Beurs gesloten -
Japan Exchange
08:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.926
JPY
|
+1,54%
|
|
+0,17%
|
+12,58%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
238.777
|
196.227
|
207.520
|
203.654
|
262.632
|
470.192
|
-
|
-
|
Bedrijfswaarde
1 |
2.359.953
|
2.500.031
|
2.536.007
|
2.663.724
|
2.908.136
|
3.402.903
|
3.485.372
|
3.563.305
|
K/w-verhouding
|
7,82
x
|
8,76
x
|
5,74
x
|
5,76
x
|
6,02
x
|
7,33
x
|
8,92
x
|
8,03
x
|
Dividendrendement
|
3,08%
|
3,58%
|
3,39%
|
4,22%
|
4,17%
|
3,35%
|
3,5%
|
3,67%
|
Marktkapitalisatie/omzet
|
0,78
x
|
0,63
x
|
0,73
x
|
0,56
x
|
0,81
x
|
1,33
x
|
1,25
x
|
1,18
x
|
Bedrijfswaarde/omzet
|
7,74
x
|
8,03
x
|
8,97
x
|
7,34
x
|
9,01
x
|
9,61
x
|
9,24
x
|
8,95
x
|
Bedrijfswaarde/EBITDA
|
31,1
x
|
-
|
32,9
x
|
32,4
x
|
31,5
x
|
46,6
x
|
47,1
x
|
39,6
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,49
x
|
0,4
x
|
0,39
x
|
0,36
x
|
0,44
x
|
0,71
x
|
0,67
x
|
0,63
x
|
Aantal aandelen (in duizenden)
|
163.322
|
156.231
|
156.265
|
156.296
|
156.328
|
163.148
|
-
|
-
|
Referentieprijs
2 |
1.462
|
1.256
|
1.328
|
1.303
|
1.680
|
2.882
|
2.882
|
2.882
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
304.855
|
311.410
|
282.625
|
362.955
|
322.638
|
354.103
|
377.263
|
397.923
|
EBITDA
1 |
75.893
|
-
|
76.976
|
82.161
|
92.459
|
73.000
|
74.000
|
90.000
|
Bedrijfsresultaat (EBIT)
1 |
52.233
|
36.184
|
48.352
|
52.336
|
43.491
|
70.801
|
72.510
|
81.397
|
Operationele Marge
|
17,13%
|
11,62%
|
17,11%
|
14,42%
|
13,48%
|
19,99%
|
19,22%
|
20,46%
|
Resultaat voor belastingen (EBT)
1 |
45.763
|
27.458
|
50.915
|
49.936
|
61.044
|
86.813
|
76.498
|
85.291
|
Nettowinst (verlies)
1 |
30.517
|
22.863
|
36.132
|
35.375
|
43.599
|
63.539
|
52.996
|
58.838
|
Nettomarge
|
10,01%
|
7,34%
|
12,78%
|
9,75%
|
13,51%
|
17,94%
|
14,05%
|
14,79%
|
WPA
2 |
186,8
|
143,4
|
231,2
|
226,4
|
278,9
|
393,3
|
323,1
|
358,8
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
45,00
|
45,00
|
45,00
|
55,00
|
70,00
|
96,67
|
100,8
|
105,8
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
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 |
203.995
|
160.855
|
112.445
|
186.600
|
92.962
|
83.393
|
77.802
|
79.508
|
185.339
|
104.098
|
80.534
|
98.988
|
108.290
|
207.278
|
105.178
|
92.900
|
95.500
|
99.300
|
96.800
|
96.200
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
4.354
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
24.726
|
22.749
|
16.526
|
29.386
|
26.165
|
-3.215
|
14.923
|
17.466
|
28.883
|
18.291
|
-3.683
|
15.636
|
13.587
|
29.223
|
19.584
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
12,12%
|
14,14%
|
14,7%
|
15,75%
|
28,15%
|
-3,86%
|
19,18%
|
21,97%
|
15,58%
|
17,57%
|
-4,57%
|
15,8%
|
12,55%
|
14,1%
|
18,62%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
25.159
|
29.315
|
16.492
|
33.252
|
20.971
|
-4.287
|
22.157
|
17.808
|
39.965
|
24.523
|
-3.444
|
24.009
|
-
|
59.372
|
24.403
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
18.637
|
20.395
|
10.317
|
21.554
|
14.401
|
-580
|
15.177
|
12.322
|
27.499
|
17.769
|
-1.669
|
16.950
|
27.060
|
44.010
|
18.047
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
9,14%
|
12,68%
|
9,18%
|
11,55%
|
15,49%
|
-0,7%
|
19,51%
|
15,5%
|
14,84%
|
17,07%
|
-2,07%
|
17,12%
|
24,99%
|
21,23%
|
17,16%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
115,3
|
130,5
|
66,01
|
137,9
|
92,14
|
-
|
97,11
|
78,82
|
175,9
|
113,7
|
-10,68
|
108,4
|
167,8
|
276,3
|
110,4
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
55,00
|
-
|
-
|
-
|
-
|
70,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/11/19
|
10/11/20
|
9/11/21
|
9/11/21
|
9/02/22
|
13/05/22
|
10/08/22
|
10/11/22
|
10/11/22
|
9/02/23
|
15/05/23
|
10/08/23
|
10/11/23
|
10/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.121.176
|
2.303.804
|
2.328.487
|
2.460.070
|
2.645.504
|
2.932.711
|
3.015.181
|
3.093.114
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
27,95
x
|
-
|
30,25
x
|
29,94
x
|
28,61
x
|
40,17
x
|
40,75
x
|
34,37
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6,2%
|
4,7%
|
7,1%
|
6,5%
|
7,5%
|
9,97%
|
7,82%
|
8,27%
|
ROA (netto-inkomsten/totale activa)
|
1,49%
|
0,84%
|
1,5%
|
1,42%
|
1,63%
|
1,49%
|
1,31%
|
1,84%
|
Totale activa
1 |
2.051.398
|
2.735.136
|
2.400.925
|
2.486.522
|
2.680.788
|
4.262.931
|
4.050.622
|
3.196.528
|
Nettoactief per aandeel
2 |
3.005
|
3.102
|
3.398
|
3.598
|
3.827
|
4.034
|
4.272
|
4.540
|
Cashflow per aandeel
|
332,0
|
323,0
|
414,0
|
417,0
|
480,0
|
-
|
-
|
-
|
Capex
|
-
|
-
|
17.143
|
16.435
|
15.598
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
6,07%
|
4,53%
|
4,83%
|
-
|
-
|
-
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Laatste slotkoers
2.882
JPY Gemiddelde koersdoel
2.925
JPY Spread / Gemiddelde doel +1,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,58% | 3 mld. | | -5,52% | 50,55 mld. | | -4,20% | 30,74 mld. | | +63,34% | 28,97 mld. | | +22,03% | 23,48 mld. | | +17,05% | 17,95 mld. | | -5,26% | 11,79 mld. | | +24,19% | 11,22 mld. | | +16,55% | 8,17 mld. | | -29,25% | 7,44 mld. |
Consumentenkrediet - Andere
|