Vertraagde tijd
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.322
JPY
|
-0,45%
|
|
+0,15%
|
+18,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.597
|
20.872
|
17.647
|
17.615
|
19.843
|
23.443
|
-
|
-
|
Bedrijfswaarde
1 |
19.378
|
16.961
|
14.345
|
13.232
|
15.267
|
23.443
|
23.443
|
23.443
|
K/w-verhouding
|
15,2
x
|
19,3
x
|
15,2
x
|
11,1
x
|
10,9
x
|
12
x
|
10,9
x
|
9,98
x
|
Dividendrendement
|
2,73%
|
3,55%
|
4,39%
|
4,81%
|
4,56%
|
4,16%
|
4,24%
|
4,39%
|
Marktkapitalisatie/omzet
|
0,52
x
|
0,44
x
|
0,33
x
|
0,31
x
|
0,35
x
|
0,39
x
|
0,37
x
|
0,36
x
|
Bedrijfswaarde/omzet
|
0,52
x
|
0,44
x
|
0,33
x
|
0,31
x
|
0,35
x
|
0,39
x
|
0,37
x
|
0,36
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
17.122.125
x
|
-
|
9.060.987
x
|
18.510.646
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
-
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
3,79
x
|
3,26
x
|
2,61
x
|
2,32
x
|
2,3
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
17.613
|
17.643
|
17.612
|
17.650
|
17.733
|
17.733
|
-
|
-
|
Referentieprijs
2 |
1.283
|
1.183
|
1.002
|
998,0
|
1.119
|
1.322
|
1.322
|
1.322
|
Datum van publicatie
|
10/02/20
|
8/02/21
|
14/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
43.302
|
47.202
|
53.416
|
56.227
|
57.353
|
60.200
|
63.000
|
65.600
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.202
|
2.063
|
2.300
|
2.387
|
2.576
|
2.800
|
3.100
|
3.400
|
Operationele Marge
|
5,09%
|
4,37%
|
4,31%
|
4,25%
|
4,49%
|
4,65%
|
4,92%
|
5,18%
|
Resultaat voor belastingen (EBT)
1 |
2.211
|
1.602
|
2.013
|
2.374
|
2.579
|
2.800
|
3.100
|
3.400
|
Nettowinst (verlies)
1 |
1.506
|
1.080
|
1.161
|
1.590
|
1.817
|
1.950
|
2.150
|
2.350
|
Nettomarge
|
3,48%
|
2,29%
|
2,17%
|
2,83%
|
3,17%
|
3,24%
|
3,41%
|
3,58%
|
WPA
2 |
84,49
|
61,32
|
65,80
|
90,23
|
102,7
|
110,0
|
121,3
|
132,5
|
Free Cash Flow
|
-
|
1.219
|
-
|
1.944
|
1.072
|
-
|
-
|
-
|
FCF-marge
|
-
|
2,58%
|
-
|
3,46%
|
1,87%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
112,87%
|
-
|
122,26%
|
59%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
35,00
|
42,00
|
44,00
|
48,00
|
51,00
|
55,00
|
56,00
|
58,00
|
Datum van publicatie
|
10/02/20
|
8/02/21
|
14/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
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
|
2023 Q4
|
2023 S2
|
---|
Omzet
1 |
21.998
|
23.156
|
24.046
|
25.533
|
14.059
|
13.824
|
27.883
|
14.187
|
14.141
|
28.328
|
13.947
|
13.952
|
27.899
|
14.213
|
14.295
|
28.508
|
14.432
|
14.413
|
28.845
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.010
|
1.023
|
1.040
|
1.082
|
579
|
639
|
1.218
|
854
|
596
|
1.450
|
684
|
253
|
937
|
759
|
554
|
1.313
|
645
|
618
|
1.263
|
Operationele Marge
|
4,59%
|
4,42%
|
4,33%
|
4,24%
|
4,12%
|
4,62%
|
4,37%
|
6,02%
|
4,21%
|
5,12%
|
4,9%
|
1,81%
|
3,36%
|
5,34%
|
3,88%
|
4,61%
|
4,47%
|
4,29%
|
4,38%
|
Resultaat voor belastingen (EBT)
1 |
1.016
|
1.024
|
578
|
1.483
|
-126
|
-
|
-
|
854
|
610
|
1.464
|
656
|
254
|
910
|
761
|
-
|
1.318
|
643
|
618
|
1.261
|
Nettowinst (verlies)
1 |
683
|
695
|
385
|
1.066
|
-354
|
449
|
95
|
587
|
394
|
981
|
448
|
161
|
609
|
512
|
388
|
900
|
428
|
489
|
917
|
Nettomarge
|
3,1%
|
3%
|
1,6%
|
4,17%
|
-2,52%
|
3,25%
|
0,34%
|
4,14%
|
2,79%
|
3,46%
|
3,21%
|
1,15%
|
2,18%
|
3,6%
|
2,71%
|
3,16%
|
2,97%
|
3,39%
|
3,18%
|
WPA
|
-
|
39,48
|
-
|
60,45
|
-20,08
|
-
|
-
|
33,38
|
-
|
55,77
|
25,41
|
-
|
-
|
29,03
|
-
|
50,98
|
24,17
|
-
|
-
|
Dividend per aandeel
|
-
|
21,00
|
-
|
22,00
|
-
|
-
|
-
|
-
|
-
|
24,00
|
-
|
-
|
-
|
-
|
-
|
25,50
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
7/08/20
|
8/02/21
|
6/08/21
|
8/11/21
|
14/02/22
|
14/02/22
|
16/05/22
|
15/08/22
|
15/08/22
|
14/11/22
|
13/02/23
|
13/02/23
|
15/05/23
|
7/08/23
|
7/08/23
|
13/11/23
|
13/02/24
|
13/02/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
3.219
|
3.911
|
3.302
|
4.383
|
4.576
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
1.219
|
-
|
1.944
|
1.072
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
25,7%
|
17,5%
|
17,6%
|
22,1%
|
22,4%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
18,8%
|
16,3%
|
15%
|
13,6%
|
14,3%
|
-
|
-
|
-
|
Totale activa
1 |
8.021
|
6.611
|
7.759
|
11.715
|
12.707
|
-
|
-
|
-
|
Nettoactief per aandeel
|
339,0
|
363,0
|
384,0
|
431,0
|
487,0
|
-
|
-
|
-
|
Cashflow per aandeel
|
89,40
|
66,80
|
72,50
|
97,00
|
110,0
|
-
|
-
|
-
|
Capex
1 |
583
|
734
|
74,4
|
421
|
932
|
500
|
500
|
500
|
Capex/omzet
|
1,35%
|
1,56%
|
0,14%
|
0,75%
|
1,63%
|
0,83%
|
0,79%
|
0,76%
|
Datum van publicatie
|
10/02/20
|
8/02/21
|
14/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,14% | 149 mln. | | +40,41% | 28,24 mld. | | -12,37% | 26,95 mld. | | +23,41% | 26,45 mld. | | +6,25% | 25,93 mld. | | +49,25% | 22,95 mld. | | +9,16% | 20,4 mld. | | -0,25% | 18,55 mld. | | +28,90% | 16,22 mld. | | -13,27% | 15,1 mld. |
andere onroerend goed ontwikkeling & transacties
|