Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.012
JPY
|
+0,55%
|
|
+0,45%
|
+6,83%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
502.123
|
473.886
|
595.340
|
818.337
|
982.276
|
1.450.796
|
-
|
-
|
Bedrijfswaarde
1 |
4.856.062
|
5.048.943
|
5.020.383
|
8.416.461
|
8.688.361
|
1.450.796
|
1.450.796
|
1.450.796
|
K/w-verhouding
|
7,3
x
|
6,7
x
|
10,8
x
|
8,23
x
|
8,45
x
|
11,8
x
|
10,7
x
|
9,51
x
|
Dividendrendement
|
4,17%
|
4,7%
|
3,82%
|
4,91%
|
4,82%
|
3,66%
|
3,91%
|
4,4%
|
Marktkapitalisatie/omzet
|
0,58
x
|
0,51
x
|
0,67
x
|
0,46
x
|
0,52
x
|
0,73
x
|
0,7
x
|
0,66
x
|
Bedrijfswaarde/omzet
|
0,58
x
|
0,51
x
|
0,67
x
|
0,46
x
|
0,52
x
|
0,73
x
|
0,7
x
|
0,66
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-758.260
x
|
-677.372
x
|
-156.504.829
x
|
-3.404.041
x
|
-2.420.826
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-0%
|
-0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
0,67
x
|
0,61
x
|
0,74
x
|
0,62
x
|
0,64
x
|
0,91
x
|
0,87
x
|
0,82
x
|
Aantal aandelen (in duizenden)
|
890.289
|
890.762
|
891.227
|
1.435.680
|
1.436.077
|
1.434.302
|
-
|
-
|
Referentieprijs
2 |
564,0
|
532,0
|
668,0
|
570,0
|
684,0
|
1.012
|
1.012
|
1.012
|
Datum van publicatie
|
15/05/19
|
22/05/20
|
17/05/21
|
16/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
864.224
|
923.768
|
894.342
|
1.765.559
|
1.896.231
|
1.988.400
|
2.078.850
|
2.197.250
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
80.371
|
91.853
|
62.414
|
114.092
|
138.727
|
160.000
|
173.450
|
195.400
|
Operationele Marge
|
9,3%
|
9,94%
|
6,98%
|
6,46%
|
7,32%
|
8,05%
|
8,34%
|
8,89%
|
Resultaat voor belastingen (EBT)
1 |
93.555
|
99.097
|
83.200
|
147.250
|
153.164
|
173.000
|
184.000
|
205.000
|
Nettowinst (verlies)
1 |
68.796
|
70.754
|
55.330
|
99.401
|
116.241
|
123.200
|
135.800
|
152.600
|
Nettomarge
|
7,96%
|
7,66%
|
6,19%
|
5,63%
|
6,13%
|
6,2%
|
6,53%
|
6,95%
|
WPA
2 |
77,28
|
79,44
|
62,08
|
69,24
|
80,95
|
85,90
|
94,60
|
106,4
|
Free Cash Flow
|
-662.210
|
-699.601
|
-3.804
|
-240.404
|
-405.764
|
-
|
-
|
-
|
FCF-marge
|
-76,62%
|
-75,73%
|
-0,43%
|
-13,62%
|
-21,4%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
23,50
|
25,00
|
25,50
|
28,00
|
33,00
|
37,00
|
39,50
|
44,50
|
Datum van publicatie
|
15/05/19
|
22/05/20
|
17/05/21
|
16/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Omzet
1 |
468.720
|
428.186
|
833.358
|
479.629
|
-
|
460.347
|
944.732
|
465.740
|
476.814
|
942.519
|
482.578
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
54.401
|
31.949
|
58.151
|
23.508
|
32.433
|
40.471
|
74.139
|
32.245
|
36.289
|
64.414
|
37.230
|
Operationele Marge
|
11,61%
|
7,46%
|
6,98%
|
4,9%
|
-
|
8,79%
|
7,85%
|
6,92%
|
7,61%
|
6,83%
|
7,71%
|
Resultaat voor belastingen (EBT)
1 |
56.471
|
38.101
|
86.135
|
24.883
|
-
|
42.231
|
84.461
|
31.851
|
43.817
|
73.847
|
38.522
|
Nettowinst (verlies)
1 |
38.278
|
24.271
|
60.482
|
15.266
|
23.653
|
32.046
|
63.176
|
22.751
|
35.108
|
52.739
|
27.842
|
Nettomarge
|
8,17%
|
5,67%
|
7,26%
|
3,18%
|
-
|
6,96%
|
6,69%
|
4,88%
|
7,36%
|
5,6%
|
5,77%
|
WPA
2 |
42,98
|
27,24
|
42,13
|
10,63
|
-
|
22,32
|
44,00
|
15,84
|
24,44
|
36,73
|
19,41
|
Dividend per aandeel
|
12,50
|
12,75
|
13,00
|
-
|
-
|
-
|
15,00
|
-
|
-
|
18,00
|
-
|
Datum van publicatie
|
8/11/19
|
11/11/20
|
12/11/21
|
10/02/22
|
16/05/22
|
10/08/22
|
10/11/22
|
10/02/23
|
10/08/23
|
10/11/23
|
9/02/24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
4.353.939
|
4.575.057
|
4.425.043
|
7.598.124
|
7.706.085
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-662.210
|
-699.601
|
-3.804
|
-240.404
|
-405.764
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,4%
|
9,2%
|
7%
|
8%
|
8,2%
|
8%
|
8,3%
|
8,85%
|
ROA (netto-inkomsten/totale activa)
|
1,54%
|
1,56%
|
1,06%
|
1,44%
|
1,39%
|
1,1%
|
1,2%
|
1,3%
|
Totale activa
1 |
4.458.298
|
4.527.039
|
5.233.141
|
6.926.368
|
8.377.367
|
11.200.000
|
11.316.667
|
11.738.462
|
Nettoactief per aandeel
2 |
847,0
|
873,0
|
905,0
|
912,0
|
1.064
|
1.114
|
1.169
|
1.231
|
Cashflow per aandeel
|
222,0
|
230,0
|
226,0
|
294,0
|
319,0
|
-
|
-
|
-
|
Capex
|
422.807
|
447.402
|
203.118
|
436.249
|
452.516
|
-
|
-
|
-
|
Capex/omzet
|
48,92%
|
48,43%
|
22,71%
|
24,71%
|
23,86%
|
-
|
-
|
-
|
Datum van publicatie
|
15/05/19
|
22/05/20
|
17/05/21
|
16/05/22
|
15/05/23
|
-
|
-
|
-
|
Laatste slotkoers
1.012
JPY Gemiddelde koersdoel
1.050
JPY Spread / Gemiddelde doel +3,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,83% | 9,22 mld. | | +6,16% | 16,07 mld. | | -12,95% | 8,32 mld. | | -0,97% | 6,07 mld. | | +66,00% | 5,5 mld. | | -0,76% | 4,89 mld. | | +62,35% | 4,45 mld. | | -6,25% | 4,08 mld. | | -6,68% | 3,16 mld. | | +17,37% | 2,75 mld. |
Financiële diensten voor bedrijven - Andere
|