Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.731
JPY
|
+3,96%
|
|
+8,87%
|
-49,75%
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.485
|
23.519
|
56.540
|
48.681
|
42.963
|
28.726
|
-
|
-
|
Bedrijfswaarde
1 |
11.485
|
22.892
|
55.117
|
46.437
|
40.974
|
25.338
|
22.845
|
19.382
|
K/w-verhouding
|
39,2
x
|
-1.822
x
|
83,2
x
|
94,5
x
|
26,5
x
|
13,2
x
|
9,61
x
|
7,38
x
|
Dividendrendement
|
-
|
-
|
-
|
0,07%
|
0,7%
|
1,04%
|
1,24%
|
1,39%
|
Marktkapitalisatie/omzet
|
2,95
x
|
4,5
x
|
7,68
x
|
4,06
x
|
2,54
x
|
1,18
x
|
1,09
x
|
0,91
x
|
Bedrijfswaarde/omzet
|
2,95
x
|
4,38
x
|
7,49
x
|
3,87
x
|
2,42
x
|
1,04
x
|
0,87
x
|
0,61
x
|
Bedrijfswaarde/EBITDA
|
-
|
72
x
|
51,8
x
|
44,1
x
|
16,8
x
|
7,04
x
|
5,64
x
|
3,75
x
|
Bedrijfswaarde/FCF
|
-
|
525
x
|
-
|
740
x
|
-
|
15,7
x
|
8,11
x
|
6,45
x
|
FCF Yield
|
-
|
0,19%
|
-
|
0,14%
|
-
|
6,37%
|
12,3%
|
15,5%
|
Price to Book
|
6,88
x
|
15
x
|
24,7
x
|
18,8
x
|
10,2
x
|
4,72
x
|
3,29
x
|
2,35
x
|
Aantal aandelen (in duizenden)
|
16.581
|
16.551
|
16.630
|
16.564
|
16.595
|
16.595
|
-
|
-
|
Referentieprijs
2 |
692,7
|
1.421
|
3.400
|
2.939
|
2.589
|
1.731
|
1.731
|
1.731
|
Datum van publicatie
|
13/12/19
|
14/12/20
|
14/12/21
|
14/12/22
|
14/12/23
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.894
|
5.228
|
7.359
|
12.000
|
16.931
|
24.348
|
26.236
|
31.594
|
EBITDA
1 |
-
|
317,8
|
1.064
|
1.053
|
2.432
|
3.600
|
4.054
|
5.166
|
Bedrijfsresultaat (EBIT)
1 |
449
|
202
|
922
|
734
|
2.207
|
3.178
|
4.286
|
5.582
|
Operationele Marge
|
11,53%
|
3,86%
|
12,53%
|
6,12%
|
13,04%
|
13,05%
|
16,33%
|
17,67%
|
Resultaat voor belastingen (EBT)
1 |
409
|
43
|
922
|
745
|
2.247
|
3.178
|
4.286
|
5.582
|
Nettowinst (verlies)
1 |
292
|
-12
|
678
|
517
|
1.620
|
2.180
|
2.989
|
3.893
|
Nettomarge
|
7,5%
|
-0,23%
|
9,21%
|
4,31%
|
9,57%
|
8,95%
|
11,39%
|
12,32%
|
WPA
2 |
17,69
|
-0,7800
|
40,85
|
31,09
|
97,70
|
131,4
|
180,2
|
234,6
|
Free Cash Flow
1 |
-
|
43,61
|
-
|
62,74
|
-
|
1.614
|
2.818
|
3.006
|
FCF-marge
|
-
|
0,83%
|
-
|
0,52%
|
-
|
6,63%
|
10,74%
|
9,51%
|
Kasstroomconversie (ebitda)
|
-
|
13,72%
|
-
|
5,96%
|
-
|
44,83%
|
69,51%
|
58,19%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
12,14%
|
-
|
74,05%
|
94,28%
|
77,22%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
2,000
|
18,00
|
18,00
|
21,50
|
24,00
|
Datum van publicatie
|
13/12/19
|
14/12/20
|
14/12/21
|
14/12/22
|
14/12/23
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
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 |
2.474
|
3.272
|
2.104
|
2.383
|
2.821
|
5.204
|
3.191
|
3.605
|
3.817
|
4.216
|
8.033
|
4.309
|
4.588
|
4.513
|
4.986
|
9.500
|
5.100
|
5.500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-77
|
291
|
378
|
189
|
30
|
219
|
45
|
583
|
220
|
581
|
801
|
579
|
827
|
304
|
795
|
1.100
|
650
|
850
|
Operationele Marge
|
-3,11%
|
8,89%
|
17,97%
|
7,93%
|
1,06%
|
4,21%
|
1,41%
|
16,17%
|
5,76%
|
13,78%
|
9,97%
|
13,44%
|
18,03%
|
6,74%
|
15,94%
|
11,58%
|
12,75%
|
15,45%
|
Resultaat voor belastingen (EBT)
1 |
-76
|
296
|
370
|
193
|
35
|
228
|
47
|
584
|
238
|
595
|
833
|
589
|
824,7
|
307,9
|
792
|
1.100
|
650
|
850
|
Nettowinst (verlies)
1 |
-54
|
199
|
302
|
126
|
12
|
138
|
18
|
440
|
154
|
404
|
558
|
396
|
666
|
191
|
556
|
748
|
442
|
578
|
Nettomarge
|
-2,18%
|
6,08%
|
14,35%
|
5,29%
|
0,43%
|
2,65%
|
0,56%
|
12,21%
|
4,03%
|
9,58%
|
6,95%
|
9,19%
|
14,52%
|
4,23%
|
11,15%
|
7,87%
|
8,67%
|
10,51%
|
WPA
|
-3,270
|
12,01
|
-
|
7,600
|
-
|
8,280
|
1,140
|
-
|
9,320
|
-
|
33,71
|
23,88
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/06/20
|
14/06/21
|
14/12/21
|
14/03/22
|
14/06/22
|
14/06/22
|
14/09/22
|
14/12/22
|
14/03/23
|
14/06/23
|
14/06/23
|
14/09/23
|
14/12/23
|
14/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
627
|
1.423
|
2.244
|
1.990
|
3.388
|
5.881
|
9.344
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
43,6
|
-
|
62,7
|
-
|
1.614
|
2.818
|
3.006
|
ROE (netto-inkomsten/eigen vermogen)
|
19,2%
|
-0,8%
|
35,2%
|
21,3%
|
46,4%
|
42,4%
|
40,3%
|
37,1%
|
ROA (netto-inkomsten/totale activa)
|
19,7%
|
7,93%
|
28,2%
|
17,5%
|
24,8%
|
33,5%
|
35,8%
|
35,9%
|
Totale activa
1 |
1.485
|
-151,3
|
2.401
|
2.958
|
6.544
|
6.516
|
8.361
|
10.859
|
Nettoactief per aandeel
2 |
101,0
|
94,70
|
137,0
|
156,0
|
254,0
|
367,0
|
526,0
|
736,0
|
Cashflow per aandeel
|
19,10
|
8,750
|
49,30
|
41,40
|
113,0
|
-
|
-
|
-
|
Capex
1 |
-
|
269
|
29,5
|
88,1
|
430
|
363
|
355
|
407
|
Capex/omzet
|
-
|
5,15%
|
0,4%
|
0,73%
|
2,54%
|
1,49%
|
1,35%
|
1,29%
|
Datum van publicatie
|
13/12/19
|
14/12/20
|
14/12/21
|
14/12/22
|
14/12/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.731
JPY Gemiddelde koersdoel
3.490
JPY Spread / Gemiddelde doel +101,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -49,75% | 182 mln. | | +10,55% | 67,6 mld. | | +11,64% | 18,21 mld. | | +21,03% | 13,41 mld. | | +9,40% | 13,37 mld. | | +16,53% | 9,94 mld. | | -32,90% | 5,74 mld. | | -10,98% | 5,57 mld. | | -4,09% | 4,91 mld. | | -4,83% | 4,87 mld. |
Bedrijfsondersteunende diensten - NEC
|