Beurs gesloten -
Japan Exchange
08:00:00 13-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14.450
JPY
|
+2,99%
|
|
+3,44%
|
-21,89%
|
Fiscaal tijdperk: April |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.367
|
19.636
|
53.003
|
50.863
|
-
|
-
|
Bedrijfswaarde
1 |
18.532
|
18.582
|
47.414
|
50.863
|
50.863
|
50.863
|
K/w-verhouding
|
36,8
x
|
25,7
x
|
31,2
x
|
18,5
x
|
13,8
x
|
11,1
x
|
Dividendrendement
|
-
|
-
|
-
|
0,4%
|
0,21%
|
0,25%
|
Marktkapitalisatie/omzet
|
2,08
x
|
1,36
x
|
2,71
x
|
1,29
x
|
1,08
x
|
0,92
x
|
Bedrijfswaarde/omzet
|
2,08
x
|
1,36
x
|
2,71
x
|
1,29
x
|
1,08
x
|
0,92
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
22,4
x
|
11,5
x
|
8,92
x
|
7,34
x
|
Bedrijfswaarde/FCF
|
28
x
|
29,1
x
|
36,4
x
|
19
x
|
10,7
x
|
9,78
x
|
FCF Yield
|
3,57%
|
3,43%
|
2,75%
|
5,27%
|
9,38%
|
10,2%
|
Price to Book
|
10,8
x
|
7,25
x
|
6,56
x
|
4,76
x
|
3,61
x
|
2,78
x
|
Aantal aandelen (in duizenden)
|
3.192
|
3.240
|
3.519
|
3.625
|
-
|
-
|
Referentieprijs
2 |
6.380
|
6.060
|
15.060
|
14.030
|
14.030
|
14.030
|
Datum van publicatie
|
11/06/21
|
13/06/22
|
13/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.779
|
14.425
|
19.589
|
39.500
|
47.070
|
55.533
|
EBITDA
1 |
-
|
-
|
2.363
|
4.410
|
5.700
|
6.930
|
Bedrijfsresultaat (EBIT)
1 |
785
|
1.237
|
2.162
|
4.150
|
5.267
|
6.527
|
Operationele Marge
|
8,03%
|
8,58%
|
11,04%
|
10,51%
|
11,19%
|
11,75%
|
Resultaat voor belastingen (EBT)
1 |
781
|
1.209
|
2.168
|
4.000
|
5.225
|
6.420
|
Nettowinst (verlies)
1 |
547
|
760
|
1.567
|
2.740
|
3.547
|
4.397
|
Nettomarge
|
5,59%
|
5,27%
|
8%
|
6,94%
|
7,53%
|
7,92%
|
WPA
2 |
173,2
|
235,8
|
482,2
|
760,0
|
1.018
|
1.261
|
Free Cash Flow
1 |
728
|
674
|
1.457
|
2.680
|
4.770
|
5.200
|
FCF-marge
|
7,44%
|
4,67%
|
7,44%
|
6,78%
|
10,13%
|
9,36%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
61,67%
|
60,77%
|
83,68%
|
75,04%
|
Kasstroomconversie (nettowinst)
|
133,09%
|
88,68%
|
92,98%
|
97,81%
|
134,49%
|
118,27%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
56,00
|
30,00
|
35,00
|
Datum van publicatie
|
11/06/21
|
13/06/22
|
13/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
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
|
---|
Omzet
1 |
-
|
7.394
|
3.401
|
3.630
|
4.521
|
4.354
|
8.875
|
5.211
|
5.502
|
9.169
|
9.945
|
19.115
|
9.927
|
9.957
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
638
|
253
|
346
|
449
|
472
|
921
|
584
|
656
|
1.004
|
1.005
|
2.010
|
1.189
|
911
|
Operationele Marge
|
-
|
8,63%
|
7,44%
|
9,53%
|
9,93%
|
10,84%
|
10,38%
|
11,21%
|
11,92%
|
10,95%
|
10,11%
|
10,52%
|
11,98%
|
9,15%
|
Resultaat voor belastingen (EBT)
|
-
|
631
|
251
|
-
|
448
|
-
|
927
|
548
|
-
|
991
|
-
|
1.973
|
1.171
|
-
|
Nettowinst (verlies)
1 |
-
|
407
|
180
|
-
|
293
|
326
|
619
|
384
|
564
|
698
|
651
|
1.349
|
746
|
585
|
Nettomarge
|
-
|
5,5%
|
5,29%
|
-
|
6,48%
|
7,49%
|
6,97%
|
7,37%
|
10,25%
|
7,61%
|
6,55%
|
7,06%
|
7,51%
|
5,88%
|
WPA
|
-
|
126,8
|
55,65
|
-
|
90,63
|
-
|
191,0
|
118,2
|
-
|
195,9
|
-
|
377,8
|
206,6
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
56,00
|
-
|
-
|
Datum van publicatie
|
14/12/20
|
14/12/21
|
17/03/22
|
13/06/22
|
13/09/22
|
14/12/22
|
14/12/22
|
16/03/23
|
13/06/23
|
13/09/23
|
14/12/23
|
14/12/23
|
14/03/24
|
-
|
Fiscaal tijdperk: April |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
1.835
|
1.054
|
5.589
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
728
|
674
|
1.457
|
2.680
|
4.770
|
5.200
|
ROE (netto-inkomsten/eigen vermogen)
|
29%
|
33,1%
|
29%
|
27,2%
|
25,5%
|
23,9%
|
ROA (netto-inkomsten/totale activa)
|
-
|
26,7%
|
18%
|
14,5%
|
14,1%
|
14,2%
|
Totale activa
1 |
-
|
2.848
|
8.697
|
18.897
|
25.154
|
30.962
|
Nettoactief per aandeel
2 |
590,0
|
836,0
|
2.297
|
2.949
|
3.881
|
5.053
|
Cashflow per aandeel
2 |
177,0
|
244,0
|
492,0
|
758,0
|
923,0
|
1.145
|
Capex
1 |
45
|
70
|
25
|
39,7
|
48,7
|
54,3
|
Capex/omzet
|
0,46%
|
0,49%
|
0,13%
|
0,1%
|
0,1%
|
0,1%
|
Datum van publicatie
|
11/06/21
|
13/06/22
|
13/06/23
|
-
|
-
|
-
|
Laatste slotkoers
14.030
JPY Gemiddelde koersdoel
28.150
JPY Spread / Gemiddelde doel +100,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -21,89% | 326 mln. | | +27,56% | 29,12 mld. | | +11,77% | 18,76 mld. | | +4,75% | 13,23 mld. | | -3,58% | 11,76 mld. | | +12,08% | 11,35 mld. | | +19,45% | 5,06 mld. | | -14,65% | 3,65 mld. | | +6,63% | 3,52 mld. | | +38,96% | 3,51 mld. |
Reclame & Marketing - NEC
|