Beurs gesloten -
Japan Exchange
08:00:00 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.982
JPY
|
+1,38%
|
|
+0,61%
|
-4,44%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.702
|
12.350
|
16.048
|
15.385
|
13.842
|
19.667
|
-
|
-
|
Bedrijfswaarde
1 |
35.958
|
21.464
|
29.025
|
24.538
|
28.923
|
19.667
|
19.667
|
19.667
|
K/w-verhouding
|
27,4
x
|
17,8
x
|
-6,63
x
|
14,3
x
|
22,7
x
|
15,1
x
|
10,9
x
|
9,36
x
|
Dividendrendement
|
1,31%
|
2,82%
|
0,62%
|
1,93%
|
2,15%
|
1,51%
|
1,51%
|
1,51%
|
Marktkapitalisatie/omzet
|
0,79
x
|
0,3
x
|
0,53
x
|
0,36
x
|
0,33
x
|
0,4
x
|
0,36
x
|
0,33
x
|
Bedrijfswaarde/omzet
|
0,79
x
|
0,3
x
|
0,53
x
|
0,36
x
|
0,33
x
|
0,4
x
|
0,36
x
|
0,33
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-18.238.826
x
|
3.819.909
x
|
-5.161.802
x
|
3.673.690
x
|
-2.638.138
x
|
-
|
15.485.755
x
|
8.477.116
x
|
FCF Yield
|
-0%
|
0%
|
-0%
|
0%
|
-0%
|
-
|
0%
|
0%
|
Price to Book
|
2,7
x
|
1,22
x
|
2,12
x
|
1,79
x
|
1,52
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
9.960
|
9.959
|
9.888
|
9.888
|
9.923
|
9.923
|
-
|
-
|
Referentieprijs
2 |
2.681
|
1.240
|
1.623
|
1.556
|
1.395
|
1.982
|
1.982
|
1.982
|
Datum van publicatie
|
13/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
33.910
|
40.825
|
30.523
|
42.426
|
41.922
|
49.500
|
55.000
|
59.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.431
|
1.267
|
-4.073
|
1.339
|
1.229
|
2.400
|
3.000
|
3.600
|
Operationele Marge
|
4,22%
|
3,1%
|
-13,34%
|
3,16%
|
2,93%
|
4,85%
|
5,45%
|
6,1%
|
Resultaat voor belastingen (EBT)
|
1.726
|
1.339
|
-2.904
|
1.822
|
1.236
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
976
|
694
|
-2.423
|
1.074
|
607
|
1.300
|
1.800
|
2.200
|
Nettomarge
|
2,88%
|
1,7%
|
-7,94%
|
2,53%
|
1,45%
|
2,63%
|
3,27%
|
3,73%
|
WPA
2 |
97,99
|
69,78
|
-244,8
|
108,7
|
61,37
|
131,0
|
181,4
|
211,7
|
Free Cash Flow
|
-1.464
|
3.233
|
-3.109
|
4.188
|
-5.247
|
-
|
1.270
|
2.320
|
FCF-marge
|
-4,32%
|
7,92%
|
-10,19%
|
9,87%
|
-12,52%
|
-
|
2,31%
|
3,93%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
465,85%
|
-
|
389,94%
|
-
|
-
|
70,56%
|
105,45%
|
Dividend per aandeel
2 |
35,00
|
35,00
|
10,00
|
30,00
|
30,00
|
30,00
|
30,00
|
30,00
|
Datum van publicatie
|
13/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
19.220
|
21.605
|
12.521
|
18.002
|
14.068
|
23.029
|
9.221
|
10.176
|
19.397
|
8.233
|
9.382
|
17.615
|
10.334
|
13.973
|
24.307
|
9.273
|
11.817
|
21.090
|
13.059
|
15.351
|
28.410
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
780
|
487
|
-3.017
|
-1.056
|
2.470
|
1.774
|
-125
|
-310
|
-435
|
-619
|
59
|
-560
|
423
|
1.366
|
1.789
|
-179
|
797
|
618
|
1.166
|
616
|
1.782
|
Operationele Marge
|
4,06%
|
2,25%
|
-24,1%
|
-5,87%
|
17,56%
|
7,7%
|
-1,36%
|
-3,05%
|
-2,24%
|
-7,52%
|
0,63%
|
-3,18%
|
4,09%
|
9,78%
|
7,36%
|
-1,93%
|
6,74%
|
2,93%
|
8,93%
|
4,01%
|
6,27%
|
Resultaat voor belastingen (EBT)
|
764
|
575
|
-2.251
|
-653
|
2.583
|
1.994
|
106
|
-
|
-
|
-343
|
58
|
-285
|
413
|
1.108
|
1.521
|
-35
|
-
|
802
|
1.005
|
-
|
-
|
Nettowinst (verlies)
1 |
399
|
295
|
-1.679
|
-744
|
1.782
|
1.332
|
1
|
-259
|
-258
|
-267
|
-28
|
-295
|
240
|
662
|
902
|
-103
|
431
|
328
|
639
|
333
|
972
|
Nettomarge
|
2,08%
|
1,37%
|
-13,41%
|
-4,13%
|
12,67%
|
5,78%
|
0,01%
|
-2,55%
|
-1,33%
|
-3,24%
|
-0,3%
|
-1,67%
|
2,32%
|
4,74%
|
3,71%
|
-1,11%
|
3,65%
|
1,56%
|
4,89%
|
2,17%
|
3,42%
|
WPA
|
40,15
|
-
|
-169,4
|
-
|
-
|
134,8
|
0,1100
|
-
|
-
|
-27,06
|
-
|
-29,91
|
24,29
|
-
|
-
|
-10,40
|
-
|
33,15
|
64,32
|
-
|
-
|
Dividend per aandeel
|
17,50
|
-
|
5,000
|
-
|
-
|
15,00
|
-
|
-
|
-
|
-
|
-
|
15,00
|
-
|
-
|
-
|
-
|
-
|
15,00
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/19
|
15/05/20
|
6/11/20
|
14/05/21
|
5/11/21
|
5/11/21
|
4/02/22
|
13/05/22
|
13/05/22
|
5/08/22
|
7/11/22
|
7/11/22
|
6/02/23
|
12/05/23
|
12/05/23
|
7/08/23
|
6/11/23
|
6/11/23
|
5/02/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
9.256
|
9.114
|
12.977
|
9.153
|
15.081
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-1.464
|
3.233
|
-3.109
|
4.188
|
-5.247
|
-
|
1.270
|
2.320
|
ROE (netto-inkomsten/eigen vermogen)
|
10,2%
|
6,9%
|
-27,3%
|
13,3%
|
6,9%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
6,02%
|
4,34%
|
-7,69%
|
5,82%
|
4,13%
|
-
|
-
|
-
|
Totale activa
1 |
16.207
|
15.991
|
31.491
|
18.462
|
14.692
|
-
|
-
|
-
|
Nettoactief per aandeel
|
994,0
|
1.020
|
765,0
|
871,0
|
919,0
|
-
|
-
|
-
|
Cashflow per aandeel
|
349,0
|
358,0
|
23,50
|
378,0
|
325,0
|
-
|
-
|
-
|
Capex
1 |
3.231
|
3.491
|
2.012
|
1.830
|
2.805
|
1.800
|
1.800
|
1.800
|
Capex/omzet
|
9,53%
|
8,55%
|
6,59%
|
4,31%
|
6,69%
|
3,64%
|
3,27%
|
3,05%
|
Datum van publicatie
|
13/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Laatste slotkoers
1.982
JPY Gemiddelde koersdoel
3.300
JPY Spread / Gemiddelde doel +66,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,44% | 126 mln. | | -5,44% | 103 mld. | | -1,04% | 21,04 mld. | | -7,86% | 11,63 mld. | | +26,45% | 6,03 mld. | | +17,58% | 4,38 mld. | | +19,35% | 4,05 mld. | | +3,02% | 3,54 mld. | | -14,43% | 3,52 mld. | | -3,94% | 3,44 mld. |
Huishoudelijke elektronica - Andere
|