Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
769
JPY
|
+1,32%
|
|
+4,06%
|
+18,31%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
79.410
|
77.594
|
84.120
|
98.082
|
103.695
|
122.699
|
-
|
-
|
Bedrijfswaarde
1 |
68.013
|
64.013
|
71.190
|
83.204
|
86.928
|
103.599
|
100.099
|
95.399
|
K/w-verhouding
|
18,2
x
|
42,3
x
|
21,7
x
|
19,5
x
|
17,4
x
|
17,8
x
|
15
x
|
11,9
x
|
Dividendrendement
|
4,12%
|
4,23%
|
3,5%
|
3,29%
|
3,46%
|
3,38%
|
4,03%
|
5,07%
|
Marktkapitalisatie/omzet
|
3,29
x
|
3,59
x
|
3,38
x
|
3,22
x
|
3,01
x
|
3,07
x
|
2,66
x
|
2,23
x
|
Bedrijfswaarde/omzet
|
2,81
x
|
2,96
x
|
2,86
x
|
2,73
x
|
2,52
x
|
2,59
x
|
2,17
x
|
1,73
x
|
Bedrijfswaarde/EBITDA
|
10,4
x
|
11,5
x
|
11,4
x
|
10,9
x
|
9,93
x
|
10,2
x
|
8,07
x
|
6,45
x
|
Bedrijfswaarde/FCF
|
15.411.922
x
|
14.918.064
x
|
14.085.856
x
|
15.770.270
x
|
12.712.437
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
5,05
x
|
5,46
x
|
6,29
x
|
6,29
x
|
6,02
x
|
5,84
x
|
4,72
x
|
3,81
x
|
Aantal aandelen (in duizenden)
|
163.479
|
164.047
|
161.459
|
161.518
|
159.530
|
159.556
|
-
|
-
|
Referentieprijs
2 |
485,8
|
473,0
|
521,0
|
607,2
|
650,0
|
769,0
|
769,0
|
769,0
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
15/02/22
|
13/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.170
|
21.614
|
24.852
|
30.435
|
34.475
|
40.000
|
46.160
|
55.100
|
EBITDA
1 |
6.511
|
5.563
|
6.224
|
7.607
|
8.756
|
10.200
|
12.400
|
14.800
|
Bedrijfsresultaat (EBIT)
1 |
6.087
|
5.138
|
5.822
|
7.044
|
8.215
|
9.575
|
11.330
|
14.300
|
Operationele Marge
|
25,18%
|
23,77%
|
23,43%
|
23,14%
|
23,83%
|
23,94%
|
24,55%
|
25,95%
|
Resultaat voor belastingen (EBT)
|
6.066
|
3.593
|
5.776
|
7.011
|
8.207
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
4.354
|
1.834
|
3.882
|
5.029
|
5.978
|
6.900
|
8.175
|
10.300
|
Nettomarge
|
18,01%
|
8,49%
|
15,62%
|
16,52%
|
17,34%
|
17,25%
|
17,71%
|
18,69%
|
WPA
2 |
26,67
|
11,18
|
24,00
|
31,14
|
37,42
|
43,20
|
51,22
|
64,47
|
Free Cash Flow
|
4.413
|
4.291
|
5.054
|
5.276
|
6.838
|
-
|
-
|
-
|
FCF-marge
|
18,26%
|
19,85%
|
20,34%
|
17,34%
|
19,83%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
67,78%
|
77,13%
|
81,2%
|
69,36%
|
78,1%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
101,36%
|
233,97%
|
130,19%
|
104,91%
|
114,39%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
20,00
|
20,00
|
18,25
|
20,00
|
22,50
|
26,00
|
31,00
|
39,00
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
15/02/22
|
13/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
---|
Omzet
1 |
11.456
|
12.039
|
9.575
|
11.951
|
6.617
|
6.284
|
12.901
|
7.471
|
7.354
|
14.825
|
8.093
|
7.517
|
15.610
|
8.746
|
8.503
|
17.249
|
9.246
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.721
|
3.344
|
1.794
|
3.298
|
1.779
|
745
|
2.524
|
2.311
|
1.600
|
3.911
|
2.089
|
1.044
|
3.133
|
2.156
|
2.007
|
4.163
|
2.660
|
Operationele Marge
|
23,75%
|
27,78%
|
18,74%
|
27,6%
|
26,89%
|
11,86%
|
19,56%
|
30,93%
|
21,76%
|
26,38%
|
25,81%
|
13,89%
|
20,07%
|
24,65%
|
23,6%
|
24,13%
|
28,77%
|
Resultaat voor belastingen (EBT)
1 |
2.704
|
1.767
|
1.826
|
3.288
|
1.750
|
738
|
2.488
|
2.319
|
1.578
|
3.897
|
2.087
|
1.027
|
3.114
|
2.169
|
1.995
|
4.164
|
2.659
|
Nettowinst (verlies)
1 |
1.950
|
627
|
1.207
|
2.201
|
1.183
|
498
|
1.681
|
1.638
|
1.093
|
2.731
|
1.545
|
753
|
2.298
|
1.485
|
1.535
|
3.020
|
1.902
|
Nettomarge
|
17,02%
|
5,21%
|
12,61%
|
18,42%
|
17,88%
|
7,92%
|
13,03%
|
21,92%
|
14,86%
|
18,42%
|
19,09%
|
10,02%
|
14,72%
|
16,98%
|
18,05%
|
17,51%
|
20,57%
|
WPA
2 |
-
|
3,822
|
-
|
13,60
|
7,322
|
-
|
-
|
10,14
|
-
|
16,92
|
9,565
|
-
|
-
|
9,255
|
-
|
18,87
|
11,92
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/20
|
12/08/20
|
12/02/21
|
10/08/21
|
11/11/21
|
15/02/22
|
15/02/22
|
13/05/22
|
10/08/22
|
10/08/22
|
11/11/22
|
13/02/23
|
13/02/23
|
15/05/23
|
10/08/23
|
10/08/23
|
13/11/23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
11.397
|
13.581
|
12.930
|
14.878
|
16.767
|
19.100
|
22.600
|
27.300
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
4.413
|
4.291
|
5.054
|
5.276
|
6.838
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
29,4%
|
12,2%
|
28,1%
|
34,7%
|
36,4%
|
40,7%
|
40,9%
|
39,6%
|
ROA (netto-inkomsten/totale activa)
|
31,4%
|
26,8%
|
31%
|
34,4%
|
36%
|
-
|
-
|
-
|
Totale activa
1 |
13.876
|
6.832
|
12.541
|
14.626
|
16.604
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
96,30
|
86,70
|
82,80
|
96,50
|
108,0
|
132,0
|
163,0
|
202,0
|
Cashflow per aandeel
|
29,30
|
13,80
|
26,50
|
33,90
|
40,80
|
-
|
-
|
-
|
Capex
|
279
|
241
|
320
|
637
|
249
|
-
|
-
|
-
|
Capex/omzet
|
1,15%
|
1,12%
|
1,29%
|
2,09%
|
0,72%
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
15/02/22
|
13/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
769
JPY Gemiddelde koersdoel
890
JPY Spread / Gemiddelde doel +15,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,31% | 779 mln. | | -21,12% | 7,17 mld. | | -22,90% | 5,83 mld. | | -4,56% | 3,67 mld. | | -8,96% | 3,14 mld. | | +2,08% | 1,54 mld. | | +9,91% | 1,5 mld. | | +0,59% | 1,47 mld. | | -5,08% | 1,2 mld. | | +3,69% | 922 mln. |
Arbeidsbemiddelingsdiensten - Andere
|