Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.570
JPY
|
+3,63%
|
|
-0,06%
|
+36,16%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.733.070
|
1.825.729
|
2.418.345
|
2.490.269
|
2.318.784
|
4.397.978
|
-
|
-
|
Bedrijfswaarde
1 |
5.464.479
|
5.123.213
|
5.852.152
|
6.011.075
|
6.232.958
|
8.639.180
|
8.696.325
|
8.752.498
|
K/w-verhouding
|
16,2
x
|
9,93
x
|
18,7
x
|
14,2
x
|
11,9
x
|
19,8
x
|
18,3
x
|
16,9
x
|
Dividendrendement
|
1,58%
|
2,35%
|
1,75%
|
2,1%
|
2,5%
|
1,59%
|
1,73%
|
1,88%
|
Marktkapitalisatie/omzet
|
1,47
x
|
0,96
x
|
1,2
x
|
1,19
x
|
1,02
x
|
1,9
x
|
1,83
x
|
1,76
x
|
Bedrijfswaarde/omzet
|
2,94
x
|
2,69
x
|
2,92
x
|
2,86
x
|
2,75
x
|
3,73
x
|
3,61
x
|
3,5
x
|
Bedrijfswaarde/EBITDA
|
16
x
|
13,8
x
|
19,4
x
|
16,9
x
|
14,5
x
|
18,4
x
|
17,2
x
|
16,3
x
|
Bedrijfswaarde/FCF
|
-31,4
x
|
-17,5
x
|
-15,5
x
|
97,9
x
|
-50,1
x
|
-27,1
x
|
136
x
|
96,2
x
|
FCF Yield
|
-3,18%
|
-5,7%
|
-6,45%
|
1,02%
|
-1,99%
|
-3,69%
|
0,74%
|
1,04%
|
Price to Book
|
1,17
x
|
0,75
x
|
0,95
x
|
0,89
x
|
0,8
x
|
1,42
x
|
1,36
x
|
1,29
x
|
Aantal aandelen (in duizenden)
|
2.946.706
|
2.928.194
|
2.886.427
|
2.851.453
|
2.800.464
|
2.802.152
|
-
|
-
|
Referentieprijs
2 |
927,5
|
623,5
|
837,8
|
873,3
|
828,0
|
1.570
|
1.570
|
1.570
|
Datum van publicatie
|
10/05/19
|
12/05/20
|
14/05/21
|
13/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.861.195
|
1.905.642
|
2.007.554
|
2.100.870
|
2.269.103
|
2.318.533
|
2.407.620
|
2.503.476
|
EBITDA
1 |
341.181
|
372.051
|
301.966
|
356.478
|
430.703
|
469.268
|
506.686
|
537.354
|
Bedrijfsresultaat (EBIT)
1 |
262.147
|
280.617
|
203.770
|
244.978
|
305.405
|
337.581
|
365.943
|
390.331
|
Operationele Marge
|
14,08%
|
14,73%
|
10,15%
|
11,66%
|
13,46%
|
14,56%
|
15,2%
|
15,59%
|
Resultaat voor belastingen (EBT)
1 |
242.043
|
261.217
|
191.820
|
262.403
|
295.930
|
332.796
|
347.055
|
368.060
|
Nettowinst (verlies)
1 |
168.661
|
183.972
|
129.576
|
176.986
|
196.998
|
222.562
|
239.256
|
256.366
|
Nettomarge
|
9,06%
|
9,65%
|
6,45%
|
8,42%
|
8,68%
|
9,6%
|
9,94%
|
10,24%
|
WPA
2 |
57,10
|
62,78
|
44,81
|
61,48
|
69,30
|
79,44
|
85,93
|
92,97
|
Free Cash Flow
1 |
-173.805
|
-292.185
|
-377.404
|
61.412
|
-124.326
|
-319.000
|
64.000
|
91.000
|
FCF-marge
|
-9,34%
|
-15,33%
|
-18,8%
|
2,92%
|
-5,48%
|
-13,76%
|
2,66%
|
3,63%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
17,23%
|
-
|
-
|
12,63%
|
16,93%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
34,7%
|
-
|
-
|
26,75%
|
35,5%
|
Dividend per aandeel
2 |
14,67
|
14,67
|
14,67
|
18,33
|
20,67
|
25,02
|
27,14
|
29,45
|
Datum van publicatie
|
10/05/19
|
12/05/20
|
14/05/21
|
13/05/22
|
10/05/23
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
888.776
|
1.016.866
|
797.401
|
1.210.153
|
548.159
|
996.862
|
470.044
|
633.964
|
1.104.008
|
576.716
|
480.330
|
1.057.046
|
569.347
|
642.710
|
1.212.057
|
561.364
|
603.881
|
1.165.245
|
533.770
|
625.803
|
1.162.755
|
556.284
|
614.584
|
1.185.000
|
575.826
|
-
|
EBITDA
|
161.981
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
106.255
|
-
|
190.713
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
118.604
|
162.013
|
64.189
|
139.581
|
65.857
|
100.977
|
53.552
|
90.449
|
144.001
|
77.114
|
54.404
|
131.518
|
81.798
|
92.089
|
173.887
|
80.410
|
99.324
|
179.734
|
65.560
|
92.005
|
159.466
|
82.320
|
94.799
|
177.500
|
83.223
|
-
|
Operationele Marge
|
13,34%
|
15,93%
|
8,05%
|
11,53%
|
12,01%
|
10,13%
|
11,39%
|
14,27%
|
13,04%
|
13,37%
|
11,33%
|
12,44%
|
14,37%
|
14,33%
|
14,35%
|
14,32%
|
16,45%
|
15,42%
|
12,28%
|
14,7%
|
13,71%
|
14,8%
|
15,42%
|
14,98%
|
14,45%
|
-
|
Resultaat voor belastingen (EBT)
1 |
106.556
|
-
|
32.133
|
-
|
82.219
|
134.300
|
50.471
|
77.632
|
-
|
84.348
|
77.791
|
162.139
|
65.991
|
67.800
|
-
|
121.814
|
86.585
|
208.399
|
49.863
|
74.169
|
-
|
104.000
|
-
|
189.500
|
-
|
-
|
Nettowinst (verlies)
1 |
66.324
|
117.648
|
9.040
|
120.536
|
51.934
|
86.326
|
37.177
|
53.483
|
90.660
|
52.919
|
47.225
|
100.144
|
47.027
|
49.827
|
96.854
|
85.851
|
43.442
|
129.293
|
37.164
|
56.601
|
95.107
|
59.628
|
60.229
|
126.500
|
53.633
|
-
|
Nettomarge
|
7,46%
|
11,57%
|
1,13%
|
9,96%
|
9,47%
|
8,66%
|
7,91%
|
8,44%
|
8,21%
|
9,18%
|
9,83%
|
9,47%
|
8,26%
|
7,75%
|
7,99%
|
15,29%
|
7,19%
|
11,1%
|
6,96%
|
9,04%
|
8,18%
|
10,72%
|
9,8%
|
10,68%
|
9,31%
|
-
|
WPA
2 |
22,61
|
-
|
3,120
|
-
|
17,99
|
29,91
|
12,91
|
18,66
|
-
|
18,56
|
16,56
|
35,12
|
16,55
|
17,63
|
-
|
30,66
|
15,50
|
46,16
|
13,26
|
19,21
|
-
|
21,38
|
21,48
|
45,52
|
19,13
|
-
|
Dividend per aandeel
2 |
7,333
|
-
|
7,333
|
-
|
7,333
|
7,333
|
-
|
11,00
|
-
|
-
|
10,00
|
10,00
|
-
|
10,67
|
-
|
-
|
11,67
|
11,67
|
-
|
15,68
|
-
|
-
|
14,00
|
-
|
-
|
17,00
|
Datum van publicatie
|
7/11/19
|
12/05/20
|
5/11/20
|
14/05/21
|
5/11/21
|
5/11/21
|
4/02/22
|
13/05/22
|
13/05/22
|
4/08/22
|
9/11/22
|
9/11/22
|
10/02/23
|
10/05/23
|
10/05/23
|
4/08/23
|
8/11/23
|
8/11/23
|
9/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.731.409
|
3.297.484
|
3.433.807
|
3.520.806
|
3.914.174
|
4.241.202
|
4.298.348
|
4.354.521
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
8,006
x
|
8,863
x
|
11,37
x
|
9,877
x
|
9,088
x
|
9,038
x
|
8,483
x
|
8,104
x
|
Free Cash Flow
1 |
-173.805
|
-292.185
|
-377.404
|
61.412
|
-124.326
|
-319.000
|
64.000
|
91.000
|
ROE (netto-inkomsten/eigen vermogen)
|
7,4%
|
7,7%
|
5,2%
|
6,6%
|
6,9%
|
7,61%
|
7,86%
|
8,09%
|
ROA (netto-inkomsten/totale activa)
|
3,88%
|
3,64%
|
2,23%
|
2,82%
|
3,11%
|
2,85%
|
2,99%
|
3,3%
|
Totale activa
1 |
4.348.850
|
5.052.122
|
5.807.692
|
6.274.831
|
6.328.623
|
7.804.821
|
8.012.053
|
7.769.846
|
Nettoactief per aandeel
2 |
795,0
|
827,0
|
885,0
|
981,0
|
1.036
|
1.102
|
1.151
|
1.215
|
Cashflow per aandeel
2 |
83,90
|
94,00
|
78,80
|
100,0
|
113,0
|
127,0
|
134,0
|
142,0
|
Capex
1 |
390.514
|
379.279
|
276.337
|
241.567
|
386.592
|
266.525
|
268.125
|
270.375
|
Capex/omzet
|
20,98%
|
19,9%
|
13,76%
|
11,5%
|
17,04%
|
11,5%
|
11,14%
|
10,8%
|
Datum van publicatie
|
10/05/19
|
12/05/20
|
14/05/21
|
13/05/22
|
10/05/23
|
-
|
-
|
-
|
Laatste slotkoers
1.570
JPY Gemiddelde koersdoel
1.742
JPY Spread / Gemiddelde doel +11,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. | | -1,25% | 14,69 mld. |
andere onroerend goed ontwikkeling & transacties
|