Beurs gesloten -
Japan Exchange
08:00:00 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.286
JPY
|
+6,72%
|
|
-3,38%
|
+37,99%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
65.340
|
55.103
|
44.713
|
61.698
|
-
|
-
|
Bedrijfswaarde
1 |
58.733
|
48.341
|
36.799
|
61.698
|
61.698
|
61.698
|
K/w-verhouding
|
17,9
x
|
18
x
|
23,5
x
|
24,5
x
|
22,3
x
|
18,9
x
|
Dividendrendement
|
0,76%
|
0,88%
|
1,21%
|
1,01%
|
1,18%
|
1,31%
|
Marktkapitalisatie/omzet
|
4,47
x
|
3,52
x
|
3,32
x
|
4,14
x
|
3,8
x
|
3,4
x
|
Bedrijfswaarde/omzet
|
4,47
x
|
3,52
x
|
3,32
x
|
4,14
x
|
3,8
x
|
3,4
x
|
Bedrijfswaarde/EBITDA
|
13,9
x
|
12
x
|
-
|
14
x
|
12,1
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
24,9
x
|
112
x
|
23,7
x
|
36,3
x
|
36,3
x
|
29,4
x
|
FCF Yield
|
4,02%
|
0,89%
|
4,22%
|
2,76%
|
2,76%
|
3,4%
|
Price to Book
|
4,23
x
|
3,06
x
|
2,23
x
|
2,8
x
|
2,57
x
|
2,33
x
|
Aantal aandelen (in duizenden)
|
27.000
|
26.577
|
26.990
|
26.989
|
-
|
-
|
Referentieprijs
2 |
2.420
|
2.073
|
1.657
|
2.286
|
2.286
|
2.286
|
Datum van publicatie
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
14.620
|
15.673
|
13.472
|
14.900
|
16.233
|
18.167
|
EBITDA
1 |
-
|
4.709
|
4.577
|
-
|
4.400
|
5.100
|
5.800
|
Bedrijfsresultaat (EBIT)
1 |
-
|
4.126
|
3.884
|
2.812
|
3.417
|
4.033
|
4.767
|
Operationele Marge
|
-
|
28,22%
|
24,78%
|
20,87%
|
22,93%
|
24,85%
|
26,24%
|
Resultaat voor belastingen (EBT)
1 |
-
|
4.351
|
4.441
|
2.869
|
3.900
|
4.400
|
5.150
|
Nettowinst (verlies)
1 |
1.562
|
2.960
|
3.066
|
1.904
|
2.517
|
2.767
|
3.267
|
Nettomarge
|
-
|
20,25%
|
19,56%
|
14,13%
|
16,89%
|
17,04%
|
17,98%
|
WPA
2 |
72,03
|
135,6
|
115,4
|
70,55
|
93,23
|
102,5
|
121,0
|
Free Cash Flow
1 |
-
|
2.627
|
492
|
1.885
|
1.700
|
1.700
|
2.100
|
FCF-marge
|
-
|
17,97%
|
3,14%
|
13,99%
|
11,41%
|
10,47%
|
11,56%
|
Kasstroomconversie (ebitda)
|
-
|
55,78%
|
10,75%
|
-
|
38,64%
|
33,33%
|
36,21%
|
Kasstroomconversie (nettowinst)
|
-
|
88,74%
|
16,05%
|
99%
|
67,55%
|
61,45%
|
64,29%
|
Dividend per aandeel
2 |
-
|
18,33
|
18,33
|
20,00
|
23,00
|
27,00
|
30,00
|
Datum van publicatie
|
16/11/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
3.954
|
7.958
|
3.943
|
7.715
|
3.521
|
3.502
|
7.023
|
3.332
|
3.117
|
6.449
|
3.413
|
3.764
|
7.175
|
3.775
|
3.900
|
7.600
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.062
|
2.042
|
1.073
|
1.842
|
846
|
840
|
1.686
|
609
|
517
|
1.126
|
635
|
862,5
|
1.495
|
905
|
975
|
1.800
|
Operationele Marge
|
26,86%
|
25,66%
|
27,21%
|
23,88%
|
24,03%
|
23,99%
|
24,01%
|
18,28%
|
16,59%
|
17,46%
|
18,61%
|
22,92%
|
20,84%
|
23,97%
|
25%
|
23,68%
|
Resultaat voor belastingen (EBT)
|
1.299
|
2.730
|
1.357
|
-
|
882
|
-
|
2.147
|
689
|
-
|
-
|
1.130
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
886
|
1.817
|
876
|
-
|
564
|
-
|
1.344
|
379
|
-
|
-
|
724
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
22,41%
|
22,83%
|
22,22%
|
-
|
16,02%
|
-
|
19,14%
|
11,37%
|
-
|
-
|
21,21%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
33,46
|
68,57
|
32,96
|
-
|
20,92
|
-
|
49,80
|
14,07
|
-
|
-
|
26,86
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/05/22
|
9/08/22
|
10/11/22
|
9/02/23
|
11/05/23
|
9/08/23
|
9/08/23
|
9/11/23
|
8/02/24
|
8/02/24
|
9/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
6.607
|
6.762
|
7.914
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
2.627
|
492
|
1.885
|
1.700
|
1.700
|
2.100
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
28,3%
|
18,3%
|
9,9%
|
12%
|
12,6%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
19%
|
12,8%
|
9,8%
|
9,9%
|
10,8%
|
Totale activa
1 |
-
|
-
|
16.156
|
14.877
|
25.680
|
27.946
|
30.247
|
Nettoactief per aandeel
2 |
-
|
572,0
|
678,0
|
743,0
|
815,0
|
889,0
|
981,0
|
Cashflow per aandeel
|
-
|
162,0
|
141,0
|
99,40
|
-
|
-
|
-
|
Capex
1 |
-
|
617
|
2.263
|
1.692
|
2.016
|
1.450
|
1.500
|
Capex/omzet
|
-
|
4,22%
|
14,44%
|
12,56%
|
13,53%
|
8,93%
|
8,26%
|
Datum van publicatie
|
16/11/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
2.286
JPY Gemiddelde koersdoel
3.100
JPY Spread / Gemiddelde doel +35,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +37,99% | 387 mln. | | +102,87% | 90,72 mld. | | +38,67% | 82,56 mld. | | +11,46% | 39,28 mld. | | +9,49% | 37,29 mld. | | -11,15% | 13,65 mld. | | +33,48% | 11,99 mld. | | +6,28% | 11,23 mld. | | +128,65% | 11,03 mld. | | +65,24% | 10,97 mld. |
Elektronische reparatiediensten
|