Beurs gesloten -
OTC Markets
01:10:00 15-03-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,42
USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
119.248
|
75.178
|
116.302
|
78.566
|
115.502
|
72.241
|
-
|
-
|
Bedrijfswaarde
1 |
104.292
|
61.782
|
102.440
|
64.910
|
99.354
|
51.415
|
56.264
|
55.594
|
K/w-verhouding
|
32,1
x
|
22,9
x
|
54,3
x
|
20,1
x
|
20,8
x
|
12,7
x
|
13,8
x
|
11,7
x
|
Dividendrendement
|
1,19%
|
1,57%
|
1,01%
|
1,8%
|
1,63%
|
2,97%
|
3,24%
|
3,66%
|
Marktkapitalisatie/omzet
|
2,78
x
|
1,9
x
|
3,18
x
|
1,79
x
|
2,18
x
|
1,29
x
|
1,24
x
|
1,17
x
|
Bedrijfswaarde/omzet
|
2,43
x
|
1,56
x
|
2,81
x
|
1,48
x
|
1,88
x
|
0,93
x
|
0,96
x
|
0,9
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
6,74
x
|
13,3
x
|
6,57
x
|
7,56
x
|
4,19
x
|
3,99
x
|
3,66
x
|
Bedrijfswaarde/FCF
|
72,1
x
|
178
x
|
55,1
x
|
147
x
|
-
|
12,6
x
|
19
x
|
14
x
|
FCF Yield
|
1,39%
|
0,56%
|
1,81%
|
0,68%
|
-
|
7,94%
|
5,26%
|
7,16%
|
Price to Book
|
2,34
x
|
1,47
x
|
2,14
x
|
1,28
x
|
1,71
x
|
0,94
x
|
0,92
x
|
0,88
x
|
Aantal aandelen (in duizenden)
|
23.567
|
23.567
|
23.567
|
23.523
|
23.524
|
23.379
|
-
|
-
|
Referentieprijs
2 |
5.060
|
3.190
|
4.935
|
3.340
|
4.910
|
3.090
|
3.090
|
3.090
|
Datum van publicatie
|
8/05/19
|
11/05/20
|
10/05/21
|
10/05/22
|
9/05/23
|
8/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
42.834
|
39.614
|
36.520
|
43.863
|
52.903
|
55.271
|
58.350
|
61.977
|
EBITDA
1 |
10.200
|
9.163
|
7.689
|
9.876
|
13.138
|
12.262
|
14.112
|
15.192
|
Bedrijfsresultaat (EBIT)
1 |
6.084
|
4.628
|
2.900
|
4.520
|
6.940
|
5.936
|
7.170
|
8.294
|
Operationele Marge
|
14,2%
|
11,68%
|
7,94%
|
10,3%
|
13,12%
|
10,74%
|
12,29%
|
13,38%
|
Resultaat voor belastingen (EBT)
1 |
6.173
|
4.339
|
2.788
|
4.570
|
7.034
|
6.869
|
6.560
|
7.408
|
Nettowinst (verlies)
1 |
3.722
|
3.287
|
2.141
|
3.913
|
5.541
|
5.593
|
5.222
|
6.140
|
Nettomarge
|
8,69%
|
8,3%
|
5,86%
|
8,92%
|
10,47%
|
10,12%
|
8,95%
|
9,91%
|
WPA
2 |
157,7
|
139,5
|
90,89
|
166,2
|
235,6
|
237,8
|
224,7
|
263,2
|
Free Cash Flow
1 |
1.446
|
348
|
1.859
|
443
|
-
|
4.084
|
2.962
|
3.982
|
FCF-marge
|
3,38%
|
0,88%
|
5,09%
|
1,01%
|
-
|
7,39%
|
5,08%
|
6,42%
|
Kasstroomconversie (ebitda)
|
14,18%
|
3,8%
|
24,18%
|
4,49%
|
-
|
33,31%
|
20,99%
|
26,21%
|
Kasstroomconversie (nettowinst)
|
38,85%
|
10,59%
|
86,83%
|
11,32%
|
-
|
73,02%
|
56,73%
|
64,85%
|
Dividend per aandeel
2 |
60,00
|
50,00
|
50,00
|
60,00
|
80,00
|
90,00
|
100,0
|
113,0
|
Datum van publicatie
|
8/05/19
|
11/05/20
|
10/05/21
|
10/05/22
|
9/05/23
|
8/05/24
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
20.064
|
19.550
|
15.069
|
21.451
|
10.792
|
21.978
|
10.446
|
11.439
|
21.885
|
11.929
|
13.614
|
25.543
|
13.976
|
13.384
|
27.360
|
12.496
|
15.644
|
28.140
|
13.000
|
14.131
|
27.131
|
13.963
|
14.569
|
28.500
|
14.890
|
15.479
|
30.500
|
30.500
|
31.200
|
EBITDA
|
-
|
4.698
|
-
|
5.271
|
-
|
-
|
-
|
-
|
4.832
|
-
|
-
|
-
|
-
|
-
|
6.974
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.400
|
-
|
-
|
7.500
|
7.800
|
8.000
|
Bedrijfsresultaat (EBIT)
1 |
2.381
|
2.247
|
173
|
2.727
|
1.262
|
2.526
|
861
|
1.133
|
1.994
|
1.398
|
1.665
|
3.063
|
2.179
|
1.698
|
3.877
|
967
|
2.348
|
3.315
|
1.477
|
1.144
|
2.621
|
1.500
|
1.750
|
3.200
|
1.975
|
2.050
|
4.050
|
3.900
|
4.000
|
Operationele Marge
|
11,87%
|
11,49%
|
1,15%
|
12,71%
|
11,69%
|
11,49%
|
8,24%
|
9,9%
|
9,11%
|
11,72%
|
12,23%
|
11,99%
|
15,59%
|
12,69%
|
14,17%
|
7,74%
|
15,01%
|
11,78%
|
11,36%
|
8,1%
|
9,66%
|
10,74%
|
12,01%
|
11,23%
|
13,26%
|
13,24%
|
13,28%
|
12,79%
|
12,82%
|
Resultaat voor belastingen (EBT)
|
2.328
|
-
|
31
|
-
|
-
|
2.365
|
895
|
-
|
-
|
1.700
|
-
|
3.639
|
1.796
|
-
|
-
|
1.622
|
-
|
4.101
|
1.215
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.670
|
1.617
|
8
|
2.133
|
-
|
2.168
|
785
|
-
|
1.745
|
1.436
|
-
|
2.901
|
1.449
|
-
|
2.640
|
1.251
|
-
|
3.167
|
1.127
|
-
|
-
|
-
|
-
|
2.400
|
-
|
-
|
2.900
|
3.000
|
3.000
|
Nettomarge
|
8,32%
|
8,27%
|
0,05%
|
9,94%
|
-
|
9,86%
|
7,51%
|
-
|
7,97%
|
12,04%
|
-
|
11,36%
|
10,37%
|
-
|
9,65%
|
10,01%
|
-
|
11,25%
|
8,67%
|
-
|
-
|
-
|
-
|
8,42%
|
-
|
-
|
9,51%
|
9,84%
|
9,62%
|
WPA
2 |
70,88
|
-
|
0,3500
|
-
|
47,39
|
92,03
|
33,41
|
40,78
|
-
|
61,06
|
62,27
|
123,3
|
61,62
|
50,63
|
-
|
53,19
|
81,47
|
134,7
|
47,90
|
55,19
|
-
|
46,81
|
53,08
|
-
|
57,78
|
58,90
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/11/19
|
11/05/20
|
5/11/20
|
10/05/21
|
4/11/21
|
4/11/21
|
2/02/22
|
10/05/22
|
10/05/22
|
2/08/22
|
4/11/22
|
4/11/22
|
3/02/23
|
9/05/23
|
9/05/23
|
2/08/23
|
2/11/23
|
2/11/23
|
2/02/24
|
8/05/24
|
8/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
14.956
|
13.396
|
13.862
|
13.656
|
16.148
|
19.868
|
15.977
|
16.647
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.446
|
348
|
1.859
|
443
|
-
|
4.084
|
2.962
|
3.982
|
ROE (netto-inkomsten/eigen vermogen)
|
7,4%
|
6,4%
|
4,1%
|
6,8%
|
8,6%
|
7,8%
|
6,72%
|
7,31%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
7,65%
|
4,77%
|
7,06%
|
9,84%
|
8,02%
|
5,4%
|
5,9%
|
Totale activa
1 |
35.765
|
42.992
|
44.903
|
55.441
|
56.287
|
69.765
|
96.695
|
104.074
|
Nettoactief per aandeel
2 |
2.165
|
2.173
|
2.306
|
2.608
|
2.866
|
3.240
|
3.374
|
3.528
|
Cashflow per aandeel
2 |
332,0
|
332,0
|
294,0
|
394,0
|
498,0
|
507,0
|
548,0
|
-
|
Capex
1 |
5.249
|
6.636
|
4.375
|
6.738
|
9.036
|
8.850
|
8.000
|
8.500
|
Capex/omzet
|
12,25%
|
16,75%
|
11,98%
|
15,36%
|
17,08%
|
16,01%
|
13,71%
|
13,71%
|
Datum van publicatie
|
8/05/19
|
11/05/20
|
10/05/21
|
10/05/22
|
9/05/23
|
8/05/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.090
JPY Gemiddelde koersdoel
4.400
JPY Spread / Gemiddelde doel +42,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,22% | 45,67 mld. | | +188,34% | 5,37 mld. | | -16,22% | 2,37 mld. | | -16,70% | 2,36 mld. | | +147,82% | 1,55 mld. | | -5,35% | 1,04 mld. | | -35,78% | 994 mln. | | -10,71% | 913 mln. | | +41,27% | 877 mln. |
Elektronische component
|