Beurs gesloten -
Japan Exchange
08:00:00 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.976
JPY
|
-1,29%
|
|
+0,78%
|
+3,66%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
42.939
|
53.238
|
74.634
|
100.287
|
79.439
|
87.599
|
-
|
-
|
Bedrijfswaarde
1 |
56.708
|
65.572
|
82.225
|
107.366
|
87.051
|
91.566
|
89.721
|
86.587
|
K/w-verhouding
|
14,4
x
|
19,1
x
|
9,74
x
|
9,86
x
|
18
x
|
22,8
x
|
15
x
|
13,9
x
|
Dividendrendement
|
3,65%
|
2,82%
|
3,89%
|
3,78%
|
4,81%
|
4,37%
|
4,37%
|
4,37%
|
Marktkapitalisatie/omzet
|
0,74
x
|
0,99
x
|
1,05
x
|
1,2
x
|
1,09
x
|
1,21
x
|
1,1
x
|
1,04
x
|
Bedrijfswaarde/omzet
|
0,97
x
|
1,21
x
|
1,16
x
|
1,28
x
|
1,2
x
|
1,26
x
|
1,12
x
|
1,03
x
|
Bedrijfswaarde/EBITDA
|
7,35
x
|
9,34
x
|
5,94
x
|
5,81
x
|
8,54
x
|
8,57
x
|
7,06
x
|
6
x
|
Bedrijfswaarde/FCF
|
18,7
x
|
16,9
x
|
11,5
x
|
36,8
x
|
34,2
x
|
16,7
x
|
15,8
x
|
12,4
x
|
FCF Yield
|
5,34%
|
5,91%
|
8,69%
|
2,72%
|
2,92%
|
5,99%
|
6,32%
|
8,04%
|
Price to Book
|
1
x
|
1,24
x
|
1,53
x
|
1,72
x
|
1,21
x
|
1,34
x
|
1,32
x
|
1,27
x
|
Aantal aandelen (in duizenden)
|
31.343
|
29.993
|
29.007
|
29.196
|
29.411
|
29.435
|
-
|
-
|
Referentieprijs
2 |
1.370
|
1.775
|
2.573
|
3.435
|
2.701
|
2.976
|
2.976
|
2.976
|
Datum van publicatie
|
22/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
58.355
|
53.983
|
70.789
|
83.869
|
72.711
|
72.484
|
79.915
|
84.240
|
EBITDA
1 |
7.720
|
7.022
|
13.833
|
18.491
|
10.193
|
10.690
|
12.705
|
14.433
|
Bedrijfsresultaat (EBIT)
1 |
4.704
|
4.041
|
9.672
|
14.060
|
6.276
|
5.862
|
8.810
|
9.422
|
Operationele Marge
|
8,06%
|
7,49%
|
13,66%
|
16,76%
|
8,63%
|
8,09%
|
11,02%
|
11,18%
|
Resultaat voor belastingen (EBT)
1 |
4.680
|
4.251
|
11.270
|
14.401
|
6.702
|
5.523
|
7.621
|
9.422
|
Nettowinst (verlies)
1 |
3.006
|
2.803
|
7.896
|
10.144
|
4.407
|
3.840
|
5.826
|
6.314
|
Nettomarge
|
5,15%
|
5,19%
|
11,15%
|
12,1%
|
6,06%
|
5,3%
|
7,29%
|
7,5%
|
WPA
2 |
95,19
|
92,83
|
264,1
|
348,4
|
150,1
|
130,4
|
197,9
|
214,5
|
Free Cash Flow
1 |
3.028
|
3.876
|
7.149
|
2.921
|
2.544
|
5.488
|
5.672
|
6.961
|
FCF-marge
|
5,19%
|
7,18%
|
10,1%
|
3,48%
|
3,5%
|
7,57%
|
7,1%
|
8,26%
|
Kasstroomconversie (ebitda)
|
39,22%
|
55,2%
|
51,68%
|
15,8%
|
24,96%
|
51,34%
|
44,64%
|
48,23%
|
Kasstroomconversie (nettowinst)
|
100,73%
|
138,28%
|
90,54%
|
28,8%
|
57,73%
|
142,92%
|
97,37%
|
110,25%
|
Dividend per aandeel
2 |
50,00
|
50,00
|
100,0
|
130,0
|
130,0
|
130,0
|
130,0
|
130,0
|
Datum van publicatie
|
22/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
25.387
|
34.856
|
17.399
|
20.157
|
-
|
43.180
|
20.927
|
-
|
18.180
|
19.620
|
37.800
|
16.541
|
18.370
|
17.653
|
17.962
|
35.615
|
18.128
|
18.524
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.626
|
4.853
|
2.341
|
3.153
|
4.406
|
7.559
|
3.872
|
2.629
|
1.665
|
2.381
|
4.046
|
604
|
1.626
|
1.253
|
1.474
|
2.727
|
1.286
|
1.510
|
Operationele Marge
|
6,4%
|
13,92%
|
13,45%
|
15,64%
|
-
|
17,51%
|
18,5%
|
-
|
9,16%
|
12,14%
|
10,7%
|
3,65%
|
8,85%
|
7,1%
|
8,21%
|
7,66%
|
7,09%
|
8,15%
|
Resultaat voor belastingen (EBT)
|
1.804
|
5.022
|
2.497
|
3.591
|
-
|
8.147
|
3.387
|
-
|
2.091
|
-
|
4.558
|
466
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.090
|
3.526
|
1.777
|
2.555
|
-
|
5.694
|
2.305
|
-
|
1.467
|
-
|
3.174
|
263
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
4,29%
|
10,12%
|
10,21%
|
12,68%
|
-
|
13,19%
|
11,01%
|
-
|
8,07%
|
-
|
8,4%
|
1,59%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
35,89
|
117,6
|
59,23
|
88,09
|
-
|
196,0
|
79,00
|
-
|
50,16
|
-
|
108,3
|
8,860
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
25,00
|
40,00
|
-
|
-
|
-
|
65,00
|
-
|
-
|
-
|
-
|
65,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/20
|
2/11/21
|
3/02/22
|
4/08/22
|
4/11/22
|
4/11/22
|
3/02/23
|
12/05/23
|
3/08/23
|
2/11/23
|
2/11/23
|
2/02/24
|
10/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
13.769
|
12.334
|
7.591
|
7.079
|
7.612
|
3.967
|
2.122
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.012
|
Hefboom (schuld/ebitda)
|
1,784
x
|
1,756
x
|
0,5488
x
|
0,3828
x
|
0,7468
x
|
0,3711
x
|
0,167
x
|
-
|
Free Cash Flow
1 |
3.028
|
3.876
|
7.149
|
2.921
|
2.544
|
5.488
|
5.672
|
6.961
|
ROE (netto-inkomsten/eigen vermogen)
|
6,8%
|
6,5%
|
17,2%
|
18,9%
|
7,1%
|
5,5%
|
7,7%
|
9,3%
|
ROA (netto-inkomsten/totale activa)
|
3,42%
|
4,68%
|
11,4%
|
14,5%
|
6,55%
|
3,4%
|
4,9%
|
6,1%
|
Totale activa
1 |
88.023
|
59.856
|
69.564
|
70.146
|
67.306
|
112.941
|
118.888
|
103.508
|
Nettoactief per aandeel
2 |
1.366
|
1.432
|
1.678
|
1.998
|
2.227
|
2.219
|
2.260
|
2.345
|
Cashflow per aandeel
|
191,0
|
192,0
|
373,0
|
470,0
|
283,0
|
-
|
-
|
-
|
Capex
1 |
3.900
|
3.567
|
2.503
|
4.088
|
2.960
|
4.400
|
3.500
|
3.500
|
Capex/omzet
|
6,68%
|
6,61%
|
3,54%
|
4,87%
|
4,07%
|
6,07%
|
4,38%
|
4,15%
|
Datum van publicatie
|
22/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.976
JPY Gemiddelde koersdoel
3.075
JPY Spread / Gemiddelde doel +3,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,66% | 545 mln. | | +4,24% | 150 mld. | | +25,29% | 138 mld. | | +31,79% | 127 mld. | | +12,46% | 62,62 mld. | | +0,46% | 38,34 mld. | | +91,09% | 34,36 mld. | | +14,31% | 32,31 mld. | | +23,44% | 30,96 mld. | | -14,95% | 30,1 mld. |
Elektrische componenten & apparatuur - Andere
|