Beurs gesloten -
Japan Exchange
08:00:00 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.801
JPY
|
-1,21%
|
|
-2,54%
|
+15,45%
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
52.624
|
69.194
|
59.450
|
64.913
|
73.028
|
82.564
|
-
|
-
|
Bedrijfswaarde
1 |
74.398
|
73.868
|
46.490
|
52.737
|
52.707
|
51.919
|
51.447
|
49.537
|
K/w-verhouding
|
-5,18
x
|
-7,38
x
|
-16,2
x
|
14,1
x
|
9,68
x
|
12,9
x
|
11,1
x
|
9,44
x
|
Dividendrendement
|
25,2%
|
-
|
3,33%
|
2,6%
|
3,14%
|
2,47%
|
2,71%
|
3,54%
|
Marktkapitalisatie/omzet
|
0,36
x
|
0,5
x
|
0,43
x
|
0,49
x
|
0,57
x
|
0,64
x
|
0,61
x
|
0,6
x
|
Bedrijfswaarde/omzet
|
0,51
x
|
0,53
x
|
0,34
x
|
0,4
x
|
0,41
x
|
0,4
x
|
0,38
x
|
0,36
x
|
Bedrijfswaarde/EBITDA
|
13
x
|
7,98
x
|
3,35
x
|
5,08
x
|
4,09
x
|
3,76
x
|
3,32
x
|
2,83
x
|
Bedrijfswaarde/FCF
|
35
x
|
15,8
x
|
3,2
x
|
9,23
x
|
7,22
x
|
15,2
x
|
8,83
x
|
7,22
x
|
FCF Yield
|
2,86%
|
6,34%
|
31,3%
|
10,8%
|
13,9%
|
6,59%
|
11,3%
|
13,9%
|
Price to Book
|
0,58
x
|
0,85
x
|
0,73
x
|
0,85
x
|
0,78
x
|
0,86
x
|
0,83
x
|
0,78
x
|
Aantal aandelen (in duizenden)
|
49.459
|
49.459
|
49.459
|
42.179
|
45.843
|
45.843
|
-
|
-
|
Referentieprijs
2 |
1.064
|
1.399
|
1.202
|
1.539
|
1.593
|
1.801
|
1.801
|
1.801
|
Datum van publicatie
|
13/05/20
|
28/04/21
|
13/05/22
|
27/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
145.041
|
139.055
|
138.215
|
132.776
|
129.139
|
128.848
|
135.133
|
138.625
|
EBITDA
1 |
5.738
|
9.252
|
13.874
|
10.375
|
12.886
|
13.800
|
15.475
|
17.533
|
Bedrijfsresultaat (EBIT)
1 |
-137
|
3.806
|
9.332
|
5.638
|
8.083
|
8.333
|
9.700
|
11.175
|
Operationele Marge
|
-0,09%
|
2,74%
|
6,75%
|
4,25%
|
6,26%
|
6,47%
|
7,18%
|
8,06%
|
Resultaat voor belastingen (EBT)
1 |
-9.426
|
-7.698
|
-1.549
|
7.265
|
9.133
|
8.200
|
9.400
|
10.150
|
Nettowinst (verlies)
1 |
-10.487
|
-9.373
|
-3.659
|
5.193
|
7.544
|
6.271
|
7.217
|
8.262
|
Nettomarge
|
-7,23%
|
-6,74%
|
-2,65%
|
3,91%
|
5,84%
|
4,87%
|
5,34%
|
5,96%
|
WPA
2 |
-205,2
|
-189,5
|
-73,98
|
109,3
|
164,6
|
139,9
|
162,9
|
190,7
|
Free Cash Flow
1 |
2.128
|
4.686
|
14.534
|
5.714
|
7.300
|
3.420
|
5.825
|
6.864
|
FCF-marge
|
1,47%
|
3,37%
|
10,52%
|
4,3%
|
5,65%
|
2,65%
|
4,31%
|
4,95%
|
Kasstroomconversie (ebitda)
|
37,09%
|
50,65%
|
104,76%
|
55,07%
|
56,65%
|
24,78%
|
37,64%
|
39,15%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
110,03%
|
96,77%
|
54,54%
|
80,72%
|
83,08%
|
Dividend per aandeel
2 |
268,0
|
-
|
40,00
|
40,00
|
50,00
|
44,40
|
48,80
|
63,75
|
Datum van publicatie
|
13/05/20
|
28/04/21
|
13/05/22
|
27/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2021 S1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
63.640
|
69.261
|
35.292
|
33.662
|
68.954
|
32.227
|
32.978
|
65.205
|
34.030
|
33.541
|
32.225
|
33.395
|
65.620
|
31.684
|
31.835
|
30.945
|
32.607
|
32.597
|
32.931
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
827
|
6.146
|
2.425
|
761
|
3.186
|
1.286
|
1.175
|
2.461
|
2.103
|
1.074
|
2.024
|
2.542
|
4.566
|
1.905
|
1.612
|
1.663
|
1.819
|
2.071
|
2.147
|
Operationele Marge
|
1,3%
|
8,87%
|
6,87%
|
2,26%
|
4,62%
|
3,99%
|
3,56%
|
3,77%
|
6,18%
|
3,2%
|
6,28%
|
7,61%
|
6,96%
|
6,01%
|
5,06%
|
5,38%
|
5,58%
|
6,35%
|
6,52%
|
Resultaat voor belastingen (EBT)
|
522
|
6.396
|
1.502
|
-
|
-
|
1.921
|
2.026
|
3.947
|
1.881
|
-
|
3.109
|
-
|
5.850
|
1.188
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-844
|
3.972
|
1.350
|
-8.981
|
-
|
1.645
|
1.495
|
3.140
|
1.839
|
214
|
2.346
|
2.588
|
4.934
|
751
|
1.859
|
-
|
-
|
-
|
-
|
Nettomarge
|
-1,33%
|
5,73%
|
3,83%
|
-26,68%
|
-
|
5,1%
|
4,53%
|
4,82%
|
5,4%
|
0,64%
|
7,28%
|
7,75%
|
7,52%
|
2,37%
|
5,84%
|
-
|
-
|
-
|
-
|
WPA
2 |
-17,06
|
80,31
|
27,29
|
-181,6
|
-
|
33,43
|
31,19
|
64,62
|
39,14
|
5,570
|
51,20
|
56,46
|
107,7
|
16,38
|
40,55
|
27,02
|
29,54
|
30,38
|
42,04
|
Dividend per aandeel
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29/10/20
|
28/10/21
|
27/01/22
|
13/05/22
|
13/05/22
|
27/07/22
|
28/10/22
|
28/10/22
|
31/01/23
|
27/04/23
|
27/07/23
|
30/10/23
|
30/10/23
|
31/01/24
|
26/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
21.774
|
4.674
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
12.960
|
12.176
|
20.321
|
30.645
|
31.117
|
33.027
|
Hefboom (schuld/ebitda)
|
3,795
x
|
0,5052
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.128
|
4.686
|
14.534
|
5.714
|
7.300
|
3.420
|
5.825
|
6.865
|
ROE (netto-inkomsten/eigen vermogen)
|
-9,8%
|
-10,9%
|
-4,5%
|
6,3%
|
8,5%
|
6,71%
|
7,68%
|
8,77%
|
ROA (netto-inkomsten/totale activa)
|
-5,54%
|
2,16%
|
5,58%
|
3,89%
|
5,77%
|
4,7%
|
4,7%
|
6%
|
Totale activa
1 |
189.129
|
-433.409
|
-65.561
|
133.439
|
130.774
|
133.422
|
153.546
|
137.708
|
Nettoactief per aandeel
2 |
1.829
|
1.641
|
1.648
|
1.807
|
2.048
|
2.087
|
2.173
|
2.322
|
Cashflow per aandeel
2 |
-90,30
|
-79,40
|
17,90
|
209,0
|
269,0
|
274,0
|
308,0
|
370,0
|
Capex
1 |
5.148
|
8.343
|
4.183
|
5.131
|
6.940
|
7.167
|
6.000
|
6.000
|
Capex/omzet
|
3,55%
|
6%
|
3,03%
|
3,86%
|
5,37%
|
5,56%
|
4,44%
|
4,33%
|
Datum van publicatie
|
13/05/20
|
28/04/21
|
13/05/22
|
27/04/23
|
26/04/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.801
JPY Gemiddelde koersdoel
1.813
JPY Spread / Gemiddelde doel +0,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,45% | 523 mln. | | +16,37% | 107 mld. | | -2,52% | 29,73 mld. | | +2,31% | 19,85 mld. | | -14,36% | 18,27 mld. | | -8,33% | 16,56 mld. | | +11,76% | 15,74 mld. | | +17,34% | 12,84 mld. | | -0,84% | 12,35 mld. | | +13,96% | 8,35 mld. |
Elektronische apparatuur & onderdelen - Andere
|