Beurs gesloten -
OTC Markets
21:59:36 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,77
USD
|
-1,24%
|
|
+2,80%
|
-41,90%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.203.136
|
2.168.012
|
5.138.636
|
3.033.456
|
2.241.071
|
1.041.275
|
-
|
-
|
Bedrijfswaarde
1 |
1.175.598
|
2.120.064
|
5.033.806
|
2.892.240
|
2.133.134
|
1.311.648
|
888.799
|
872.274
|
K/w-verhouding
|
61,4
x
|
100
x
|
136
x
|
47,5
x
|
45,7
x
|
32
x
|
21,1
x
|
19,2
x
|
Dividendrendement
|
0,38%
|
0,27%
|
0,16%
|
0,36%
|
0,58%
|
0,98%
|
1,48%
|
1,57%
|
Marktkapitalisatie/omzet
|
10,6
x
|
16,6
x
|
30,4
x
|
14,6
x
|
9,71
x
|
6,07
x
|
3,9
x
|
3,54
x
|
Bedrijfswaarde/omzet
|
10,4
x
|
16,2
x
|
29,8
x
|
13,9
x
|
9,24
x
|
5,49
x
|
3,33
x
|
2,97
x
|
Bedrijfswaarde/EBITDA
|
36,5
x
|
54,6
x
|
79
x
|
28,5
x
|
26,9
x
|
17,9
x
|
10,9
x
|
9,78
x
|
Bedrijfswaarde/FCF
|
131
x
|
-91,8
x
|
100
x
|
101
x
|
60,6
x
|
25,5
x
|
22
x
|
19
x
|
FCF Yield
|
0,76%
|
-1,09%
|
1%
|
0,99%
|
1,65%
|
3,91%
|
4,54%
|
5,26%
|
Price to Book
|
12,2
x
|
13,1
x
|
25,8
x
|
11,8
x
|
7,43
x
|
4,14
x
|
2,76
x
|
2,51
x
|
Aantal aandelen (in duizenden)
|
647.892
|
678.564
|
678.726
|
678.777
|
678.907
|
679.018
|
-
|
-
|
Referentieprijs
2 |
1.857
|
3.195
|
7.571
|
4.469
|
3.301
|
1.534
|
1.534
|
1.534
|
Datum van publicatie
|
24/04/19
|
15/05/20
|
23/04/21
|
27/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
113.059
|
130.973
|
169.198
|
208.159
|
230.818
|
238.883
|
266.736
|
293.848
|
EBITDA
1 |
32.191
|
38.830
|
63.708
|
101.415
|
79.417
|
73.259
|
81.712
|
89.201
|
Bedrijfsresultaat (EBIT)
1 |
30.800
|
34.337
|
57.972
|
95.141
|
71.983
|
64.381
|
72.582
|
80.063
|
Operationele Marge
|
27,24%
|
26,22%
|
34,26%
|
45,71%
|
31,19%
|
26,95%
|
27,21%
|
27,25%
|
Resultaat voor belastingen (EBT)
1 |
30.942
|
34.610
|
58.264
|
96.187
|
74.318
|
68.840
|
75.616
|
83.169
|
Nettowinst (verlies)
1 |
19.577
|
21.635
|
37.822
|
63.845
|
49.028
|
45.271
|
49.385
|
54.320
|
Nettomarge
|
17,32%
|
16,52%
|
22,35%
|
30,67%
|
21,24%
|
18,95%
|
18,51%
|
18,49%
|
WPA
2 |
30,22
|
31,89
|
55,73
|
94,06
|
72,22
|
66,68
|
72,73
|
80,01
|
Free Cash Flow
1 |
8.966
|
-23.094
|
50.219
|
28.701
|
35.180
|
51.347
|
40.333
|
45.919
|
FCF-marge
|
7,93%
|
-17,63%
|
29,68%
|
13,79%
|
15,24%
|
21,49%
|
15,12%
|
15,63%
|
Kasstroomconversie (ebitda)
|
27,85%
|
-
|
78,83%
|
28,3%
|
44,3%
|
70,09%
|
49,36%
|
51,48%
|
Kasstroomconversie (nettowinst)
|
45,8%
|
-
|
132,78%
|
44,95%
|
71,75%
|
113,42%
|
81,67%
|
84,53%
|
Dividend per aandeel
2 |
7,000
|
8,500
|
12,00
|
16,00
|
19,00
|
21,00
|
22,65
|
24,04
|
Datum van publicatie
|
24/04/19
|
15/05/20
|
23/04/21
|
27/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
61.545
|
69.428
|
75.022
|
94.176
|
51.244
|
97.647
|
56.522
|
53.990
|
56.996
|
55.620
|
112.616
|
62.539
|
55.663
|
118.202
|
57.396
|
58.399
|
115.795
|
63.394
|
59.694
|
62.270
|
63.873
|
72.040
|
68.667
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18.075
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
16.549
|
17.788
|
23.931
|
34.041
|
37.290
|
61.941
|
22.686
|
10.514
|
18.695
|
17.598
|
36.293
|
22.441
|
15.980
|
35.690
|
18.004
|
16.555
|
34.559
|
20.404
|
9.418
|
15.353
|
14.534
|
22.573
|
16.840
|
Operationele Marge
|
26,89%
|
25,62%
|
31,9%
|
36,15%
|
72,77%
|
63,43%
|
40,14%
|
19,47%
|
32,8%
|
31,64%
|
32,23%
|
35,88%
|
28,71%
|
30,19%
|
31,37%
|
28,35%
|
29,84%
|
32,19%
|
15,78%
|
24,65%
|
22,76%
|
31,33%
|
24,52%
|
Resultaat voor belastingen (EBT)
1 |
16.597
|
18.013
|
23.943
|
34.321
|
37.469
|
62.232
|
22.945
|
11.010
|
19.748
|
18.319
|
38.067
|
22.182
|
14.069
|
36.251
|
19.831
|
17.491
|
37.322
|
20.003
|
11.515
|
16.883
|
15.342
|
27.115
|
14.860
|
Nettowinst (verlies)
1 |
9.825
|
11.810
|
14.710
|
23.112
|
25.019
|
40.788
|
15.381
|
7.676
|
12.127
|
11.933
|
24.060
|
15.219
|
9.749
|
24.968
|
12.414
|
10.992
|
23.406
|
13.208
|
8.657
|
9.973
|
9.466
|
15.635
|
12.058
|
Nettomarge
|
15,96%
|
17,01%
|
19,61%
|
24,54%
|
48,82%
|
41,77%
|
27,21%
|
14,22%
|
21,28%
|
21,45%
|
21,36%
|
24,34%
|
17,51%
|
21,12%
|
21,63%
|
18,82%
|
20,21%
|
20,83%
|
14,5%
|
16,02%
|
14,82%
|
21,7%
|
17,56%
|
WPA
2 |
14,48
|
-
|
21,68
|
-
|
36,86
|
60,09
|
22,66
|
11,31
|
17,86
|
-
|
35,44
|
22,42
|
14,36
|
-
|
18,29
|
16,18
|
34,47
|
19,46
|
12,75
|
13,56
|
13,09
|
21,64
|
17,88
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
21,00
|
-
|
-
|
-
|
24,00
|
Datum van publicatie
|
25/10/19
|
15/05/20
|
30/10/20
|
23/04/21
|
27/10/21
|
27/10/21
|
2/02/22
|
27/04/22
|
27/07/22
|
2/11/22
|
2/11/22
|
3/02/23
|
28/04/23
|
28/04/23
|
28/07/23
|
27/10/23
|
27/10/23
|
31/01/24
|
26/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
27.538
|
47.948
|
104.830
|
141.216
|
107.937
|
139.396
|
152.476
|
169.001
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8.966
|
-23.094
|
50.219
|
28.701
|
35.180
|
51.347
|
40.333
|
45.919
|
ROE (netto-inkomsten/eigen vermogen)
|
21,6%
|
16,3%
|
20,7%
|
27,9%
|
17,5%
|
13,8%
|
13,8%
|
13,9%
|
ROA (netto-inkomsten/totale activa)
|
15,4%
|
19,3%
|
23,5%
|
31,1%
|
19,9%
|
15,4%
|
11,2%
|
11,7%
|
Totale activa
1 |
126.874
|
112.252
|
160.652
|
205.468
|
246.277
|
293.112
|
440.874
|
464.721
|
Nettoactief per aandeel
2 |
152,0
|
244,0
|
294,0
|
379,0
|
444,0
|
516,0
|
555,0
|
610,0
|
Cashflow per aandeel
2 |
32,40
|
38,50
|
64,20
|
103,0
|
83,20
|
79,80
|
91,50
|
97,90
|
Capex
1 |
677
|
1.848
|
1.989
|
3.721
|
5.911
|
6.963
|
7.187
|
7.305
|
Capex/omzet
|
0,6%
|
1,41%
|
1,18%
|
1,79%
|
2,56%
|
2,91%
|
2,69%
|
2,49%
|
Datum van publicatie
|
24/04/19
|
15/05/20
|
23/04/21
|
27/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.534
JPY Gemiddelde koersdoel
2.215
JPY Spread / Gemiddelde doel +44,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +26,84% | 439 mld. | | +38,61% | 291 mld. | | +18,04% | 152 mld. | | +11,38% | 96,26 mld. | | +22,99% | 87,42 mld. | | +66,99% | 62,46 mld. | | +10,00% | 44,48 mld. | | +14,04% | 34,15 mld. | | -15,16% | 30,29 mld. |
Internetdiensten - Andere
|