Vertraagde tijd
Japan Exchange
06:51:15 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.308
JPY
|
+1,40%
|
|
+3,81%
|
+19,23%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
79.353
|
58.669
|
94.478
|
91.319
|
91.479
|
126.754
|
-
|
-
|
Bedrijfswaarde
1 |
72.800
|
45.638
|
71.957
|
79.468
|
60.424
|
134.418
|
126.754
|
126.754
|
K/w-verhouding
|
11,9
x
|
7,79
x
|
9,44
x
|
9,84
x
|
9,52
x
|
11
x
|
9,53
x
|
9,05
x
|
Dividendrendement
|
2,53%
|
3,93%
|
3,22%
|
3,44%
|
3,54%
|
4,17%
|
3,57%
|
3,72%
|
Marktkapitalisatie/omzet
|
0,58
x
|
0,38
x
|
0,54
x
|
0,48
x
|
0,48
x
|
0,72
x
|
0,63
x
|
0,6
x
|
Bedrijfswaarde/omzet
|
0,58
x
|
0,38
x
|
0,54
x
|
0,48
x
|
0,48
x
|
0,72
x
|
0,63
x
|
0,6
x
|
Bedrijfswaarde/EBITDA
|
7,77
x
|
4,05
x
|
5,68
x
|
6,38
x
|
5,99
x
|
7,04
x
|
6,34
x
|
6,04
x
|
Bedrijfswaarde/FCF
|
28.360.521
x
|
5.546.285
x
|
8.451.385
x
|
34.459.899
x
|
4.296.610
x
|
26.512.495
x
|
12.147.019
x
|
10.484.214
x
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
Price to Book
|
2,06
x
|
1,35
x
|
1,83
x
|
1,56
x
|
1,36
x
|
1,7
x
|
1,51
x
|
1,36
x
|
Aantal aandelen (in duizenden)
|
98.087
|
98.108
|
98.108
|
98.087
|
98.259
|
98.259
|
-
|
-
|
Referentieprijs
2 |
809,0
|
598,0
|
963,0
|
931,0
|
931,0
|
1.290
|
1.290
|
1.290
|
Datum van publicatie
|
14/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
14/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
137.264
|
153.734
|
174.173
|
191.247
|
191.076
|
187.455
|
200.000
|
210.000
|
EBITDA
1 |
10.217
|
14.472
|
16.623
|
14.311
|
15.263
|
18.000
|
20.000
|
21.000
|
Bedrijfsresultaat (EBIT)
1 |
9.688
|
13.706
|
15.758
|
13.435
|
14.318
|
17.192
|
19.000
|
20.000
|
Operationele Marge
|
7,06%
|
8,92%
|
9,05%
|
7,02%
|
7,49%
|
9,17%
|
9,5%
|
9,52%
|
Resultaat voor belastingen (EBT)
|
9.561
|
11.836
|
15.357
|
13.511
|
13.867
|
17.105
|
-
|
-
|
Nettowinst (verlies)
1 |
6.655
|
7.527
|
10.005
|
9.283
|
9.603
|
12.199
|
13.300
|
14.000
|
Nettomarge
|
4,85%
|
4,9%
|
5,74%
|
4,85%
|
5,03%
|
6,51%
|
6,65%
|
6,67%
|
WPA
2 |
67,89
|
76,73
|
102,0
|
94,63
|
97,79
|
124,2
|
135,4
|
142,5
|
Free Cash Flow
|
2.798
|
10.578
|
11.179
|
2.650
|
21.291
|
5.070
|
10.435
|
12.090
|
FCF-marge
|
2,04%
|
6,88%
|
6,42%
|
1,39%
|
11,14%
|
2,7%
|
5,22%
|
5,76%
|
Kasstroomconversie (ebitda)
|
27,39%
|
73,09%
|
67,25%
|
18,52%
|
139,49%
|
-
|
52,18%
|
57,57%
|
Kasstroomconversie (nettowinst)
|
42,04%
|
140,53%
|
111,73%
|
28,55%
|
221,71%
|
41,56%
|
78,46%
|
86,36%
|
Dividend per aandeel
2 |
20,50
|
23,50
|
31,00
|
32,00
|
33,00
|
57,00
|
46,00
|
48,00
|
Datum van publicatie
|
14/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
14/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
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 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
72.729
|
81.005
|
82.119
|
92.054
|
42.291
|
88.764
|
48.627
|
53.856
|
102.483
|
50.614
|
44.634
|
95.248
|
46.378
|
49.450
|
95.828
|
45.495
|
42.945
|
88.440
|
46.300
|
52.715
|
99.015
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.652
|
7.054
|
8.440
|
7.318
|
2.446
|
7.148
|
3.230
|
3.057
|
6.287
|
4.113
|
3.136
|
7.249
|
3.329
|
3.740
|
7.069
|
4.775
|
3.807
|
8.582
|
4.499
|
4.111
|
8.610
|
Operationele Marge
|
9,15%
|
8,71%
|
10,28%
|
7,95%
|
5,78%
|
8,05%
|
6,64%
|
5,68%
|
6,13%
|
8,13%
|
7,03%
|
7,61%
|
7,18%
|
7,56%
|
7,38%
|
10,5%
|
8,86%
|
9,7%
|
9,72%
|
7,8%
|
8,7%
|
Resultaat voor belastingen (EBT)
|
6.717
|
-
|
9.508
|
-
|
-
|
7.444
|
3.172
|
-
|
-
|
3.873
|
-
|
7.386
|
3.010
|
-
|
-
|
4.726
|
-
|
8.684
|
4.709
|
-
|
-
|
Nettowinst (verlies)
|
4.598
|
-
|
6.367
|
-
|
-
|
5.209
|
2.212
|
-
|
-
|
2.729
|
-
|
5.190
|
2.095
|
-
|
-
|
3.379
|
-
|
6.227
|
3.405
|
-
|
-
|
Nettomarge
|
6,32%
|
-
|
7,75%
|
-
|
-
|
5,87%
|
4,55%
|
-
|
-
|
5,39%
|
-
|
5,45%
|
4,52%
|
-
|
-
|
7,43%
|
-
|
7,04%
|
7,35%
|
-
|
-
|
WPA
|
46,88
|
-
|
64,91
|
-
|
-
|
53,10
|
22,55
|
-
|
-
|
27,82
|
-
|
52,88
|
21,32
|
-
|
-
|
34,40
|
-
|
63,38
|
34,66
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/11/19
|
14/05/20
|
5/11/20
|
14/05/21
|
5/11/21
|
5/11/21
|
4/02/22
|
13/05/22
|
13/05/22
|
5/08/22
|
4/11/22
|
4/11/22
|
3/02/23
|
12/05/23
|
12/05/23
|
4/08/23
|
2/11/23
|
2/11/23
|
5/02/24
|
14/05/24
|
14/05/24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
6.553
|
13.031
|
22.521
|
11.851
|
31.055
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
2.798
|
10.578
|
11.179
|
2.650
|
21.291
|
5.070
|
10.435
|
12.090
|
ROE (netto-inkomsten/eigen vermogen)
|
18,3%
|
18,4%
|
21,1%
|
16,9%
|
15,3%
|
16,7%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
14,1%
|
18,3%
|
18,8%
|
15%
|
14,1%
|
15,3%
|
-
|
-
|
Totale activa
1 |
47.233
|
41.029
|
53.090
|
61.947
|
68.023
|
79.576
|
-
|
-
|
Nettoactief per aandeel
2 |
392,0
|
442,0
|
525,0
|
595,0
|
684,0
|
806,0
|
853,0
|
949,0
|
Cashflow per aandeel
|
73,30
|
84,50
|
111,0
|
104,0
|
107,0
|
136,0
|
-
|
-
|
Capex
1 |
1.055
|
1.637
|
1.995
|
1.072
|
2.727
|
3.128
|
1.000
|
1.000
|
Capex/omzet
|
0,77%
|
1,06%
|
1,15%
|
0,56%
|
1,43%
|
1,67%
|
0,5%
|
0,48%
|
Datum van publicatie
|
14/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
14/05/24
|
-
|
-
|
Laatste slotkoers
1.290
JPY Gemiddelde koersdoel
1.800
JPY Spread / Gemiddelde doel +39,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,23% | 812 mln. | | +90,13% | 103 mld. | | +5,75% | 31,14 mld. | | +4,83% | 23,14 mld. | | -6,78% | 16,26 mld. | | +3,31% | 13,9 mld. | | +3,37% | 11,65 mld. | | +18,43% | 10,88 mld. | | +12,58% | 9,87 mld. | | +12,81% | 9,01 mld. |
Computerhardware - Andere
|