Vertraagde tijd
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.379
JPY
|
-0,65%
|
|
-0,40%
|
-1,75%
|
Fiscaal tijdperk: Maart |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
293.158
|
262.094
|
349.055
|
-
|
-
|
Bedrijfswaarde
1 |
409.264
|
328.199
|
631.439
|
604.111
|
581.653
|
K/w-verhouding
|
11
x
|
7,38
x
|
10,6
x
|
9,81
x
|
8,94
x
|
Dividendrendement
|
3,84%
|
5,38%
|
3,99%
|
4,07%
|
4,41%
|
Marktkapitalisatie/omzet
|
0,43
x
|
0,37
x
|
0,45
x
|
0,43
x
|
0,41
x
|
Bedrijfswaarde/omzet
|
0,6
x
|
0,46
x
|
0,82
x
|
0,74
x
|
0,69
x
|
Bedrijfswaarde/EBITDA
|
5,92
x
|
4,57
x
|
8,29
x
|
7,44
x
|
6,71
x
|
Bedrijfswaarde/FCF
|
-10,5
x
|
5
x
|
-3,52
x
|
12,7
x
|
15,6
x
|
FCF Yield
|
-9,5%
|
20%
|
-28,4%
|
7,87%
|
6,4%
|
Price to Book
|
0,79
x
|
0,73
x
|
0,94
x
|
0,88
x
|
0,84
x
|
Aantal aandelen (in duizenden)
|
281.342
|
256.452
|
253.122
|
-
|
-
|
Referentieprijs
2 |
1.042
|
1.022
|
1.379
|
1.379
|
1.379
|
Datum van publicatie
|
13/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
678.059
|
682.912
|
709.641
|
768.540
|
814.414
|
848.717
|
EBITDA
1 |
-
|
69.127
|
71.824
|
76.153
|
81.205
|
86.658
|
Bedrijfsresultaat (EBIT)
1 |
-
|
37.489
|
40.495
|
47.886
|
52.057
|
56.333
|
Operationele Marge
|
-
|
5,49%
|
5,71%
|
6,23%
|
6,39%
|
6,64%
|
Resultaat voor belastingen (EBT)
1 |
-
|
44.524
|
51.805
|
49.700
|
53.725
|
57.500
|
Nettowinst (verlies)
1 |
-
|
26.689
|
35.870
|
32.343
|
34.768
|
37.333
|
Nettomarge
|
-
|
3,91%
|
5,05%
|
4,21%
|
4,27%
|
4,4%
|
WPA
2 |
125,3
|
94,73
|
138,4
|
129,7
|
140,5
|
154,3
|
Free Cash Flow
1 |
-
|
-38.880
|
65.661
|
-179.300
|
47.564
|
37.241
|
FCF-marge
|
-
|
-5,69%
|
9,25%
|
-23,33%
|
5,84%
|
4,39%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
91,42%
|
-
|
58,57%
|
42,97%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
183,05%
|
-
|
136,8%
|
99,75%
|
Dividend per aandeel
2 |
-
|
40,00
|
55,00
|
55,00
|
56,17
|
60,80
|
Datum van publicatie
|
31/05/21
|
13/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
308.155
|
174.133
|
200.624
|
374.757
|
149.624
|
163.866
|
313.490
|
182.341
|
213.810
|
396.151
|
160.394
|
192.730
|
353.124
|
208.276
|
213.600
|
424.876
|
171.500
|
194.500
|
-
|
216.000
|
239.000
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
9.136
|
8.421
|
19.932
|
28.353
|
7.362
|
7.331
|
14.693
|
10.162
|
15.640
|
25.802
|
5.175
|
14.742
|
19.917
|
14.381
|
16.702
|
-
|
5.800
|
9.000
|
-
|
11.400
|
32.300
|
-
|
-
|
-
|
Operationele Marge
|
2,96%
|
4,84%
|
9,94%
|
7,57%
|
4,92%
|
4,47%
|
4,69%
|
5,57%
|
7,31%
|
6,51%
|
3,23%
|
7,65%
|
5,64%
|
6,9%
|
7,82%
|
-
|
3,38%
|
4,63%
|
-
|
5,28%
|
13,51%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
12.068
|
9.256
|
23.200
|
32.456
|
8.529
|
10.314
|
18.843
|
14.622
|
18.340
|
32.962
|
6.578
|
-
|
21.289
|
16.342
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
4.762
|
5.941
|
15.986
|
21.927
|
5.309
|
7.983
|
13.292
|
10.183
|
12.395
|
22.578
|
4.021
|
-
|
13.541
|
10.608
|
9.851
|
-
|
3.800
|
5.900
|
-
|
7.600
|
19.700
|
-
|
-
|
-
|
Nettomarge
|
1,55%
|
3,41%
|
7,97%
|
5,85%
|
3,55%
|
4,87%
|
4,24%
|
5,58%
|
5,8%
|
5,7%
|
2,51%
|
-
|
3,83%
|
5,09%
|
4,61%
|
-
|
2,22%
|
3,03%
|
-
|
3,52%
|
8,24%
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
20,20
|
-
|
50,65
|
39,27
|
-
|
-
|
15,94
|
-
|
53,75
|
42,49
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,00
|
-
|
-
|
30,00
|
-
|
-
|
28,00
|
-
|
-
|
32,00
|
30,00
|
35,00
|
Datum van publicatie
|
15/11/21
|
14/02/22
|
13/05/22
|
13/05/22
|
10/08/22
|
11/11/22
|
11/11/22
|
14/02/23
|
11/05/23
|
11/05/23
|
9/08/23
|
10/11/23
|
10/11/23
|
9/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
116.106
|
66.105
|
282.384
|
255.055
|
232.597
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,68
x
|
0,9204
x
|
3,708
x
|
3,141
x
|
2,684
x
|
Free Cash Flow
1 |
-
|
-38.880
|
65.661
|
-179.300
|
47.564
|
37.241
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
8,7%
|
10,3%
|
8,8%
|
9,31%
|
9,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
5,76%
|
4,51%
|
3,21%
|
3,82%
|
3,48%
|
Totale activa
1 |
-
|
463.190
|
795.668
|
1.008.408
|
911.072
|
1.072.908
|
Nettoactief per aandeel
2 |
-
|
1.312
|
1.397
|
1.465
|
1.561
|
1.641
|
Cashflow per aandeel
2 |
-
|
183,0
|
233,0
|
225,0
|
214,0
|
234,0
|
Capex
1 |
-
|
25.866
|
18.400
|
16.880
|
19.220
|
19.699
|
Capex/omzet
|
-
|
3,79%
|
2,59%
|
2,2%
|
2,36%
|
2,32%
|
Datum van publicatie
|
31/05/21
|
13/05/22
|
11/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.379
JPY Gemiddelde koersdoel
1.697
JPY Spread / Gemiddelde doel +23,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,75% | 2,23 mld. | | +2,00% | 59,19 mld. | | +18,16% | 37,48 mld. | | +11,43% | 30,81 mld. | | +3,15% | 26,44 mld. | | +15,67% | 20,73 mld. | | +15,21% | 18,98 mld. | | +22,13% | 16,96 mld. | | +65,39% | 16,69 mld. | | +11,43% | 14,82 mld. |
Bouw & Techniek - Andere
|