Beurs gesloten -
Japan Exchange
08:00:00 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.592
JPY
|
-1,70%
|
|
-3,92%
|
+55,93%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
411.030
|
516.547
|
386.215
|
357.886
|
650.765
|
752.819
|
-
|
-
|
Bedrijfswaarde
1 |
3.535.915
|
3.390.454
|
3.766.914
|
4.057.888
|
4.027.738
|
3.912.858
|
3.914.858
|
3.946.158
|
K/w-verhouding
|
-144
x
|
17,2
x
|
81
x
|
-6,11
x
|
4,02
x
|
8,34
x
|
8,75
x
|
8,24
x
|
Dividendrendement
|
4,03%
|
3,21%
|
4,9%
|
-
|
1,82%
|
3,14%
|
3,2%
|
3,33%
|
Marktkapitalisatie/omzet
|
0,2
x
|
0,24
x
|
0,22
x
|
0,16
x
|
0,3
x
|
0,35
x
|
0,35
x
|
0,35
x
|
Bedrijfswaarde/omzet
|
1,76
x
|
1,59
x
|
2,16
x
|
1,83
x
|
1,88
x
|
1,84
x
|
1,84
x
|
1,84
x
|
Bedrijfswaarde/EBITDA
|
11,7
x
|
12,9
x
|
15,2
x
|
31
x
|
8,44
x
|
9,95
x
|
10,2
x
|
9,91
x
|
Bedrijfswaarde/FCF
|
-18,1
x
|
-33,1
x
|
-59,7
x
|
-13,6
x
|
15,2
x
|
282
x
|
375
x
|
52,9
x
|
FCF Yield
|
-5,51%
|
-3,02%
|
-1,67%
|
-7,35%
|
6,6%
|
0,36%
|
0,27%
|
1,89%
|
Price to Book
|
0,81
x
|
0,93
x
|
0,71
x
|
0,75
x
|
0,95
x
|
0,93
x
|
0,86
x
|
0,8
x
|
Aantal aandelen (in duizenden)
|
472.992
|
473.028
|
472.724
|
472.769
|
472.768
|
472.876
|
-
|
-
|
Referentieprijs
2 |
869,0
|
1.092
|
817,0
|
757,0
|
1.376
|
1.592
|
1.592
|
1.592
|
Datum van publicatie
|
30/04/20
|
30/04/21
|
28/04/22
|
28/04/23
|
30/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
2.013.050
|
2.131.799
|
1.743.310
|
2.221.300
|
2.139.447
|
2.122.640
|
2.132.940
|
2.144.140
|
EBITDA
1 |
301.077
|
263.790
|
248.267
|
130.816
|
477.472
|
393.167
|
384.733
|
398.233
|
Bedrijfsresultaat (EBIT)
1 |
63.813
|
77.397
|
48.624
|
-72.998
|
254.919
|
152.200
|
146.500
|
153.180
|
Operationele Marge
|
3,17%
|
3,63%
|
2,79%
|
-3,29%
|
11,92%
|
7,17%
|
6,87%
|
7,14%
|
Resultaat voor belastingen (EBT)
1 |
40.170
|
56.255
|
25.546
|
-73.022
|
224.961
|
135.125
|
127.100
|
135.325
|
Nettowinst (verlies)
1 |
-419
|
32.167
|
6.873
|
-56.429
|
166.444
|
94.860
|
90.720
|
95.440
|
Nettomarge
|
-0,02%
|
1,51%
|
0,39%
|
-2,54%
|
7,78%
|
4,47%
|
4,25%
|
4,45%
|
WPA
2 |
-6,050
|
63,57
|
10,09
|
-123,8
|
342,3
|
190,8
|
182,0
|
193,3
|
Free Cash Flow
1 |
-194.879
|
-102.435
|
-63.068
|
-298.370
|
265.816
|
13.900
|
10.433
|
74.667
|
FCF-marge
|
-9,68%
|
-4,81%
|
-3,62%
|
-13,43%
|
12,42%
|
0,65%
|
0,49%
|
3,48%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
55,67%
|
3,54%
|
2,71%
|
18,75%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
159,7%
|
14,65%
|
11,5%
|
78,23%
|
Dividend per aandeel
2 |
35,00
|
35,00
|
40,00
|
-
|
25,00
|
50,00
|
51,00
|
53,00
|
Datum van publicatie
|
30/04/20
|
30/04/21
|
28/04/22
|
28/04/23
|
30/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 S1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
1.060.512
|
771.501
|
425.296
|
546.513
|
436.719
|
573.963
|
1.010.682
|
556.828
|
653.790
|
496.524
|
588.792
|
1.085.316
|
498.075
|
556.056
|
451.750
|
550.050
|
505.050
|
573.800
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
91.038
|
76.495
|
-2.013
|
-25.858
|
-46.638
|
-29.061
|
-75.699
|
-44.889
|
47.590
|
100.218
|
107.380
|
207.598
|
52.444
|
-5.123
|
51.350
|
70.650
|
20.900
|
12.050
|
Operationele Marge
|
8,58%
|
9,92%
|
-0,47%
|
-4,73%
|
-10,68%
|
-5,06%
|
-7,49%
|
-8,06%
|
7,28%
|
20,18%
|
18,24%
|
19,13%
|
10,53%
|
-0,92%
|
11,37%
|
12,84%
|
4,14%
|
2,1%
|
Resultaat voor belastingen (EBT)
1 |
82.611
|
65.750
|
-10.183
|
-30.021
|
-47.202
|
-19.249
|
-66.451
|
-55.197
|
-
|
100.477
|
98.875
|
199.352
|
51.523
|
-25.914
|
49.100
|
63.850
|
17.700
|
4.550
|
Nettowinst (verlies)
1 |
63.076
|
45.372
|
-9.445
|
-29.054
|
-34.811
|
-12.865
|
-47.676
|
-41.755
|
33.002
|
71.457
|
78.388
|
149.845
|
37.192
|
-20.593
|
35.050
|
45.650
|
12.750
|
3.400
|
Nettomarge
|
5,95%
|
5,88%
|
-2,22%
|
-5,32%
|
-7,97%
|
-2,24%
|
-4,72%
|
-7,5%
|
5,05%
|
14,39%
|
13,31%
|
13,81%
|
7,47%
|
-3,7%
|
7,76%
|
8,3%
|
2,52%
|
0,59%
|
WPA
2 |
131,1
|
93,71
|
-21,07
|
-
|
-74,75
|
-28,32
|
-103,1
|
-89,44
|
68,70
|
150,0
|
163,3
|
313,4
|
75,56
|
-46,62
|
79,30
|
99,10
|
14,10
|
-8,300
|
Dividend per aandeel
|
17,50
|
20,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/10/20
|
29/10/21
|
31/01/22
|
28/04/22
|
29/07/22
|
31/10/22
|
31/10/22
|
31/01/23
|
28/04/23
|
31/07/23
|
31/10/23
|
31/10/23
|
31/01/24
|
30/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
3.124.885
|
2.873.907
|
3.380.699
|
3.700.002
|
3.376.973
|
3.160.039
|
3.162.039
|
3.193.339
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
10,38
x
|
10,89
x
|
13,62
x
|
28,28
x
|
7,073
x
|
8,037
x
|
8,219
x
|
8,019
x
|
Free Cash Flow
1 |
-194.879
|
-102.435
|
-63.068
|
-298.370
|
265.816
|
13.900
|
10.433
|
74.667
|
ROE (netto-inkomsten/eigen vermogen)
|
-0,1%
|
5,1%
|
1,1%
|
-9,2%
|
22,6%
|
10,6%
|
9,2%
|
9,28%
|
ROA (netto-inkomsten/totale activa)
|
0,82%
|
1,11%
|
0,62%
|
-1,58%
|
4,2%
|
2,03%
|
1,75%
|
1,85%
|
Totale activa
1 |
-50.958
|
2.910.040
|
1.110.967
|
3.564.845
|
3.959.427
|
4.665.254
|
5.184.000
|
5.158.919
|
Nettoactief per aandeel
2 |
1.077
|
1.168
|
1.152
|
1.015
|
1.452
|
1.711
|
1.844
|
1.986
|
Cashflow per aandeel
|
556,0
|
506,0
|
496,0
|
358,0
|
890,0
|
-
|
-
|
-
|
Capex
1 |
421.731
|
355.894
|
312.138
|
306.592
|
320.268
|
341.667
|
335.667
|
287.000
|
Capex/omzet
|
20,95%
|
16,69%
|
17,9%
|
13,8%
|
14,97%
|
16,1%
|
15,74%
|
13,39%
|
Datum van publicatie
|
30/04/20
|
30/04/21
|
28/04/22
|
28/04/23
|
30/04/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.592
JPY Gemiddelde koersdoel
1.930
JPY Spread / Gemiddelde doel +21,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +55,93% | 4,68 mld. | | +18,69% | 148 mld. | | +11,29% | 85,33 mld. | | +0,04% | 80,89 mld. | | +3,63% | 77,61 mld. | | -0,36% | 73,74 mld. | | +80,76% | 66,61 mld. | | 0,00% | 48,3 mld. | | +8,18% | 46,31 mld. | | +4,49% | 41,16 mld. |
Elektriciteitsbedrijven - Andere
|