Beurs gesloten -
Japan Exchange
08:00:00 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
91.300
JPY
|
-0,87%
|
|
+0,55%
|
-10,40%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
536.955
|
548.083
|
650.684
|
714.984
|
617.137
|
637.138
|
-
|
-
|
Bedrijfswaarde
1 |
886.371
|
788.495
|
1.087.522
|
1.201.353
|
1.110.316
|
1.157.383
|
1.133.203
|
1.147.782
|
K/w-verhouding
|
21
x
|
22,9
x
|
21,4
x
|
22,6
x
|
19,3
x
|
19,8
x
|
19,3
x
|
19,4
x
|
Dividendrendement
|
4,35%
|
4,27%
|
4,91%
|
4,47%
|
5,13%
|
5,13%
|
5,2%
|
5,23%
|
Marktkapitalisatie/omzet
|
7,96
x
|
8,93
x
|
8,04
x
|
8,67
x
|
7,5
x
|
7,85
x
|
7,75
x
|
7,74
x
|
Bedrijfswaarde/omzet
|
13,1
x
|
12,8
x
|
13,4
x
|
14,6
x
|
13,5
x
|
14,3
x
|
13,8
x
|
13,9
x
|
Bedrijfswaarde/EBITDA
|
22
x
|
20,6
x
|
23,3
x
|
25,3
x
|
23,3
x
|
25,1
x
|
23,6
x
|
23,9
x
|
Bedrijfswaarde/FCF
|
62,9
x
|
-
|
-97,8
x
|
31
x
|
44
x
|
25,9
x
|
25,1
x
|
-
|
FCF Yield
|
1,59%
|
-
|
-1,02%
|
3,23%
|
2,27%
|
3,87%
|
3,99%
|
-
|
Price to Book
|
1,23
x
|
1,26
x
|
1,04
x
|
1,14
x
|
0,99
x
|
1,02
x
|
1,04
x
|
1,02
x
|
Aantal aandelen (in duizenden)
|
5.236
|
5.205
|
6.989
|
6.989
|
6.989
|
6.979
|
-
|
-
|
Referentieprijs
2 |
102.550
|
105.300
|
93.100
|
102.300
|
88.300
|
91.300
|
91.300
|
91.300
|
Datum van publicatie
|
13/04/20
|
16/04/21
|
18/04/22
|
19/04/23
|
17/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
67.440
|
61.366
|
80.959
|
82.445
|
82.285
|
81.179
|
82.166
|
82.300
|
EBITDA
1 |
40.221
|
38.186
|
46.589
|
47.446
|
47.617
|
46.186
|
47.951
|
47.947
|
Bedrijfsresultaat (EBIT)
1 |
29.283
|
27.333
|
34.369
|
35.582
|
36.081
|
35.115
|
36.307
|
36.331
|
Operationele Marge
|
43,42%
|
44,54%
|
42,45%
|
43,16%
|
43,85%
|
43,26%
|
44,19%
|
44,14%
|
Resultaat voor belastingen (EBT)
1 |
25.616
|
24.013
|
30.475
|
31.689
|
32.069
|
30.974
|
32.110
|
31.890
|
Nettowinst (verlies)
1 |
25.615
|
24.012
|
30.473
|
31.688
|
32.068
|
32.194
|
33.106
|
32.827
|
Nettomarge
|
37,98%
|
39,13%
|
37,64%
|
38,43%
|
38,97%
|
39,66%
|
40,29%
|
39,89%
|
WPA
2 |
4.892
|
4.608
|
4.359
|
4.533
|
4.587
|
4.608
|
4.738
|
4.699
|
Free Cash Flow
1 |
14.094
|
-
|
-11.122
|
38.802
|
25.210
|
44.736
|
45.212
|
-
|
FCF-marge
|
20,9%
|
-
|
-13,74%
|
47,06%
|
30,64%
|
55,11%
|
55,03%
|
-
|
Kasstroomconversie (ebitda)
|
35,04%
|
-
|
-
|
81,78%
|
52,94%
|
96,86%
|
94,29%
|
-
|
Kasstroomconversie (nettowinst)
|
55,02%
|
-
|
-
|
122,45%
|
78,62%
|
138,96%
|
136,57%
|
-
|
Dividend per aandeel
2 |
4.465
|
4.500
|
4.570
|
4.576
|
4.531
|
4.686
|
4.747
|
4.774
|
Datum van publicatie
|
13/04/20
|
16/04/21
|
18/04/22
|
19/04/23
|
17/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
2027 S1
|
---|
Omzet
1 |
32.008
|
30.849
|
30.518
|
40.361
|
40.599
|
41.112
|
41.333
|
41.405
|
40.879
|
40.420
|
40.711
|
40.908
|
41.066
|
41.112
|
EBITDA
1 |
19.942
|
19.273
|
18.913
|
21.722
|
24.866
|
23.710
|
23.736
|
23.881
|
23.736
|
23.285
|
23.500
|
23.745
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
14.563
|
13.829
|
13.505
|
15.560
|
18.808
|
17.695
|
17.887
|
18.055
|
18.026
|
17.416
|
17.596
|
17.846
|
17.937
|
18.190
|
Operationele Marge
|
45,5%
|
44,83%
|
44,25%
|
38,55%
|
46,33%
|
43,04%
|
43,28%
|
43,6%
|
44,1%
|
43,09%
|
43,22%
|
43,62%
|
43,68%
|
44,24%
|
Resultaat voor belastingen (EBT)
1 |
12.801
|
12.117
|
11.897
|
13.550
|
16.925
|
15.723
|
15.965
|
16.052
|
16.017
|
15.385
|
15.488
|
15.626
|
15.756
|
15.924
|
Nettowinst (verlies)
1 |
12.801
|
12.116
|
11.896
|
13.549
|
16.924
|
15.723
|
15.965
|
16.052
|
16.016
|
15.368
|
15.479
|
15.626
|
15.756
|
15.923
|
Nettomarge
|
39,99%
|
39,28%
|
38,98%
|
33,57%
|
41,69%
|
38,24%
|
38,62%
|
38,77%
|
39,18%
|
38,02%
|
38,02%
|
38,2%
|
38,37%
|
38,73%
|
WPA
2 |
2.444
|
2.322
|
2.285
|
1.938
|
2.421
|
2.249
|
2.284
|
2.296
|
2.291
|
2.200
|
2.216
|
2.237
|
2.254
|
2.278
|
Dividend per aandeel
2 |
2.250
|
2.250
|
2.250
|
2.286
|
2.284
|
2.263
|
2.313
|
2.261
|
2.270
|
2.262
|
2.273
|
2.292
|
2.278
|
2.321
|
Datum van publicatie
|
13/04/20
|
16/10/20
|
16/04/21
|
15/10/21
|
18/04/22
|
19/10/22
|
19/04/23
|
19/10/23
|
17/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
349.416
|
240.412
|
436.838
|
486.369
|
493.179
|
520.245
|
496.065
|
510.644
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
8,687
x
|
6,296
x
|
9,377
x
|
10,25
x
|
10,36
x
|
11,26
x
|
10,35
x
|
10,65
x
|
Free Cash Flow
1 |
14.094
|
-
|
-11.122
|
38.802
|
25.210
|
44.736
|
45.212
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,9%
|
5,53%
|
5,76%
|
5,07%
|
5,13%
|
4,84%
|
5,27%
|
5,17%
|
ROA (netto-inkomsten/totale activa)
|
2,85%
|
-
|
2,83%
|
2,54%
|
2,57%
|
3,01%
|
3,09%
|
-
|
Totale activa
1 |
898.610
|
-
|
1.075.450
|
1.248.179
|
1.248.854
|
1.070.054
|
1.072.899
|
-
|
Nettoactief per aandeel
2 |
83.135
|
83.375
|
89.404
|
89.456
|
89.476
|
89.615
|
87.776
|
89.399
|
Cashflow per aandeel
2 |
6.467
|
-
|
5.225
|
6.140
|
5.803
|
6.401
|
6.469
|
-
|
Capex
1 |
19.769
|
22.259
|
95.594
|
12.096
|
30.267
|
22.701
|
17.531
|
1.212
|
Capex/omzet
|
29,31%
|
36,27%
|
118,08%
|
14,67%
|
36,78%
|
27,96%
|
21,34%
|
1,47%
|
Datum van publicatie
|
13/04/20
|
16/04/21
|
18/04/22
|
19/04/23
|
17/04/24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,40% | 4 mld. | | -9,40% | 45,87 mld. | | -8,81% | 20,23 mld. | | +0,77% | 15,22 mld. | | +9,89% | 10,82 mld. | | -5,34% | 9,76 mld. | | -16,17% | 8,28 mld. | | -3,31% | 8,23 mld. | | +1,86% | 7,7 mld. | | -7,97% | 5,3 mld. |
andere commerciele vastgoed
|