Beurs gesloten -
Japan Exchange
08:00:00 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.128
JPY
|
+3,11%
|
|
+4,06%
|
-37,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.038
|
89.456
|
55.741
|
49.912
|
53.127
|
32.203
|
-
|
-
|
Bedrijfswaarde
1 |
37.856
|
86.186
|
53.083
|
48.212
|
56.186
|
34.513
|
33.433
|
31.463
|
K/w-verhouding
|
102
x
|
118
x
|
356
x
|
4.553
x
|
410
x
|
25,6
x
|
17,9
x
|
10,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
23,2
x
|
29
x
|
15
x
|
10,6
x
|
7,35
x
|
3,49
x
|
2,77
x
|
2,43
x
|
Bedrijfswaarde/omzet
|
21,4
x
|
28
x
|
14,3
x
|
10,2
x
|
7,78
x
|
3,74
x
|
2,87
x
|
2,37
x
|
Bedrijfswaarde/EBITDA
|
68
x
|
-
|
93,5
x
|
72,2
x
|
33,8
x
|
17,2
x
|
11,3
x
|
6,78
x
|
Bedrijfswaarde/FCF
|
-880
x
|
122
x
|
-16,6
x
|
-50,7
x
|
-11,8
x
|
32,4
x
|
20,3
x
|
-
|
FCF Yield
|
-0,11%
|
0,82%
|
-6,04%
|
-1,97%
|
-8,51%
|
3,09%
|
4,92%
|
-
|
Price to Book
|
11,9
x
|
20,8
x
|
7,38
x
|
6,46
x
|
6,7
x
|
3,35
x
|
2,8
x
|
-
|
Aantal aandelen (in duizenden)
|
25.490
|
26.664
|
28.483
|
28.851
|
29.255
|
29.436
|
-
|
-
|
Referentieprijs
2 |
1.610
|
3.355
|
1.957
|
1.730
|
1.816
|
1.094
|
1.094
|
1.094
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.767
|
3.082
|
3.725
|
4.723
|
7.226
|
9.230
|
11.640
|
13.270
|
EBITDA
1 |
556,5
|
-
|
567,8
|
668
|
1.660
|
2.003
|
2.953
|
4.641
|
Bedrijfsresultaat (EBIT)
1 |
538
|
1.106
|
308
|
362
|
1.267
|
1.812
|
2.679
|
4.336
|
Operationele Marge
|
30,45%
|
35,89%
|
8,27%
|
7,66%
|
17,53%
|
19,63%
|
23,01%
|
32,67%
|
Resultaat voor belastingen (EBT)
1 |
523
|
1.083
|
248
|
144
|
534
|
1.812
|
2.762
|
4.325
|
Nettowinst (verlies)
1 |
384
|
752
|
150
|
10
|
129
|
1.252
|
1.794
|
3.005
|
Nettomarge
|
21,73%
|
24,4%
|
4,03%
|
0,21%
|
1,79%
|
13,57%
|
15,41%
|
22,64%
|
WPA
2 |
15,75
|
28,47
|
5,490
|
0,3800
|
4,430
|
42,76
|
61,19
|
103,1
|
Free Cash Flow
1 |
-43
|
707
|
-3.207
|
-950
|
-4.780
|
1.065
|
1.645
|
-
|
FCF-marge
|
-2,43%
|
22,94%
|
-86,08%
|
-20,11%
|
-66,15%
|
11,54%
|
14,13%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
53,18%
|
55,71%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
94,02%
|
-
|
-
|
-
|
85,04%
|
91,72%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
819
|
1.848
|
1.085
|
1.204
|
2.289
|
1.099
|
1.335
|
1.958
|
1.626
|
3.584
|
1.719
|
1.923
|
2.250
|
2.189
|
2.178
|
2.513
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
186
|
426
|
142
|
124
|
266
|
85
|
11
|
723
|
286
|
1.009
|
254
|
4
|
500
|
329
|
298
|
618,6
|
Operationele Marge
|
22,71%
|
23,05%
|
13,09%
|
10,3%
|
11,62%
|
7,73%
|
0,82%
|
36,93%
|
17,59%
|
28,15%
|
14,78%
|
0,21%
|
22,22%
|
15,03%
|
13,68%
|
24,61%
|
Resultaat voor belastingen (EBT)
|
181
|
421
|
142
|
-
|
275
|
76
|
-
|
397
|
-
|
699
|
251
|
-
|
484
|
-
|
-
|
-
|
Nettowinst (verlies)
|
119
|
242
|
69
|
-
|
144
|
22
|
-
|
143
|
-
|
310
|
122
|
-
|
249
|
-
|
-
|
-
|
Nettomarge
|
14,53%
|
13,1%
|
6,36%
|
-
|
6,29%
|
2%
|
-
|
7,3%
|
-
|
8,65%
|
7,1%
|
-
|
11,07%
|
-
|
-
|
-
|
WPA
2 |
4,550
|
8,880
|
2,420
|
2,600
|
5,020
|
0,7600
|
-5,400
|
4,930
|
5,710
|
10,64
|
4,190
|
-10,40
|
8,490
|
7,830
|
7,090
|
17,93
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/08/20
|
13/08/21
|
12/05/22
|
12/08/22
|
12/08/22
|
14/11/22
|
14/02/23
|
12/05/23
|
14/08/23
|
14/08/23
|
14/11/23
|
14/02/24
|
14/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
3.059
|
2.310
|
1.230
|
-
|
Nettokaspositie
1 |
3.182
|
3.270
|
2.658
|
1.700
|
-
|
-
|
-
|
740
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
1,843
x
|
1,153
x
|
0,4166
x
|
-
|
Free Cash Flow
1 |
-43
|
707
|
-3.207
|
-950
|
-4.780
|
1.065
|
1.645
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
16,6%
|
19,1%
|
2,5%
|
0,1%
|
1,6%
|
14,8%
|
17,8%
|
-
|
ROA (netto-inkomsten/totale activa)
|
12,6%
|
20,9%
|
1,97%
|
1,82%
|
5,91%
|
5,7%
|
7,6%
|
-
|
Totale activa
1 |
3.058
|
3.598
|
7.606
|
549,9
|
2.183
|
21.970
|
23.599
|
-
|
Nettoactief per aandeel
2 |
135,0
|
161,0
|
265,0
|
268,0
|
271,0
|
326,0
|
391,0
|
-
|
Cashflow per aandeel
|
16,50
|
30,60
|
10,70
|
5,620
|
10,20
|
-
|
-
|
-
|
Capex
|
117
|
214
|
361
|
161
|
178
|
-
|
-
|
-
|
Capex/omzet
|
6,62%
|
6,94%
|
9,69%
|
3,41%
|
2,46%
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.094
JPY Gemiddelde koersdoel
2.850
JPY Spread / Gemiddelde doel +160,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -37,89% | 200 mln. | | +27,52% | 451 mld. | | +39,19% | 292 mld. | | +15,07% | 148 mld. | | +10,18% | 95,23 mld. | | +23,59% | 88,89 mld. | | +69,74% | 63,49 mld. | | +12,33% | 45,42 mld. | | +14,51% | 34,3 mld. | | +19,87% | 30,33 mld. |
Internetdiensten - Andere
|