Beurs gesloten -
Japan Exchange
08:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.850
JPY
|
-4,10%
|
|
-5,34%
|
-4,57%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
55.773
|
46.715
|
68.132
|
85.439
|
131.569
|
160.234
|
-
|
-
|
Bedrijfswaarde
1 |
53.047
|
30.450
|
58.160
|
93.118
|
118.959
|
167.589
|
160.234
|
160.234
|
K/w-verhouding
|
6,96
x
|
7,98
x
|
5,97
x
|
5,65
x
|
5,7
x
|
8,24
x
|
7,32
x
|
6,99
x
|
Dividendrendement
|
3,94%
|
4,11%
|
3,23%
|
3,69%
|
4,39%
|
3,45%
|
3,76%
|
3,76%
|
Marktkapitalisatie/omzet
|
0,19
x
|
0,11
x
|
0,16
x
|
0,17
x
|
0,22
x
|
0,31
x
|
0,28
x
|
0,26
x
|
Bedrijfswaarde/omzet
|
0,19
x
|
0,11
x
|
0,16
x
|
0,17
x
|
0,22
x
|
0,31
x
|
0,28
x
|
0,26
x
|
Bedrijfswaarde/EBITDA
|
5,99
x
|
3,66
x
|
4,66
x
|
3,47
x
|
3,63
x
|
5,01
x
|
4,71
x
|
4,45
x
|
Bedrijfswaarde/FCF
|
-11.165.748
x
|
2.488.134
x
|
10.604.175
x
|
-
|
4.981.792
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
0,73
x
|
0,6
x
|
0,75
x
|
0,81
x
|
1,02
x
|
1,11
x
|
0,97
x
|
0,88
x
|
Aantal aandelen (in duizenden)
|
27.447
|
27.447
|
27.473
|
26.248
|
26.261
|
26.268
|
-
|
-
|
Referentieprijs
2 |
2.032
|
1.702
|
2.480
|
3.255
|
5.010
|
5.850
|
5.850
|
5.850
|
Datum van publicatie
|
14/05/19
|
21/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
9/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
292.779
|
443.615
|
422.365
|
495.827
|
608.064
|
542.697
|
580.000
|
610.000
|
EBITDA
1 |
9.310
|
12.768
|
14.634
|
24.653
|
36.249
|
32.000
|
34.000
|
36.000
|
Bedrijfsresultaat (EBIT)
1 |
7.570
|
10.014
|
11.467
|
20.915
|
32.249
|
25.845
|
30.000
|
32.000
|
Operationele Marge
|
2,59%
|
2,26%
|
2,71%
|
4,22%
|
5,3%
|
4,76%
|
5,17%
|
5,25%
|
Resultaat voor belastingen (EBT)
|
9.649
|
9.286
|
14.472
|
21.348
|
32.460
|
28.099
|
-
|
-
|
Nettowinst (verlies)
1 |
8.014
|
5.852
|
11.399
|
15.401
|
23.070
|
20.345
|
21.000
|
22.000
|
Nettomarge
|
2,74%
|
1,32%
|
2,7%
|
3,11%
|
3,79%
|
3,75%
|
3,62%
|
3,61%
|
WPA
2 |
292,1
|
213,2
|
415,1
|
576,5
|
878,6
|
774,6
|
799,5
|
837,5
|
Free Cash Flow
|
-4.995
|
18.775
|
6.425
|
-
|
26.410
|
-
|
-
|
-
|
FCF-marge
|
-1,71%
|
4,23%
|
1,52%
|
-
|
4,34%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
147,05%
|
43,9%
|
-
|
72,86%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
320,83%
|
56,36%
|
-
|
114,48%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
80,00
|
70,00
|
80,00
|
120,0
|
220,0
|
220,0
|
220,0
|
220,0
|
Datum van publicatie
|
14/05/19
|
21/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
9/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
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
|
---|
Omzet
1 |
230.630
|
188.859
|
233.506
|
117.060
|
223.009
|
129.675
|
143.143
|
272.818
|
149.302
|
149.458
|
298.760
|
153.460
|
155.844
|
309.304
|
137.694
|
137.350
|
275.044
|
131.414
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.239
|
4.434
|
7.033
|
3.848
|
8.300
|
6.358
|
6.257
|
12.615
|
9.820
|
8.541
|
18.361
|
7.645
|
6.243
|
13.888
|
6.994
|
6.882
|
13.876
|
6.615
|
Operationele Marge
|
2,27%
|
2,35%
|
3,01%
|
3,29%
|
3,72%
|
4,9%
|
4,37%
|
4,62%
|
6,58%
|
5,71%
|
6,15%
|
4,98%
|
4,01%
|
4,49%
|
5,08%
|
5,01%
|
5,05%
|
5,03%
|
Resultaat voor belastingen (EBT)
1 |
5.302
|
12.126
|
-
|
-
|
8.229
|
6.477
|
-
|
-
|
9.982
|
-
|
18.951
|
8.183
|
-
|
-
|
7.912
|
-
|
15.795
|
6.590
|
Nettowinst (verlies)
1 |
3.502
|
10.772
|
-
|
-
|
5.624
|
4.790
|
-
|
-
|
6.984
|
-
|
13.412
|
5.641
|
-
|
-
|
5.767
|
-
|
11.404
|
4.588
|
Nettomarge
|
1,52%
|
5,7%
|
-
|
-
|
2,52%
|
3,69%
|
-
|
-
|
4,68%
|
-
|
4,49%
|
3,68%
|
-
|
-
|
4,19%
|
-
|
4,15%
|
3,49%
|
WPA
2 |
127,6
|
392,3
|
-
|
-
|
207,4
|
180,4
|
-
|
-
|
266,1
|
-
|
510,9
|
214,8
|
-
|
-
|
219,6
|
-
|
434,2
|
174,6
|
Dividend per aandeel
|
30,00
|
30,00
|
-
|
-
|
45,00
|
-
|
-
|
-
|
-
|
-
|
100,0
|
-
|
-
|
-
|
-
|
-
|
110,0
|
-
|
Datum van publicatie
|
7/11/19
|
5/11/20
|
13/05/21
|
4/11/21
|
4/11/21
|
3/02/22
|
12/05/22
|
12/05/22
|
4/08/22
|
8/11/22
|
8/11/22
|
7/02/23
|
11/05/23
|
11/05/23
|
3/08/23
|
8/11/23
|
8/11/23
|
7/02/24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
7.679
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
2.726
|
16.265
|
9.972
|
-
|
12.610
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,3115
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-4.995
|
18.775
|
6.425
|
-
|
26.410
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,9%
|
7,6%
|
13,5%
|
15,7%
|
19,6%
|
14,5%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
4,58%
|
4,81%
|
5,06%
|
8,43%
|
11,7%
|
9,07%
|
-
|
-
|
Totale activa
1 |
175.012
|
121.635
|
225.446
|
182.730
|
196.727
|
224.397
|
-
|
-
|
Nettoactief per aandeel
2 |
2.791
|
2.851
|
3.311
|
4.026
|
4.935
|
5.742
|
6.055
|
6.672
|
Cashflow per aandeel
|
355,0
|
314,0
|
530,0
|
716,0
|
1.031
|
936,0
|
-
|
-
|
Capex
1 |
3.448
|
3.631
|
2.514
|
4.654
|
4.159
|
4.000
|
4.000
|
4.000
|
Capex/omzet
|
1,18%
|
0,82%
|
0,6%
|
0,94%
|
0,68%
|
0,73%
|
0,69%
|
0,66%
|
Datum van publicatie
|
14/05/19
|
21/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
9/05/24
|
-
|
-
|
Laatste slotkoers
5.850
JPY Gemiddelde koersdoel
8.000
JPY Spread / Gemiddelde doel +36,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,57% | 1,03 mld. | | +28,73% | 76,64 mld. | | -8,95% | 33,79 mld. | | -13,44% | 29,64 mld. | | -7,43% | 14,22 mld. | | -5,41% | 10,83 mld. | | +9,85% | 9,92 mld. | | +6,70% | 8,39 mld. | | -9,56% | 9,23 mld. | | +25,25% | 8,31 mld. |
Elektronische reparatiediensten
|