Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14.570
JPY
|
-1,89%
|
|
-3,70%
|
+62,61%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.800
|
11.934
|
14.062
|
24.278
|
42.637
|
142.556
|
-
|
-
|
Bedrijfswaarde
1 |
11.580
|
13.728
|
17.957
|
37.289
|
65.021
|
142.556
|
142.556
|
142.556
|
K/w-verhouding
|
17,3
x
|
87,2
x
|
17,5
x
|
22,6
x
|
20,6
x
|
26,7
x
|
12,9
x
|
9,81
x
|
Dividendrendement
|
0,71%
|
0,53%
|
0,94%
|
1%
|
1,15%
|
1,17%
|
2,26%
|
3,09%
|
Marktkapitalisatie/omzet
|
1,46
x
|
1,49
x
|
0,98
x
|
1,17
x
|
1,14
x
|
2,45
x
|
1,42
x
|
1,08
x
|
Bedrijfswaarde/omzet
|
1,46
x
|
1,49
x
|
0,98
x
|
1,17
x
|
1,14
x
|
2,45
x
|
1,42
x
|
1,08
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
10,1
x
|
8,99
x
|
16,2
x
|
6,8
x
|
5,28
x
|
Bedrijfswaarde/FCF
|
-2,81
x
|
186
x
|
-
|
-2,04
x
|
6,29
x
|
-13,8
x
|
-20,5
x
|
30,8
x
|
FCF Yield
|
-35,6%
|
0,54%
|
-
|
-49,1%
|
15,9%
|
-7,23%
|
-4,88%
|
3,25%
|
Price to Book
|
5,01
x
|
3,1
x
|
2,94
x
|
2,63
x
|
3,86
x
|
5,34
x
|
3,95
x
|
3,01
x
|
Aantal aandelen (in duizenden)
|
5.510
|
6.297
|
6.602
|
8.079
|
8.168
|
9.784
|
-
|
-
|
Referentieprijs
2 |
1.416
|
1.895
|
2.130
|
3.005
|
5.220
|
14.570
|
14.570
|
14.570
|
Datum van publicatie
|
11/10/19
|
9/10/20
|
6/10/21
|
4/10/22
|
3/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.352
|
8.008
|
14.295
|
20.780
|
37.282
|
58.270
|
100.620
|
132.040
|
EBITDA
1 |
-
|
-
|
-
|
2.412
|
4.743
|
8.820
|
20.950
|
26.980
|
Bedrijfsresultaat (EBIT)
1 |
699
|
326
|
1.328
|
2.141
|
4.442
|
8.590
|
20.700
|
26.710
|
Operationele Marge
|
13,06%
|
4,07%
|
9,29%
|
10,3%
|
11,91%
|
14,74%
|
20,57%
|
20,23%
|
Resultaat voor belastingen (EBT)
1 |
639
|
197
|
1.035
|
1.546
|
3.973
|
8.150
|
19.380
|
25.050
|
Nettowinst (verlies)
1 |
435
|
134
|
793
|
1.018
|
2.050
|
5.330
|
11.040
|
14.520
|
Nettomarge
|
8,13%
|
1,67%
|
5,55%
|
4,9%
|
5,5%
|
9,15%
|
10,97%
|
11%
|
WPA
2 |
81,74
|
21,74
|
121,4
|
132,8
|
253,2
|
545,1
|
1.129
|
1.485
|
Free Cash Flow
1 |
-2.776
|
64
|
-
|
-11.927
|
6.775
|
-10.300
|
-6.960
|
4.630
|
FCF-marge
|
-51,87%
|
0,8%
|
-
|
-57,4%
|
18,17%
|
-17,68%
|
-6,92%
|
3,51%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
142,83%
|
-
|
-
|
17,16%
|
Kasstroomconversie (nettowinst)
|
-
|
47,76%
|
-
|
-
|
330,48%
|
-
|
-
|
31,89%
|
Dividend per aandeel
2 |
10,00
|
10,00
|
20,00
|
30,00
|
60,00
|
170,0
|
330,0
|
450,0
|
Datum van publicatie
|
11/10/19
|
9/10/20
|
6/10/21
|
4/10/22
|
3/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 S1
|
---|
Omzet
1 |
2.630
|
6.659
|
370
|
10.583
|
561
|
7.475
|
16.489
|
1.974
|
-
|
12.094
|
20.817
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
67
|
8
|
-739
|
456
|
-771
|
332
|
1.438
|
-395
|
-
|
652
|
1.991
|
Operationele Marge
|
2,55%
|
0,12%
|
-199,73%
|
4,31%
|
-137,43%
|
4,44%
|
8,72%
|
-20,01%
|
-
|
5,39%
|
9,56%
|
Resultaat voor belastingen (EBT)
1 |
18
|
-53
|
-826
|
224
|
-871
|
262
|
1.299
|
-359
|
-
|
413
|
2.196
|
Nettowinst (verlies)
1 |
11
|
-55
|
-557
|
130
|
-638
|
155
|
816
|
-271
|
1.234
|
224
|
1.292
|
Nettomarge
|
0,42%
|
-0,83%
|
-150,54%
|
1,23%
|
-113,73%
|
2,07%
|
4,95%
|
-13,73%
|
-
|
1,85%
|
6,21%
|
WPA
2 |
1,965
|
-8,580
|
-83,27
|
18,14
|
-85,75
|
19,47
|
101,4
|
-33,88
|
151,8
|
27,51
|
148,1
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/04/20
|
2/04/21
|
14/01/22
|
4/04/22
|
1/07/22
|
13/01/23
|
3/04/23
|
4/07/23
|
3/10/23
|
12/01/24
|
2/04/24
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
3.780
|
1.794
|
3.895
|
13.011
|
22.384
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
5,395
x
|
4,719
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-2.776
|
64
|
-
|
-11.927
|
6.775
|
-10.300
|
-6.960
|
4.630
|
ROE (netto-inkomsten/eigen vermogen)
|
28%
|
5%
|
18,2%
|
14,5%
|
20,3%
|
28,2%
|
35,2%
|
34,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
2,34%
|
8,83%
|
7,62%
|
11,1%
|
10,1%
|
15,2%
|
16,2%
|
Totale activa
1 |
-
|
5.726
|
8.978
|
13.365
|
18.469
|
52.772
|
72.632
|
89.630
|
Nettoactief per aandeel
2 |
283,0
|
611,0
|
726,0
|
1.143
|
1.351
|
2.731
|
3.692
|
4.848
|
Cashflow per aandeel
|
108,0
|
45,70
|
152,0
|
168,0
|
291,0
|
-
|
-
|
-
|
Capex
1 |
274
|
221
|
1.893
|
237
|
466
|
470
|
470
|
470
|
Capex/omzet
|
5,12%
|
2,76%
|
13,24%
|
1,14%
|
1,25%
|
0,81%
|
0,47%
|
0,36%
|
Datum van publicatie
|
11/10/19
|
9/10/20
|
6/10/21
|
4/10/22
|
3/10/23
|
-
|
-
|
-
|
Laatste slotkoers
14.570
JPY Gemiddelde koersdoel
20.000
JPY Spread / Gemiddelde doel +37,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +62,61% | 906 mln. | | -6,19% | 26,35 mld. | | -8,51% | 18,19 mld. | | -23,96% | 10,28 mld. | | -16,46% | 9,84 mld. | | -3,37% | 8,67 mld. | | -4,57% | 6,73 mld. | | -11,93% | 5,42 mld. | | +34,32% | 4,39 mld. | | -10,00% | 2,23 mld. |
andere onroerend goed diensten
|