|
2.063
|
2.155
|
4.218
|
1.772
|
1.023
|
2.509
|
Operationele Marge
|
6,53%
|
7,43%
|
12,86%
|
9,5%
|
11,22%
|
11,14%
|
8,59%
|
9,22%
|
8,92%
|
10,29%
|
14,25%
|
12,4%
|
15,46%
|
15,2%
|
15,32%
|
19,86%
|
19,22%
|
19,53%
|
17,86%
|
11,83%
|
13,78%
|
Resultaat voor belastingen (EBT)
|
431
|
738
|
1.931
|
545
|
825
|
1.533
|
627
|
782,2
|
1.409
|
904
|
1.400
|
2.304
|
1.285
|
1.623
|
2.908
|
2.254
|
2.629
|
4.883
|
1.711
|
-
|
-
|
Nettowinst (verlies)
1 |
159
|
105
|
1.294
|
-217
|
474
|
948,5
|
422
|
524,5
|
946,5
|
627
|
997
|
1.624
|
908
|
630
|
1.538
|
1.682
|
1.857
|
3.539
|
1.118
|
538
|
1.373
|
Nettomarge
|
1,36%
|
0,86%
|
9,6%
|
-1,6%
|
7,08%
|
6,87%
|
6,3%
|
6,93%
|
6,64%
|
8,23%
|
11,45%
|
9,94%
|
10,15%
|
6,3%
|
8,12%
|
16,19%
|
16,56%
|
16,38%
|
11,27%
|
6,22%
|
7,54%
|
WPA
|
4,570
|
3,040
|
37,33
|
-6,260
|
13,89
|
27,72
|
12,38
|
15,41
|
27,79
|
18,40
|
29,26
|
47,66
|
26,86
|
19,03
|
45,89
|
50,78
|
55,97
|
106,8
|
33,71
|
-
|
-
|
Dividend per aandeel
2 |
8,000
|
12,00
|
10,00
|
7,000
|
13,00
|
13,00
|
-
|
13,00
|
13,00
|
-
|
15,00
|
15,00
|
-
|
17,00
|
17,00
|
-
|
-
|
27,00
|
-
|
20,00
|
20,00
|
Datum van publicatie
|
18/12/19
|
22/06/20
|
16/12/20
|
23/06/21
|
15/12/21
|
15/12/21
|
16/03/22
|
15/06/22
|
15/06/22
|
16/09/22
|
19/12/22
|
19/12/22
|
17/03/23
|
19/06/23
|
19/06/23
|
19/09/23
|
20/12/23
|
20/12/23
|
22/03/24
|
-
|
-
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
8.270
|
11.574
|
18.263
|
14.745
|
13.363
|
14.162
|
19.554
|
19.780
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-64,9
|
2.063
|
-293
|
-2.956
|
355
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,3%
|
0,8%
|
2,8%
|
4,7%
|
7,6%
|
12,5%
|
7,52%
|
9,05%
|
ROA (netto-inkomsten/totale activa)
|
7,37%
|
3,78%
|
7,91%
|
6,61%
|
11,2%
|
-
|
-
|
-
|
Totale activa
1 |
28.919
|
8.018
|
13.619
|
28.669
|
28.301
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1.128
|
1.103
|
1.133
|
1.199
|
1.274
|
1.394
|
1.462
|
1.550
|
Cashflow per aandeel
|
96,30
|
44,80
|
67,10
|
91,70
|
131,0
|
-
|
-
|
-
|
Capex
1 |
3.583
|
959
|
649
|
1.170
|
995
|
1.800
|
2.550
|
2.240
|
Capex/omzet
|
12,85%
|
4,02%
|
2,4%
|
4,17%
|
2,82%
|
4,55%
|
7,19%
|
5,7%
|
Datum van publicatie
|
19/06/19
|
22/06/20
|
23/06/21
|
15/06/22
|
19/06/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.430
JPY Gemiddelde koersdoel
1.600
JPY Spread / Gemiddelde doel +11,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,29% | 304 mln. | | +24,62% | 123 mld. | | -12,98% | 64 mld. | | -10,17% | 20,65 mld. | | +12,21% | 18,1 mld. | | -26,04% | 15,29 mld. | | -10,73% | 10,63 mld. | | -1,95% | 5,19 mld. | | -4,09% | 4,46 mld. | | -3,75% | 3,93 mld. |
Batterijen & Ononderbreekbare voedingen
|