Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.679
JPY
|
+1,67%
|
|
+4,49%
|
+11,81%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
36.682
|
33.390
|
53.113
|
64.589
|
59.241
|
69.432
|
-
|
-
|
Bedrijfswaarde
1 |
35.977
|
37.167
|
61.605
|
69.598
|
66.717
|
69.432
|
69.432
|
69.432
|
K/w-verhouding
|
10,8
x
|
8,25
x
|
8,75
x
|
6,76
x
|
6,11
x
|
9,14
x
|
8,68
x
|
7,98
x
|
Dividendrendement
|
2,15%
|
2,68%
|
1,87%
|
1,86%
|
2,2%
|
2,24%
|
2,24%
|
2,24%
|
Marktkapitalisatie/omzet
|
0,18
x
|
0,16
x
|
0,23
x
|
0,24
x
|
0,17
x
|
0,19
x
|
0,18
x
|
0,17
x
|
Bedrijfswaarde/omzet
|
0,18
x
|
0,16
x
|
0,23
x
|
0,24
x
|
0,17
x
|
0,19
x
|
0,18
x
|
0,17
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
5,22
x
|
4,33
x
|
3,67
x
|
5,69
x
|
5,07
x
|
4,63
x
|
Bedrijfswaarde/FCF
|
10,4
x
|
-8,59
x
|
-
|
-
|
-38,3
x
|
27,8
x
|
23,4
x
|
17,5
x
|
FCF Yield
|
9,62%
|
-11,6%
|
-
|
-
|
-2,61%
|
3,6%
|
4,27%
|
5,71%
|
Price to Book
|
0,62
x
|
0,55
x
|
0,81
x
|
0,87
x
|
0,7
x
|
0,76
x
|
0,71
x
|
0,67
x
|
Aantal aandelen (in duizenden)
|
26.333
|
26.333
|
26.087
|
26.086
|
26.086
|
25.917
|
-
|
-
|
Referentieprijs
2 |
1.393
|
1.268
|
2.036
|
2.476
|
2.271
|
2.679
|
2.679
|
2.679
|
Datum van publicatie
|
13/05/19
|
14/05/20
|
13/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
208.338
|
210.976
|
231.559
|
272.292
|
351.028
|
360.000
|
380.000
|
400.000
|
EBITDA
1 |
-
|
-
|
10.184
|
14.912
|
16.133
|
12.200
|
13.700
|
15.000
|
Bedrijfsresultaat (EBIT)
1 |
4.948
|
6.241
|
8.038
|
12.681
|
13.818
|
10.000
|
11.000
|
12.000
|
Operationele Marge
|
2,37%
|
2,96%
|
3,47%
|
4,66%
|
3,94%
|
2,78%
|
2,89%
|
3%
|
Resultaat voor belastingen (EBT)
|
5.017
|
6.266
|
8.706
|
13.734
|
13.975
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
3.391
|
4.046
|
6.098
|
9.558
|
9.696
|
7.600
|
8.000
|
8.700
|
Nettomarge
|
1,63%
|
1,92%
|
2,63%
|
3,51%
|
2,76%
|
2,11%
|
2,11%
|
2,18%
|
WPA
2 |
128,8
|
153,7
|
232,7
|
366,4
|
371,7
|
293,2
|
308,7
|
335,7
|
Free Cash Flow
1 |
3.530
|
-3.887
|
-
|
-
|
-1.548
|
2.501
|
2.963
|
3.963
|
FCF-marge
|
1,69%
|
-1,84%
|
-
|
-
|
-0,44%
|
0,69%
|
0,78%
|
0,99%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
20,5%
|
21,63%
|
26,42%
|
Kasstroomconversie (nettowinst)
|
104,1%
|
-
|
-
|
-
|
-
|
32,91%
|
37,04%
|
45,55%
|
Dividend per aandeel
2 |
30,00
|
34,00
|
38,00
|
46,00
|
50,00
|
60,00
|
60,00
|
60,00
|
Datum van publicatie
|
13/05/19
|
14/05/20
|
13/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 Q3
|
2024 S2
|
---|
Omzet
1 |
101.644
|
111.677
|
119.882
|
65.921
|
136.041
|
67.593
|
68.658
|
136.251
|
88.192
|
87.812
|
176.004
|
94.524
|
80.500
|
175.024
|
88.564
|
178.780
|
92.608
|
181.220
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.211
|
3.669
|
4.369
|
3.080
|
7.269
|
3.194
|
2.218
|
5.412
|
4.263
|
3.690
|
7.953
|
3.463
|
2.402
|
5.865
|
2.418
|
5.081
|
2.100
|
4.949
|
Operationele Marge
|
3,16%
|
3,29%
|
3,64%
|
4,67%
|
5,34%
|
4,73%
|
3,23%
|
3,97%
|
4,83%
|
4,2%
|
4,52%
|
3,66%
|
2,98%
|
3,35%
|
2,73%
|
2,84%
|
2,27%
|
2,73%
|
Resultaat voor belastingen (EBT)
1 |
3.254
|
4.030
|
-
|
-
|
7.834
|
3.435
|
-
|
-
|
4.479
|
-
|
8.128
|
3.375
|
-
|
-
|
2.915
|
5.876
|
2.084
|
-
|
Nettowinst (verlies)
1 |
2.283
|
2.735
|
-
|
-
|
5.469
|
2.431
|
-
|
-
|
3.089
|
-
|
5.634
|
2.342
|
-
|
-
|
2.021
|
4.062
|
1.281
|
-
|
Nettomarge
|
2,25%
|
2,45%
|
-
|
-
|
4,02%
|
3,6%
|
-
|
-
|
3,5%
|
-
|
3,2%
|
2,48%
|
-
|
-
|
2,28%
|
2,27%
|
1,38%
|
-
|
WPA
2 |
86,72
|
104,1
|
-
|
-
|
209,7
|
93,20
|
-
|
-
|
118,4
|
-
|
216,0
|
89,77
|
-
|
-
|
77,50
|
155,8
|
49,50
|
-
|
Dividend per aandeel
|
17,00
|
18,00
|
-
|
-
|
22,00
|
-
|
-
|
-
|
-
|
-
|
25,00
|
-
|
-
|
-
|
-
|
30,00
|
-
|
-
|
Datum van publicatie
|
11/11/19
|
11/11/20
|
13/05/21
|
10/11/21
|
10/11/21
|
10/02/22
|
13/05/22
|
13/05/22
|
10/08/22
|
10/11/22
|
10/11/22
|
10/02/23
|
12/05/23
|
12/05/23
|
10/08/23
|
10/11/23
|
9/02/24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
3.777
|
8.492
|
5.009
|
7.476
|
-
|
-
|
-
|
Nettokaspositie
|
705
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,8339
x
|
0,3359
x
|
0,4634
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.530
|
-3.887
|
-
|
-
|
-1.548
|
2.501
|
2.963
|
3.963
|
ROE (netto-inkomsten/eigen vermogen)
|
5,9%
|
6,8%
|
9,7%
|
13,7%
|
12,2%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
6,31%
|
7,28%
|
8,42%
|
12,5%
|
11,3%
|
-
|
-
|
-
|
Totale activa
1 |
53.757
|
55.589
|
72.417
|
76.575
|
85.804
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2.236
|
2.295
|
2.511
|
2.848
|
3.239
|
3.503
|
3.751
|
4.027
|
Cashflow per aandeel
|
180,0
|
214,0
|
315,0
|
452,0
|
460,0
|
-
|
-
|
-
|
Capex
1 |
2.648
|
3.465
|
3.786
|
2.486
|
11.022
|
10.000
|
4.000
|
4.000
|
Capex/omzet
|
1,27%
|
1,64%
|
1,64%
|
0,91%
|
3,14%
|
2,78%
|
1,05%
|
1%
|
Datum van publicatie
|
13/05/19
|
14/05/20
|
13/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Laatste slotkoers
2.679
JPY Gemiddelde koersdoel
4.000
JPY Spread / Gemiddelde doel +49,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,81% | 441 mln. | | +9,52% | 42,18 mld. | | -4,13% | 12,05 mld. | | +5,38% | 5,23 mld. | | -6,56% | 4,3 mld. | | -1,12% | 3,87 mld. | | -1,76% | 2,41 mld. | | +6,17% | 2,07 mld. | | -7,29% | 1,51 mld. | | +2,34% | 1,42 mld. |
Diensten voor afvalbeheer, verwijdering en recycling
|