Vertraagde tijd
Japan Exchange
03:05:04 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.320
JPY
|
-0,19%
|
|
+2,67%
|
-1,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
161.398
|
156.657
|
154.860
|
131.951
|
140.840
|
136.716
|
-
|
-
|
Bedrijfswaarde
1 |
68.389
|
54.546
|
38.905
|
5.232
|
807,2
|
4.716
|
-11.284
|
-27.284
|
K/w-verhouding
|
8,98
x
|
9,62
x
|
7,58
x
|
6,98
x
|
8,62
x
|
11,2
x
|
11
x
|
21,4
x
|
Dividendrendement
|
1,3%
|
1,3%
|
2,32%
|
1,41%
|
1,28%
|
1,33%
|
1,26%
|
1,17%
|
Marktkapitalisatie/omzet
|
1,59
x
|
1,58
x
|
1,48
x
|
1,25
x
|
1,12
x
|
1,18
x
|
1,19
x
|
1,24
x
|
Bedrijfswaarde/omzet
|
0,67
x
|
0,55
x
|
0,37
x
|
0,05
x
|
0,01
x
|
0,04
x
|
-0,1
x
|
-0,25
x
|
Bedrijfswaarde/EBITDA
|
2,33
x
|
1,7
x
|
1,16
x
|
0,18
x
|
0,03
x
|
0,19
x
|
-0,42
x
|
-1,19
x
|
Bedrijfswaarde/FCF
|
4,14
x
|
3,07
x
|
2,13
x
|
0,33
x
|
0,04
x
|
0,46
x
|
-0,81
x
|
-7,13
x
|
FCF Yield
|
24,2%
|
32,5%
|
46,9%
|
303%
|
2.465%
|
218%
|
-124%
|
-14%
|
Price to Book
|
1,9
x
|
1,62
x
|
1,54
x
|
1,13
x
|
1,11
x
|
1,06
x
|
0,97
x
|
0,99
x
|
Aantal aandelen (in duizenden)
|
69.688
|
67.876
|
59.838
|
61.891
|
59.894
|
58.828
|
-
|
-
|
Referentieprijs
2 |
2.316
|
2.308
|
2.588
|
2.132
|
2.352
|
2.324
|
2.324
|
2.324
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
101.392
|
98.844
|
104.626
|
105.505
|
125.315
|
116.044
|
115.045
|
110.207
|
EBITDA
1 |
29.303
|
32.107
|
33.473
|
28.423
|
28.705
|
25.433
|
27.094
|
23.013
|
Bedrijfsresultaat (EBIT)
1 |
28.349
|
30.157
|
32.802
|
27.649
|
27.880
|
21.438
|
22.147
|
13.756
|
Operationele Marge
|
27,96%
|
30,51%
|
31,35%
|
26,21%
|
22,25%
|
18,47%
|
19,25%
|
12,48%
|
Resultaat voor belastingen (EBT)
1 |
27.677
|
26.849
|
36.705
|
28.937
|
29.729
|
26.613
|
24.266
|
23.362
|
Nettowinst (verlies)
1 |
18.146
|
16.369
|
22.883
|
19.022
|
16.433
|
12.368
|
12.640
|
6.520
|
Nettomarge
|
17,9%
|
16,56%
|
21,87%
|
18,03%
|
13,11%
|
10,66%
|
10,99%
|
5,92%
|
WPA
2 |
258,0
|
239,9
|
341,4
|
305,6
|
272,6
|
207,1
|
211,0
|
108,8
|
Free Cash Flow
1 |
16.525
|
17.742
|
18.239
|
15.865
|
19.897
|
10.267
|
14.000
|
3.827
|
FCF-marge
|
16,3%
|
17,95%
|
17,43%
|
15,04%
|
15,88%
|
8,85%
|
12,17%
|
3,47%
|
Kasstroomconversie (ebitda)
|
56,39%
|
55,26%
|
54,49%
|
55,82%
|
69,32%
|
40,37%
|
51,67%
|
16,63%
|
Kasstroomconversie (nettowinst)
|
91,07%
|
108,39%
|
79,71%
|
83,4%
|
121,08%
|
83,01%
|
110,76%
|
58,7%
|
Dividend per aandeel
2 |
30,00
|
30,00
|
60,00
|
30,00
|
30,00
|
30,95
|
29,33
|
27,20
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
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 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
42.189
|
51.036
|
28.142
|
25.448
|
23.954
|
22.681
|
46.635
|
25.836
|
33.034
|
30.722
|
36.949
|
67.671
|
30.178
|
27.466
|
28.214
|
33.257
|
67.900
|
28.733
|
26.562
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.000
|
9.000
|
15.100
|
6.000
|
4.300
|
Bedrijfsresultaat (EBIT)
1 |
12.345
|
17.225
|
9.133
|
6.444
|
7.507
|
5.735
|
13.242
|
6.656
|
7.751
|
8.483
|
8.580
|
17.063
|
6.497
|
4.320
|
5.274
|
7.322
|
14.700
|
4.082
|
2.671
|
Operationele Marge
|
29,26%
|
33,75%
|
32,45%
|
25,32%
|
31,34%
|
25,29%
|
28,39%
|
25,76%
|
23,46%
|
27,61%
|
23,22%
|
25,21%
|
21,53%
|
15,73%
|
18,69%
|
22,02%
|
21,65%
|
14,21%
|
10,06%
|
Resultaat voor belastingen (EBT)
1 |
12.425
|
20.806
|
9.313
|
-
|
7.909
|
-
|
14.403
|
7.304
|
-
|
8.828
|
-
|
18.056
|
6.870
|
4.803
|
6.300
|
9.200
|
15.500
|
6.400
|
4.600
|
Nettowinst (verlies)
1 |
7.981
|
13.278
|
5.254
|
4.351
|
4.822
|
3.862
|
8.684
|
4.251
|
6.087
|
5.150
|
5.025
|
10.175
|
3.484
|
2.774
|
3.043
|
4.300
|
7.700
|
1.472
|
742
|
Nettomarge
|
18,92%
|
26,02%
|
18,67%
|
17,1%
|
20,13%
|
17,03%
|
18,62%
|
16,45%
|
18,43%
|
16,76%
|
13,6%
|
15,04%
|
11,54%
|
10,1%
|
10,79%
|
12,93%
|
11,34%
|
5,12%
|
2,79%
|
WPA
2 |
116,4
|
195,7
|
78,38
|
67,39
|
76,17
|
-
|
138,7
|
68,69
|
-
|
83,78
|
-
|
167,8
|
58,39
|
46,51
|
49,00
|
79,20
|
129,4
|
54,90
|
39,60
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30,00
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
7/08/20
|
13/08/21
|
12/11/21
|
14/02/22
|
13/05/22
|
10/08/22
|
10/08/22
|
14/11/22
|
14/02/23
|
11/05/23
|
9/08/23
|
9/08/23
|
13/11/23
|
14/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
93.009
|
102.111
|
115.955
|
126.719
|
140.033
|
132.000
|
148.000
|
164.000
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
16.525
|
17.742
|
18.239
|
15.865
|
19.897
|
10.267
|
14.000
|
3.827
|
ROE (netto-inkomsten/eigen vermogen)
|
22,9%
|
18%
|
22,4%
|
16,9%
|
13,4%
|
9,5%
|
8,9%
|
4,7%
|
ROA (netto-inkomsten/totale activa)
|
28,5%
|
26,6%
|
26,2%
|
20,2%
|
18,3%
|
8,2%
|
8,5%
|
5,2%
|
Totale activa
1 |
63.740
|
61.587
|
87.502
|
94.221
|
89.784
|
150.829
|
148.703
|
125.385
|
Nettoactief per aandeel
2 |
1.219
|
1.422
|
1.682
|
1.894
|
2.128
|
2.191
|
2.406
|
2.357
|
Cashflow per aandeel
2 |
272,0
|
278,0
|
351,0
|
321,0
|
293,0
|
166,0
|
224,0
|
68,90
|
Capex
1 |
3.838
|
2.639
|
676
|
431
|
617
|
443
|
465
|
488
|
Capex/omzet
|
3,79%
|
2,67%
|
0,65%
|
0,41%
|
0,49%
|
0,38%
|
0,4%
|
0,44%
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
2.324
JPY Gemiddelde koersdoel
2.500
JPY Spread / Gemiddelde doel +7,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,19% | 869 mln. | | +0,92% | 60,24 mld. | | -3,35% | 13,18 mld. | | +23,71% | 8 mld. | | +6,90% | 6,71 mld. | | -11,22% | 5,08 mld. | | -9,30% | 4,75 mld. | | +22,02% | 4,36 mld. | | -3,79% | 3,31 mld. | | +5,83% | 3,1 mld. |
Internet Gaming
|