Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.611
JPY
|
+3,82%
|
|
+5,18%
|
+20,69%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.761.836
|
1.462.682
|
2.119.121
|
2.560.126
|
2.292.812
|
3.413.017
|
-
|
-
|
Bedrijfswaarde
1 |
2.824.036
|
2.598.018
|
1.134.750
|
3.430.509
|
1.580.337
|
4.348.014
|
4.348.014
|
4.348.014
|
K/w-verhouding
|
7,91
x
|
45,4
x
|
5,84
x
|
6,52
x
|
12,9
x
|
12,5
x
|
11,2
x
|
9,94
x
|
Dividendrendement
|
3,77%
|
4,79%
|
3,26%
|
3,32%
|
3,53%
|
2,71%
|
2,94%
|
3,31%
|
Marktkapitalisatie/omzet
|
0,25
x
|
0,21
x
|
0,27
x
|
0,31
x
|
0,24
x
|
0,34
x
|
0,36
x
|
0,35
x
|
Bedrijfswaarde/omzet
|
0,39
x
|
0,37
x
|
0,14
x
|
0,42
x
|
0,17
x
|
0,44
x
|
0,46
x
|
0,45
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
1.760.586
x
|
5.156.404
x
|
-7.068.022
x
|
-
|
-4.583.982
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
-
|
-0%
|
-
|
-
|
-
|
Price to Book
|
0,47
x
|
0,39
x
|
0,44
x
|
0,58
x
|
0,83
x
|
1,13
x
|
1,08
x
|
1,02
x
|
Aantal aandelen (in duizenden)
|
1.145.537
|
1.129.048
|
1.114.154
|
1.024.460
|
941.607
|
945.172
|
-
|
-
|
Referentieprijs
2 |
1.538
|
1.296
|
1.902
|
2.499
|
2.435
|
3.611
|
3.611
|
3.611
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
12/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.184.000
|
7.114.099
|
7.827.800
|
8.209.708
|
9.519.445
|
9.941.585
|
9.523.223
|
9.716.379
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
432.900
|
218.380
|
482.540
|
474.371
|
280.679
|
371.000
|
374.000
|
376.000
|
Operationele Marge
|
6,03%
|
3,07%
|
6,16%
|
5,78%
|
2,95%
|
3,73%
|
3,93%
|
3,87%
|
Resultaat voor belastingen (EBT)
1 |
319.300
|
101.264
|
482.500
|
474.371
|
280.679
|
372.902
|
405.328
|
444.097
|
Nettowinst (verlies)
1 |
225.000
|
32.433
|
363.700
|
409.353
|
192.301
|
279.287
|
301.857
|
331.421
|
Nettomarge
|
3,13%
|
0,46%
|
4,65%
|
4,99%
|
2,02%
|
2,81%
|
3,17%
|
3,41%
|
WPA
2 |
194,4
|
28,53
|
325,6
|
383,2
|
189,3
|
289,7
|
322,8
|
363,2
|
Free Cash Flow
|
1.604.032
|
503.843
|
-160.547
|
-
|
-344.752
|
-
|
-
|
-
|
FCF-marge
|
22,33%
|
7,08%
|
-2,05%
|
-
|
-3,62%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
712,9%
|
1.553,49%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
58,00
|
62,00
|
62,00
|
83,00
|
86,00
|
97,88
|
106,3
|
119,7
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
12/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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
|
---|
Omzet
1 |
3.656.188
|
3.363.159
|
1.820.246
|
3.765.781
|
1.907.967
|
2.867.710
|
2.747.360
|
5.615.070
|
2.229.178
|
-
|
3.003.428
|
-
|
5.536.713
|
2.230.668
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
141.245
|
113.015
|
-
|
234.334
|
147.465
|
119.155
|
-
|
151.767
|
52.802
|
-
|
89.733
|
-
|
211.474
|
83.792
|
Nettowinst (verlies)
1 |
91.794
|
83.329
|
40.064
|
178.474
|
114.433
|
81.112
|
27.093
|
108.205
|
36.259
|
47.837
|
67.323
|
90.131
|
157.454
|
60.491
|
Nettomarge
|
2,51%
|
2,48%
|
2,2%
|
4,74%
|
6%
|
2,83%
|
0,99%
|
1,93%
|
1,63%
|
-
|
2,24%
|
-
|
2,84%
|
2,71%
|
WPA
2 |
80,39
|
74,12
|
-
|
163,4
|
107,7
|
79,17
|
26,44
|
105,6
|
35,53
|
48,14
|
68,47
|
91,66
|
160,1
|
62,05
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
86,00
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/11/19
|
13/11/20
|
12/11/21
|
12/11/21
|
14/02/22
|
10/08/22
|
14/11/22
|
14/11/22
|
14/02/23
|
15/05/23
|
10/08/23
|
14/11/23
|
14/11/23
|
14/02/24
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.062.200
|
1.135.336
|
-
|
870.383
|
-
|
934.997
|
934.997
|
934.997
|
Nettokaspositie
1 |
-
|
-
|
984.371
|
-
|
712.475
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
1.604.032
|
503.843
|
-160.547
|
-
|
-344.752
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6%
|
0,9%
|
8,5%
|
8,9%
|
5,3%
|
9,08%
|
9,5%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
0,79%
|
0,38%
|
0,89%
|
0,91%
|
0,64%
|
0,54%
|
0,43%
|
0,44%
|
Totale activa
1 |
28.464.799
|
8.610.455
|
40.656.859
|
44.847.824
|
29.825.669
|
51.402.845
|
69.712.943
|
75.322.938
|
Nettoactief per aandeel
2 |
3.241
|
3.344
|
4.329
|
4.303
|
2.922
|
3.196
|
3.343
|
3.535
|
Cashflow per aandeel
|
250,0
|
82,00
|
388,0
|
463,0
|
288,0
|
-
|
-
|
-
|
Capex
|
92.961
|
86.241
|
80.643
|
164.102
|
212.284
|
-
|
-
|
-
|
Capex/omzet
|
1,29%
|
1,21%
|
1,03%
|
2%
|
2,23%
|
-
|
-
|
-
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
12/05/22
|
15/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.611
JPY Gemiddelde koersdoel
3.804
JPY Spread / Gemiddelde doel +5,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,69% | 21,68 mld. | | +14,78% | 79,51 mld. | | +6,49% | 50,22 mld. | | +1,35% | 48,11 mld. | | +9,53% | 42,2 mld. | | +6,55% | 39,71 mld. | | +19,34% | 37,78 mld. | | +2,84% | 30,07 mld. | | -7,77% | 27,56 mld. | | -18,42% | 24,71 mld. |
Levens- en ziektekostenverzekering - Andere
|