Beurs gesloten -
Japan Exchange
08:00:00 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
837
JPY
|
+1,09%
|
|
-1,41%
|
-2,67%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.598
|
11.987
|
19.984
|
39.027
|
23.467
|
27.017
|
-
|
-
|
Bedrijfswaarde
1 |
15.314
|
21.154
|
31.804
|
48.351
|
35.747
|
37.323
|
38.318
|
38.993
|
K/w-verhouding
|
-18,1
x
|
43,4
x
|
16,3
x
|
10,1
x
|
7,31
x
|
16,7
x
|
17,8
x
|
14,3
x
|
Dividendrendement
|
1,41%
|
1,35%
|
1,41%
|
1,51%
|
3,85%
|
3,38%
|
3,38%
|
3,38%
|
Marktkapitalisatie/omzet
|
0,3
x
|
0,4
x
|
0,6
x
|
0,94
x
|
0,61
x
|
0,69
x
|
0,65
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
0,54
x
|
0,71
x
|
0,96
x
|
1,17
x
|
0,93
x
|
0,96
x
|
0,92
x
|
0,89
x
|
Bedrijfswaarde/EBITDA
|
5,38
x
|
7,4
x
|
6,35
x
|
5,56
x
|
4,36
x
|
6,33
x
|
5,32
x
|
4,9
x
|
Bedrijfswaarde/FCF
|
-25,9
x
|
-11,1
x
|
-11,9
x
|
13,5
x
|
-53,8
x
|
33,9
x
|
34,8
x
|
195
x
|
FCF Yield
|
-3,87%
|
-9%
|
-8,43%
|
7,42%
|
-1,86%
|
2,95%
|
2,87%
|
0,51%
|
Price to Book
|
0,34
x
|
0,48
x
|
0,72
x
|
1,18
x
|
0,65
x
|
0,7
x
|
0,69
x
|
0,66
x
|
Aantal aandelen (in duizenden)
|
32.294
|
32.289
|
32.285
|
32.280
|
32.279
|
32.278
|
-
|
-
|
Referentieprijs
2 |
266,2
|
371,2
|
619,0
|
1.209
|
727,0
|
828,0
|
828,0
|
828,0
|
Datum van publicatie
|
13/05/19
|
13/05/20
|
13/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
28.457
|
29.881
|
33.189
|
41.306
|
38.430
|
38.900
|
41.500
|
43.800
|
EBITDA
1 |
2.849
|
2.859
|
5.010
|
8.690
|
8.203
|
5.900
|
7.200
|
7.950
|
Bedrijfsresultaat (EBIT)
1 |
47
|
277
|
2.089
|
5.194
|
4.210
|
1.890
|
2.667
|
3.167
|
Operationele Marge
|
0,17%
|
0,93%
|
6,29%
|
12,57%
|
10,95%
|
4,86%
|
6,43%
|
7,23%
|
Resultaat voor belastingen (EBT)
1 |
238
|
888
|
2.344
|
6.066
|
5.127
|
3.400
|
2.600
|
3.000
|
Nettowinst (verlies)
1 |
-475
|
276
|
1.223
|
3.848
|
3.208
|
1.600
|
1.500
|
1.867
|
Nettomarge
|
-1,67%
|
0,92%
|
3,68%
|
9,32%
|
8,35%
|
4,11%
|
3,61%
|
4,26%
|
WPA
2 |
-14,74
|
8,558
|
37,90
|
119,2
|
99,41
|
49,59
|
46,49
|
57,85
|
Free Cash Flow
1 |
-592,1
|
-1.904
|
-2.681
|
3.586
|
-665
|
1.100
|
1.100
|
200
|
FCF-marge
|
-2,08%
|
-6,37%
|
-8,08%
|
8,68%
|
-1,73%
|
2,83%
|
2,65%
|
0,46%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
41,27%
|
-
|
18,64%
|
15,28%
|
2,52%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
93,19%
|
-
|
68,75%
|
73,33%
|
10,71%
|
Dividend per aandeel
2 |
3,750
|
5,000
|
8,750
|
18,25
|
28,00
|
28,00
|
28,00
|
28,00
|
Datum van publicatie
|
13/05/19
|
13/05/20
|
13/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
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 S1
|
2025 S2
|
---|
Omzet
|
14.449
|
14.463
|
10.927
|
21.434
|
10.234
|
9.638
|
10.283
|
10.009
|
20.292
|
9.313
|
8.825
|
9.318
|
10.014
|
19.332
|
10.353
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-264
|
474
|
1.625
|
2.762
|
1.398
|
1.034
|
1.625
|
1.185
|
2.810
|
785
|
615
|
518
|
383
|
901
|
585
|
284
|
1.100
|
1.100
|
Operationele Marge
|
-1,83%
|
3,28%
|
14,87%
|
12,89%
|
13,66%
|
10,73%
|
15,8%
|
11,84%
|
13,85%
|
8,43%
|
6,97%
|
5,56%
|
3,82%
|
4,66%
|
5,65%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-368
|
483
|
-
|
3.052
|
1.287
|
-
|
3.020
|
-
|
4.755
|
-336
|
-
|
1.013
|
-
|
2.889
|
-108
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-615
|
105
|
1.033
|
1.773
|
740
|
1.335
|
2.015
|
971
|
2.986
|
-176
|
398
|
439
|
952
|
1.391
|
-234
|
-
|
-
|
-
|
Nettomarge
|
-4,26%
|
0,73%
|
9,45%
|
8,27%
|
7,23%
|
13,85%
|
19,6%
|
9,7%
|
14,72%
|
-1,89%
|
4,51%
|
4,71%
|
9,51%
|
7,2%
|
-2,26%
|
-
|
-
|
-
|
WPA
|
-19,05
|
3,272
|
-
|
54,94
|
22,91
|
-
|
62,43
|
-
|
92,51
|
-5,450
|
-
|
13,62
|
-
|
43,10
|
-7,240
|
-
|
-
|
-
|
Dividend per aandeel
|
1,250
|
2,500
|
-
|
6,250
|
-
|
-
|
-
|
-
|
14,00
|
-
|
-
|
-
|
-
|
14,00
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/11/19
|
9/11/20
|
11/11/21
|
11/11/21
|
10/02/22
|
13/05/22
|
12/08/22
|
11/11/22
|
11/11/22
|
10/02/23
|
12/05/23
|
4/08/23
|
6/11/23
|
6/11/23
|
5/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.716
|
9.167
|
11.820
|
9.324
|
12.280
|
10.306
|
11.301
|
11.976
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,357
x
|
3,206
x
|
2,359
x
|
1,073
x
|
1,497
x
|
1,747
x
|
1,57
x
|
1,506
x
|
Free Cash Flow
1 |
-592
|
-1.904
|
-2.681
|
3.586
|
-665
|
1.100
|
1.100
|
200
|
ROE (netto-inkomsten/eigen vermogen)
|
-1,8%
|
1,1%
|
4,6%
|
12,6%
|
9,3%
|
4,18%
|
4,28%
|
5,11%
|
ROA (netto-inkomsten/totale activa)
|
-0,81%
|
0,57%
|
3,85%
|
5,13%
|
6,19%
|
1,9%
|
1,7%
|
2%
|
Totale activa
1 |
58.758
|
48.712
|
31.775
|
74.967
|
51.814
|
84.211
|
88.235
|
93.333
|
Nettoactief per aandeel
2 |
789,0
|
777,0
|
864,0
|
1.026
|
1.112
|
1.183
|
1.205
|
1.263
|
Cashflow per aandeel
|
74,40
|
90,90
|
131,0
|
230,0
|
225,0
|
-
|
-
|
-
|
Capex
1 |
3.017
|
4.222
|
4.927
|
7.276
|
6.230
|
6.000
|
6.000
|
5.000
|
Capex/omzet
|
10,6%
|
14,13%
|
14,85%
|
17,61%
|
16,21%
|
15,42%
|
14,46%
|
11,42%
|
Datum van publicatie
|
13/05/19
|
13/05/20
|
13/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
828
JPY Gemiddelde koersdoel
975
JPY Spread / Gemiddelde doel +17,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,67% | 174 mln. | | +26,05% | 74,95 mld. | | +60,29% | 71,82 mld. | | -4,59% | 34,33 mld. | | -10,04% | 30,86 mld. | | -7,37% | 14,35 mld. | | +11,97% | 10,13 mld. | | -11,79% | 10,11 mld. | | +31,64% | 8,79 mld. | | +10,39% | 8,55 mld. |
Elektronische reparatiediensten
|