Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
585
JPY
|
-0,68%
|
|
+1,21%
|
-10,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
35.343
|
111.812
|
48.590
|
34.301
|
25.019
|
22.345
|
-
|
-
|
Bedrijfswaarde
1 |
32.399
|
108.618
|
45.369
|
32.037
|
21.801
|
18.664
|
18.077
|
17.393
|
K/w-verhouding
|
63,8
x
|
160
x
|
44,9
x
|
39,4
x
|
25,6
x
|
22,9
x
|
19,1
x
|
17,4
x
|
Dividendrendement
|
-
|
0,13%
|
0,45%
|
0,67%
|
0,99%
|
1,11%
|
1,15%
|
1,2%
|
Marktkapitalisatie/omzet
|
8,78
x
|
24,4
x
|
8,57
x
|
5,62
x
|
3,9
x
|
2,89
x
|
2,55
x
|
2,3
x
|
Bedrijfswaarde/omzet
|
8,05
x
|
23,7
x
|
8
x
|
5,25
x
|
3,4
x
|
2,41
x
|
2,06
x
|
1,79
x
|
Bedrijfswaarde/EBITDA
|
34,6
x
|
83,2
x
|
26,2
x
|
16,8
x
|
-
|
11,8
x
|
9,69
x
|
8,56
x
|
Bedrijfswaarde/FCF
|
27
x
|
132
x
|
43
x
|
37,3
x
|
14
x
|
32,1
x
|
18,8
x
|
14,7
x
|
FCF Yield
|
3,7%
|
0,76%
|
2,33%
|
2,68%
|
7,14%
|
3,12%
|
5,32%
|
6,8%
|
Price to Book
|
8,86
x
|
27,3
x
|
11,7
x
|
9,76
x
|
5,89
x
|
4,49
x
|
3,79
x
|
3,24
x
|
Aantal aandelen (in duizenden)
|
40.026
|
39.426
|
38.997
|
38.197
|
38.197
|
38.197
|
-
|
-
|
Referentieprijs
2 |
883,0
|
2.836
|
1.246
|
898,0
|
655,0
|
585,0
|
585,0
|
585,0
|
Datum van publicatie
|
10/02/20
|
8/02/21
|
14/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.026
|
4.579
|
5.672
|
6.104
|
6.419
|
7.740
|
8.770
|
9.730
|
EBITDA
1 |
936,3
|
1.305
|
1.730
|
1.908
|
-
|
1.582
|
1.866
|
2.032
|
Bedrijfsresultaat (EBIT)
1 |
809
|
1.146
|
1.594
|
1.758
|
1.770
|
1.500
|
1.785
|
1.950
|
Operationele Marge
|
20,09%
|
25,03%
|
28,1%
|
28,8%
|
27,57%
|
19,38%
|
20,35%
|
20,04%
|
Resultaat voor belastingen (EBT)
1 |
657
|
1.076
|
1.591
|
1.426
|
1.567
|
1.441
|
1.726
|
1.891
|
Nettowinst (verlies)
1 |
554
|
700
|
1.087
|
870
|
979
|
975
|
1.170
|
1.280
|
Nettomarge
|
13,76%
|
15,29%
|
19,16%
|
14,25%
|
15,25%
|
12,6%
|
13,34%
|
13,16%
|
WPA
2 |
13,85
|
17,72
|
27,74
|
22,77
|
25,63
|
25,55
|
30,65
|
33,55
|
Free Cash Flow
1 |
1.198
|
821,8
|
1.056
|
858
|
1.557
|
582
|
962
|
1.182
|
FCF-marge
|
29,76%
|
17,95%
|
18,61%
|
14,06%
|
24,26%
|
7,52%
|
10,97%
|
12,15%
|
Kasstroomconversie (ebitda)
|
127,96%
|
62,96%
|
61,03%
|
44,97%
|
-
|
36,8%
|
51,54%
|
58,18%
|
Kasstroomconversie (nettowinst)
|
216,25%
|
117,4%
|
97,12%
|
98,62%
|
159,04%
|
59,69%
|
82,22%
|
92,34%
|
Dividend per aandeel
2 |
-
|
3,600
|
5,600
|
6,000
|
6,500
|
6,500
|
6,750
|
7,000
|
Datum van publicatie
|
10/02/20
|
8/02/21
|
14/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
2.240
|
2.046
|
2.533
|
2.635
|
1.317
|
1.720
|
3.037
|
1.511
|
1.345
|
2.856
|
1.471
|
1.777
|
3.248
|
1.559
|
1.443
|
3.002
|
1.485
|
1.842
|
1.788
|
3.520
|
1.815
|
2.295
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
539
|
475
|
671
|
720
|
317
|
557
|
874
|
470
|
315
|
785
|
383
|
590
|
973
|
423
|
296
|
719
|
392
|
65,5
|
-84
|
40
|
493
|
1.026
|
Operationele Marge
|
24,06%
|
23,22%
|
26,49%
|
27,32%
|
24,07%
|
32,38%
|
28,78%
|
31,11%
|
23,42%
|
27,49%
|
26,04%
|
33,2%
|
29,96%
|
27,13%
|
20,51%
|
23,95%
|
26,4%
|
3,55%
|
-4,7%
|
1,14%
|
27,16%
|
44,68%
|
Resultaat voor belastingen (EBT)
1 |
387
|
476
|
600
|
718
|
317
|
556
|
873
|
461
|
315
|
776
|
383
|
267
|
650
|
424
|
275
|
699
|
347
|
59
|
-90,5
|
-
|
486,5
|
1.014
|
Nettowinst (verlies)
1 |
381
|
319
|
381
|
484
|
215
|
388
|
603
|
313
|
209
|
522
|
254
|
94
|
348
|
275
|
170
|
445
|
214
|
39
|
-61
|
-
|
328
|
689,5
|
Nettomarge
|
17,01%
|
15,59%
|
15,04%
|
18,37%
|
16,32%
|
22,56%
|
19,86%
|
20,71%
|
15,54%
|
18,28%
|
17,27%
|
5,29%
|
10,71%
|
17,64%
|
11,78%
|
14,82%
|
14,41%
|
2,12%
|
-3,41%
|
-
|
18,07%
|
30,04%
|
WPA
|
9,520
|
8,060
|
-
|
12,32
|
5,500
|
9,920
|
15,42
|
8,170
|
-
|
13,65
|
6,650
|
-
|
-
|
7,210
|
-
|
11,66
|
5,610
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
11/08/20
|
8/02/21
|
10/08/21
|
8/11/21
|
14/02/22
|
14/02/22
|
12/05/22
|
8/08/22
|
8/08/22
|
14/11/22
|
13/02/23
|
13/02/23
|
11/05/23
|
10/08/23
|
10/08/23
|
13/11/23
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.944
|
3.194
|
3.221
|
2.264
|
3.218
|
3.681
|
4.268
|
4.952
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.198
|
822
|
1.056
|
858
|
1.557
|
582
|
962
|
1.182
|
ROE (netto-inkomsten/eigen vermogen)
|
15,3%
|
17,3%
|
26,3%
|
24,2%
|
25,2%
|
21,2%
|
21,5%
|
20%
|
ROA (netto-inkomsten/totale activa)
|
18,2%
|
22,4%
|
29,3%
|
33,6%
|
30,6%
|
20,1%
|
20,9%
|
21,4%
|
Totale activa
1 |
3.036
|
3.131
|
3.706
|
2.593
|
3.201
|
4.851
|
5.598
|
5.981
|
Nettoactief per aandeel
2 |
99,70
|
104,0
|
107,0
|
92,00
|
111,0
|
130,0
|
154,0
|
181,0
|
Cashflow per aandeel
|
17,00
|
19,90
|
29,40
|
24,40
|
26,90
|
-
|
-
|
-
|
Capex
1 |
77,1
|
27,1
|
24
|
52
|
59
|
40
|
40
|
40
|
Capex/omzet
|
1,92%
|
0,59%
|
0,42%
|
0,85%
|
0,92%
|
0,52%
|
0,46%
|
0,41%
|
Datum van publicatie
|
10/02/20
|
8/02/21
|
14/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
585
JPY Gemiddelde koersdoel
710
JPY Spread / Gemiddelde doel +21,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,69% | 142 mln. | | +4,36% | 32,47 mld. | | +14,14% | 7,45 mld. | | +22,93% | 3,89 mld. | | -16,29% | 3,15 mld. | | -25,96% | 1,28 mld. | | -36,14% | 1,09 mld. | | -35,42% | 902 mln. | | -0,13% | 893 mln. | | -24,12% | 857 mln. |
Medische software- en technologiediensten
|