Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.426
JPY
|
+1,78%
|
|
+4,09%
|
-32,35%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.141
|
11.576
|
65.157
|
75.635
|
59.482
|
39.441
|
-
|
-
|
Bedrijfswaarde
1 |
11.568
|
13.622
|
67.567
|
77.444
|
60.970
|
39.441
|
39.441
|
39.441
|
K/w-verhouding
|
-
|
14,2
x
|
63,7
x
|
56,4
x
|
35,3
x
|
21,9
x
|
16,1
x
|
14,3
x
|
Dividendrendement
|
-
|
0,55%
|
0,1%
|
0,18%
|
0,23%
|
0,56%
|
0,56%
|
0,56%
|
Marktkapitalisatie/omzet
|
1,74
x
|
2,22
x
|
11,4
x
|
11,9
x
|
7,65
x
|
4,2
x
|
3,59
x
|
3,16
x
|
Bedrijfswaarde/omzet
|
1,74
x
|
2,22
x
|
11,4
x
|
11,9
x
|
7,65
x
|
4,2
x
|
3,59
x
|
3,16
x
|
Bedrijfswaarde/EBITDA
|
-
|
6.017.112
x
|
28.800.150
x
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-14,1
x
|
35,1
x
|
-168
x
|
-
|
44,1
x
|
-19,2
x
|
65,8
x
|
34
x
|
FCF Yield
|
-7,1%
|
2,85%
|
-0,59%
|
-
|
2,27%
|
-5,2%
|
1,52%
|
2,94%
|
Price to Book
|
-
|
2,72
x
|
11,8
x
|
7,93
x
|
5,42
x
|
3,12
x
|
2,65
x
|
2,27
x
|
Aantal aandelen (in duizenden)
|
25.928
|
25.610
|
26.595
|
27.594
|
27.602
|
27.658
|
-
|
-
|
Referentieprijs
2 |
314,0
|
452,0
|
2.450
|
2.741
|
2.155
|
1.426
|
1.426
|
1.426
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.676
|
5.213
|
5.701
|
6.381
|
7.771
|
9.400
|
11.000
|
12.500
|
EBITDA
|
-
|
1.924
|
2.262
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.098
|
1.495
|
1.883
|
2.264
|
2.755
|
3.400
|
4.000
|
4.500
|
Operationele Marge
|
23,48%
|
28,68%
|
33,03%
|
35,48%
|
35,45%
|
36,17%
|
36,36%
|
36%
|
Resultaat voor belastingen (EBT)
|
1.090
|
1.446
|
1.848
|
2.188
|
2.692
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
567
|
795
|
1.018
|
1.301
|
1.685
|
1.800
|
2.450
|
2.750
|
Nettomarge
|
12,13%
|
15,25%
|
17,86%
|
20,39%
|
21,68%
|
19,15%
|
22,27%
|
22%
|
WPA
2 |
-
|
31,72
|
38,46
|
48,59
|
61,12
|
65,10
|
88,60
|
99,40
|
Free Cash Flow
1 |
-578
|
330
|
-387
|
-
|
1.348
|
-2.051
|
599
|
1.161
|
FCF-marge
|
-12,36%
|
6,33%
|
-6,79%
|
-
|
17,35%
|
-21,82%
|
5,45%
|
9,29%
|
Kasstroomconversie (ebitda)
|
-
|
17,15%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
41,51%
|
-
|
-
|
80%
|
-
|
24,45%
|
42,22%
|
Dividend per aandeel
2 |
-
|
2,500
|
2,500
|
5,000
|
5,000
|
8,000
|
8,000
|
8,000
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
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 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
2.424
|
2.795
|
2.906
|
1.489
|
3.052
|
1.596
|
1.733
|
3.329
|
1.984
|
1.799
|
3.783
|
1.974
|
2.014
|
3.988
|
2.134
|
2.060
|
4.194
|
2.701
|
2.505
|
5.206
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
591
|
914
|
969
|
502
|
1.152
|
631
|
481
|
1.112
|
761
|
495
|
1.256
|
683
|
816
|
1.499
|
827
|
528
|
1.355
|
1.096
|
949
|
2.045
|
Operationele Marge
|
24,38%
|
32,7%
|
33,34%
|
33,71%
|
37,75%
|
39,54%
|
27,76%
|
33,4%
|
38,36%
|
27,52%
|
33,2%
|
34,6%
|
40,52%
|
37,59%
|
38,75%
|
25,63%
|
32,31%
|
40,58%
|
37,88%
|
39,28%
|
Resultaat voor belastingen (EBT)
|
563
|
900
|
-
|
-
|
1.131
|
616
|
-
|
-
|
743
|
-
|
1.224
|
670
|
-
|
-
|
812
|
-
|
1.322
|
1.077
|
-
|
-
|
Nettowinst (verlies)
|
287
|
471
|
-
|
-
|
642
|
346
|
-
|
-
|
429
|
-
|
732
|
412
|
-
|
-
|
499
|
-
|
753
|
498
|
-
|
-
|
Nettomarge
|
11,84%
|
16,85%
|
-
|
-
|
21,04%
|
21,68%
|
-
|
-
|
21,62%
|
-
|
19,35%
|
20,87%
|
-
|
-
|
23,38%
|
-
|
17,95%
|
18,44%
|
-
|
-
|
WPA
|
11,69
|
17,84
|
-
|
-
|
24,17
|
12,99
|
-
|
-
|
15,58
|
-
|
26,59
|
14,92
|
-
|
-
|
18,09
|
-
|
27,29
|
18,00
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/11/19
|
13/11/20
|
14/05/21
|
15/11/21
|
15/11/21
|
14/02/22
|
13/05/22
|
13/05/22
|
9/08/22
|
14/11/22
|
14/11/22
|
14/02/23
|
12/05/23
|
12/05/23
|
10/08/23
|
14/11/23
|
14/11/23
|
14/02/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
3.427
|
2.046
|
2.410
|
1.809
|
1.488
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,064
x
|
1,065
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-578
|
330
|
-387
|
-
|
1.348
|
-2.051
|
599
|
1.161
|
ROE (netto-inkomsten/eigen vermogen)
|
25,6%
|
24%
|
20,6%
|
17,3%
|
16,4%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
12,6%
|
-
|
14,1%
|
12,8%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
4.490
|
-
|
7.200
|
10.191
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
166,0
|
208,0
|
346,0
|
397,0
|
457,0
|
537,0
|
629,0
|
Cashflow per aandeel
|
-
|
48,70
|
52,70
|
64,00
|
81,50
|
-
|
-
|
-
|
Capex
1 |
1.895
|
1.321
|
2.160
|
4.175
|
1.501
|
5.098
|
3.000
|
3.000
|
Capex/omzet
|
40,53%
|
25,34%
|
37,89%
|
65,43%
|
19,32%
|
54,23%
|
27,27%
|
24%
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Laatste slotkoers
1.426
JPY Gemiddelde koersdoel
2.600
JPY Spread / Gemiddelde doel +82,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -32,35% | 251 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
|