Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.986
JPY
|
+0,43%
|
|
+2,93%
|
-5,92%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
578.206
|
431.706
|
771.706
|
609.922
|
610.069
|
556.972
|
-
|
-
|
Bedrijfswaarde
1 |
673.128
|
568.733
|
622.301
|
549.093
|
698.861
|
630.516
|
642.333
|
624.250
|
K/w-verhouding
|
8,83
x
|
8,03
x
|
9,26
x
|
5,9
x
|
8,17
x
|
18
x
|
10,4
x
|
8,97
x
|
Dividendrendement
|
3,09%
|
4,14%
|
2,77%
|
4,26%
|
4,17%
|
4,53%
|
4,53%
|
4,15%
|
Marktkapitalisatie/omzet
|
0,43
x
|
0,31
x
|
0,53
x
|
0,44
x
|
0,42
x
|
0,4
x
|
0,38
x
|
0,37
x
|
Bedrijfswaarde/omzet
|
0,5
x
|
0,41
x
|
0,43
x
|
0,4
x
|
0,49
x
|
0,45
x
|
0,43
x
|
0,41
x
|
Bedrijfswaarde/EBITDA
|
6,71
x
|
6,16
x
|
4,87
x
|
3,34
x
|
5,89
x
|
8,16
x
|
6,91
x
|
5,98
x
|
Bedrijfswaarde/FCF
|
26,9
x
|
-44,3
x
|
1,99
x
|
-25,4
x
|
-7,26
x
|
16,3
x
|
17,8
x
|
10,7
x
|
FCF Yield
|
3,72%
|
-2,26%
|
50,2%
|
-3,94%
|
-13,8%
|
6,12%
|
5,62%
|
9,35%
|
Price to Book
|
0,76
x
|
0,54
x
|
0,9
x
|
0,66
x
|
0,63
x
|
0,57
x
|
0,55
x
|
0,53
x
|
Aantal aandelen (in duizenden)
|
288.382
|
288.381
|
288.380
|
288.379
|
282.570
|
280.379
|
-
|
-
|
Referentieprijs
2 |
2.005
|
1.497
|
2.676
|
2.115
|
2.159
|
1.986
|
1.986
|
1.986
|
Datum van publicatie
|
14/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.344.987
|
1.402.019
|
1.456.199
|
1.386.991
|
1.439.765
|
1.410.000
|
1.483.180
|
1.504.375
|
EBITDA
1 |
100.273
|
92.318
|
127.869
|
164.369
|
118.713
|
77.300
|
92.967
|
104.450
|
Bedrijfsresultaat (EBIT)
1 |
97.111
|
83.513
|
117.929
|
153.306
|
102.332
|
56.000
|
80.600
|
93.850
|
Operationele Marge
|
7,22%
|
5,96%
|
8,1%
|
11,05%
|
7,11%
|
3,97%
|
5,43%
|
6,24%
|
Resultaat voor belastingen (EBT)
1 |
94.123
|
78.766
|
119.685
|
152.200
|
106.601
|
50.000
|
80.075
|
97.700
|
Nettowinst (verlies)
1 |
65.469
|
53.752
|
83.316
|
103.381
|
75.596
|
31.000
|
53.560
|
62.150
|
Nettomarge
|
4,87%
|
3,83%
|
5,72%
|
7,45%
|
5,25%
|
2,2%
|
3,61%
|
4,13%
|
WPA
2 |
227,0
|
186,4
|
288,9
|
358,5
|
264,3
|
110,5
|
190,9
|
221,5
|
Free Cash Flow
1 |
25.059
|
-12.852
|
312.101
|
-21.611
|
-96.243
|
38.600
|
36.118
|
58.357
|
FCF-marge
|
1,86%
|
-0,92%
|
21,43%
|
-1,56%
|
-6,68%
|
2,74%
|
2,44%
|
3,88%
|
Kasstroomconversie (ebitda)
|
24,99%
|
-
|
244,08%
|
-
|
-
|
49,94%
|
38,85%
|
55,87%
|
Kasstroomconversie (nettowinst)
|
38,28%
|
-
|
374,6%
|
-
|
-
|
124,52%
|
67,44%
|
93,9%
|
Dividend per aandeel
2 |
62,00
|
62,00
|
74,00
|
90,00
|
90,00
|
90,00
|
90,00
|
82,50
|
Datum van publicatie
|
14/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
657.075
|
744.944
|
738.320
|
717.879
|
350.548
|
682.964
|
343.454
|
360.573
|
704.027
|
325.372
|
352.754
|
678.126
|
341.771
|
419.868
|
761.639
|
316.935
|
354.755
|
671.690
|
346.104
|
392.206
|
317.000
|
350.000
|
689.000
|
360.000
|
400.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
47.020
|
36.493
|
52.647
|
65.282
|
44.370
|
85.746
|
35.896
|
31.664
|
67.560
|
31.797
|
34.045
|
65.842
|
21.280
|
15.210
|
36.490
|
17.877
|
18.830
|
36.707
|
12.181
|
7.112
|
12.850
|
16.000
|
37.000
|
20.000
|
36.000
|
Operationele Marge
|
7,16%
|
4,9%
|
7,13%
|
9,09%
|
12,66%
|
12,55%
|
10,45%
|
8,78%
|
9,6%
|
9,77%
|
9,65%
|
9,71%
|
6,23%
|
3,62%
|
4,79%
|
5,64%
|
5,31%
|
5,46%
|
3,52%
|
1,81%
|
4,05%
|
4,57%
|
5,37%
|
5,56%
|
9%
|
Resultaat voor belastingen (EBT)
1 |
45.126
|
33.640
|
51.275
|
68.410
|
44.157
|
84.435
|
36.023
|
31.742
|
67.765
|
32.599
|
44.356
|
76.955
|
19.814
|
9.832
|
29.646
|
18.349
|
17.338
|
35.687
|
9.693
|
4.620
|
13.000
|
15.000
|
36.000
|
19.000
|
35.000
|
Nettowinst (verlies)
1 |
30.454
|
23.298
|
34.728
|
48.588
|
30.366
|
57.976
|
23.446
|
21.959
|
45.405
|
23.484
|
30.437
|
53.921
|
12.471
|
9.204
|
21.675
|
12.478
|
12.213
|
24.691
|
6.506
|
-197
|
8.350
|
10.500
|
25.500
|
13.500
|
24.000
|
Nettomarge
|
4,63%
|
3,13%
|
4,7%
|
6,77%
|
8,66%
|
8,49%
|
6,83%
|
6,09%
|
6,45%
|
7,22%
|
8,63%
|
7,95%
|
3,65%
|
2,19%
|
2,85%
|
3,94%
|
3,44%
|
3,68%
|
1,88%
|
-0,05%
|
2,63%
|
3%
|
3,7%
|
3,75%
|
6%
|
WPA
2 |
105,6
|
-
|
120,4
|
-
|
105,3
|
201,0
|
81,31
|
76,14
|
-
|
81,49
|
106,0
|
187,5
|
43,96
|
32,82
|
-
|
44,34
|
43,56
|
87,90
|
23,23
|
-0,7000
|
36,42
|
37,40
|
87,90
|
45,10
|
88,60
|
Dividend per aandeel
2 |
31,00
|
-
|
31,00
|
-
|
45,00
|
45,00
|
-
|
45,00
|
-
|
-
|
45,00
|
45,00
|
-
|
45,00
|
-
|
-
|
45,00
|
45,00
|
-
|
45,00
|
-
|
45,00
|
45,00
|
-
|
45,00
|
Datum van publicatie
|
14/11/19
|
15/05/20
|
9/11/20
|
14/05/21
|
8/11/21
|
8/11/21
|
14/02/22
|
13/05/22
|
13/05/22
|
9/08/22
|
8/11/22
|
8/11/22
|
9/02/23
|
15/05/23
|
15/05/23
|
10/08/23
|
9/11/23
|
9/11/23
|
9/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
94.922
|
137.027
|
-
|
-
|
88.792
|
73.544
|
85.361
|
67.278
|
Nettokaspositie
1 |
-
|
-
|
149.405
|
60.829
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9466
x
|
1,484
x
|
-
|
-
|
0,748
x
|
0,9514
x
|
0,9182
x
|
0,6441
x
|
Free Cash Flow
1 |
25.059
|
-12.852
|
312.101
|
-21.611
|
-96.243
|
38.601
|
36.119
|
58.357
|
ROE (netto-inkomsten/eigen vermogen)
|
8,9%
|
6,9%
|
10,1%
|
11,6%
|
8%
|
4%
|
5,28%
|
5,99%
|
ROA (netto-inkomsten/totale activa)
|
7,05%
|
5,38%
|
7,95%
|
9,6%
|
6,16%
|
3,37%
|
3,95%
|
5,7%
|
Totale activa
1 |
928.513
|
998.319
|
1.048.182
|
1.076.952
|
1.227.188
|
920.791
|
1.355.949
|
1.090.351
|
Nettoactief per aandeel
2 |
2.629
|
2.750
|
2.975
|
3.221
|
3.428
|
3.490
|
3.593
|
3.716
|
Cashflow per aandeel
|
238,0
|
217,0
|
323,0
|
397,0
|
322,0
|
-
|
-
|
-
|
Capex
1 |
21.519
|
25.700
|
10.881
|
22.837
|
50.848
|
20.000
|
20.000
|
20.000
|
Capex/omzet
|
1,6%
|
1,83%
|
0,75%
|
1,65%
|
3,53%
|
1,42%
|
1,35%
|
1,33%
|
Datum van publicatie
|
14/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
1.986
JPY Gemiddelde koersdoel
1.846
JPY Spread / Gemiddelde doel -7,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,92% | 3,54 mld. | | -9,36% | 22,5 mld. | | +9,02% | 10,79 mld. | | -34,32% | 10,32 mld. | | -28,99% | 7,2 mld. | | -5,56% | 7,01 mld. | | -0,34% | 6,53 mld. | | -3,03% | 6,09 mld. | | +12,96% | 3,57 mld. | | +27,36% | 3,32 mld. |
residentieel onroerend goed ontwikkeling
|