Vertraagde tijd
Japan Exchange
03:00:29 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.575
JPY
|
-1,82%
|
|
+0,11%
|
+17,01%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
60.783
|
48.455
|
65.814
|
64.187
|
65.315
|
93.396
|
-
|
-
|
Bedrijfswaarde
1 |
58.627
|
52.287
|
72.169
|
70.596
|
63.308
|
93.396
|
93.396
|
93.396
|
K/w-verhouding
|
10
x
|
6,03
x
|
9,75
x
|
7,48
x
|
7,31
x
|
8,82
x
|
8,82
x
|
8,28
x
|
Dividendrendement
|
2,17%
|
2,93%
|
2,31%
|
2,69%
|
3,11%
|
2,79%
|
2,95%
|
3,33%
|
Marktkapitalisatie/omzet
|
0,52
x
|
0,39
x
|
0,54
x
|
0,47
x
|
0,46
x
|
0,66
x
|
0,62
x
|
0,59
x
|
Bedrijfswaarde/omzet
|
0,52
x
|
0,39
x
|
0,54
x
|
0,47
x
|
0,46
x
|
0,66
x
|
0,62
x
|
0,59
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
4.511.182
x
|
3.800.992
x
|
3.600.990
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
12.750.729
x
|
11.931.872
x
|
-
|
41.145.741
x
|
7.050.383
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
0,7
x
|
0,53
x
|
0,66
x
|
0,6
x
|
0,57
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
20.261
|
20.283
|
20.282
|
20.280
|
20.284
|
20.042
|
-
|
-
|
Referentieprijs
2 |
3.000
|
2.389
|
3.245
|
3.165
|
3.220
|
4.660
|
4.660
|
4.660
|
Datum van publicatie
|
13/05/19
|
14/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
116.967
|
122.801
|
121.136
|
136.850
|
140.861
|
142.500
|
150.500
|
159.500
|
EBITDA
|
-
|
-
|
14.589
|
16.887
|
18.138
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.502
|
8.877
|
9.851
|
11.820
|
12.692
|
13.800
|
15.100
|
16.100
|
Operationele Marge
|
6,41%
|
7,23%
|
8,13%
|
8,64%
|
9,01%
|
9,68%
|
10,03%
|
10,09%
|
Resultaat voor belastingen (EBT)
1 |
8.189
|
11.043
|
10.244
|
12.663
|
13.538
|
16.000
|
16.500
|
17.500
|
Nettowinst (verlies)
1 |
5.937
|
8.030
|
6.748
|
8.579
|
8.931
|
10.650
|
10.650
|
11.350
|
Nettomarge
|
5,08%
|
6,54%
|
5,57%
|
6,27%
|
6,34%
|
7,47%
|
7,08%
|
7,12%
|
WPA
2 |
299,0
|
396,2
|
332,7
|
423,0
|
440,4
|
528,2
|
528,1
|
562,9
|
Free Cash Flow
|
4.767
|
4.061
|
-
|
1.560
|
9.264
|
-
|
-
|
-
|
FCF-marge
|
4,08%
|
3,31%
|
-
|
1,14%
|
6,58%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
9,24%
|
51,08%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
80,29%
|
50,57%
|
-
|
18,18%
|
103,73%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
65,00
|
70,00
|
75,00
|
85,00
|
100,0
|
130,0
|
137,5
|
155,0
|
Datum van publicatie
|
13/05/19
|
14/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
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 |
61.009
|
57.826
|
33.192
|
65.732
|
35.596
|
35.522
|
34.418
|
35.535
|
69.953
|
36.712
|
34.196
|
34.205
|
34.399
|
68.604
|
36.501
|
37.895
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.229
|
4.401
|
2.938
|
5.370
|
3.384
|
3.066
|
3.001
|
3.265
|
6.266
|
3.385
|
3.041
|
2.979
|
3.068
|
6.047
|
3.972
|
3.981
|
Operationele Marge
|
6,93%
|
7,61%
|
8,85%
|
8,17%
|
9,51%
|
8,63%
|
8,72%
|
9,19%
|
8,96%
|
9,22%
|
8,89%
|
8,71%
|
8,92%
|
8,81%
|
10,88%
|
10,51%
|
Resultaat voor belastingen (EBT)
|
6.365
|
4.490
|
-
|
5.620
|
3.591
|
-
|
3.446
|
-
|
6.827
|
3.578
|
-
|
3.401
|
-
|
7.215
|
4.958
|
-
|
Nettowinst (verlies)
|
4.899
|
3.010
|
-
|
3.718
|
2.430
|
-
|
2.356
|
-
|
4.578
|
2.338
|
-
|
2.285
|
-
|
4.867
|
3.321
|
-
|
Nettomarge
|
8,03%
|
5,21%
|
-
|
5,66%
|
6,83%
|
-
|
6,85%
|
-
|
6,54%
|
6,37%
|
-
|
6,68%
|
-
|
7,09%
|
9,1%
|
-
|
WPA
|
241,8
|
148,4
|
-
|
183,3
|
119,8
|
-
|
116,2
|
-
|
225,8
|
115,2
|
-
|
112,7
|
-
|
240,0
|
163,7
|
-
|
Dividend per aandeel
|
32,50
|
35,00
|
-
|
42,50
|
-
|
-
|
-
|
-
|
47,50
|
-
|
-
|
-
|
-
|
60,00
|
-
|
-
|
Datum van publicatie
|
11/11/19
|
9/11/20
|
8/11/21
|
8/11/21
|
9/02/22
|
12/05/22
|
8/08/22
|
9/11/22
|
9/11/22
|
8/02/23
|
11/05/23
|
7/08/23
|
8/11/23
|
8/11/23
|
13/02/24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
3.832
|
6.355
|
6.409
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
2.156
|
-
|
-
|
-
|
2.007
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,4356
x
|
0,3795
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
4.767
|
4.061
|
-
|
1.560
|
9.264
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,1%
|
9,1%
|
7,47%
|
8,3%
|
8,1%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
6,44%
|
6,91%
|
6,94%
|
7,64%
|
7,91%
|
-
|
-
|
-
|
Totale activa
1 |
92.183
|
116.227
|
97.167
|
112.243
|
112.918
|
-
|
-
|
-
|
Nettoactief per aandeel
|
4.255
|
4.475
|
4.884
|
5.259
|
5.628
|
-
|
-
|
-
|
Cashflow per aandeel
|
478,0
|
604,0
|
538,0
|
644,0
|
680,0
|
-
|
-
|
-
|
Capex
1 |
3.938
|
6.575
|
10.489
|
10.679
|
7.237
|
13.000
|
13.000
|
15.000
|
Capex/omzet
|
3,37%
|
5,35%
|
8,66%
|
7,8%
|
5,14%
|
9,12%
|
8,64%
|
9,4%
|
Datum van publicatie
|
13/05/19
|
14/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,01% | 600 mln. | | -15,91% | 31,45 mld. | | -16,44% | 29,82 mld. | | -1,52% | 6,34 mld. | | -4,96% | 4,93 mld. | | +0,14% | 4,5 mld. | | +4,62% | 4,07 mld. | | +4,41% | 3,6 mld. | | +60,78% | 2,45 mld. | | +0,65% | 2,3 mld. |
Geïntegreerde logistieke dienstverleners
|