Vertraagde tijd
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.585
JPY
|
-0,54%
|
|
-0,76%
|
-2,55%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
45.227
|
34.746
|
53.845
|
62.364
|
97.635
|
114.215
|
-
|
-
|
Bedrijfswaarde
1 |
164.054
|
139.973
|
138.498
|
138.648
|
155.773
|
162.375
|
163.116
|
162.571
|
K/w-verhouding
|
8,71
x
|
5,43
x
|
4,66
x
|
4,3
x
|
6,25
x
|
9,65
x
|
10,7
x
|
9,62
x
|
Dividendrendement
|
0,69%
|
2,68%
|
2,54%
|
5,14%
|
4,82%
|
3,11%
|
3,02%
|
3,25%
|
Marktkapitalisatie/omzet
|
0,19
x
|
0,14
x
|
0,21
x
|
0,21
x
|
0,32
x
|
0,43
x
|
0,42
x
|
0,41
x
|
Bedrijfswaarde/omzet
|
0,68
x
|
0,58
x
|
0,55
x
|
0,46
x
|
0,52
x
|
0,61
x
|
0,6
x
|
0,58
x
|
Bedrijfswaarde/EBITDA
|
7,64
x
|
6,59
x
|
5,04
x
|
4
x
|
4,39
x
|
5,15
x
|
5,54
x
|
5,17
x
|
Bedrijfswaarde/FCF
|
11,9
x
|
10,2
x
|
11,6
x
|
8,63
x
|
5,99
x
|
13,3
x
|
116
x
|
55,4
x
|
FCF Yield
|
8,44%
|
9,82%
|
8,62%
|
11,6%
|
16,7%
|
7,51%
|
0,87%
|
1,8%
|
Price to Book
|
0,95
x
|
0,7
x
|
0,86
x
|
0,78
x
|
1,05
x
|
1,13
x
|
1,06
x
|
0,99
x
|
Aantal aandelen (in duizenden)
|
24.836
|
24.836
|
24.836
|
24.836
|
24.875
|
24.911
|
-
|
-
|
Referentieprijs
2 |
1.821
|
1.399
|
2.168
|
2.511
|
3.925
|
4.585
|
4.585
|
4.585
|
Datum van publicatie
|
9/05/19
|
11/05/20
|
11/05/21
|
10/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
241.852
|
241.080
|
253.559
|
301.022
|
300.836
|
266.460
|
271.420
|
281.520
|
EBITDA
1 |
21.468
|
21.252
|
27.497
|
34.660
|
35.459
|
31.516
|
29.431
|
31.445
|
Bedrijfsresultaat (EBIT)
1 |
11.986
|
11.808
|
17.661
|
25.939
|
25.961
|
21.480
|
19.920
|
21.680
|
Operationele Marge
|
4,96%
|
4,9%
|
6,97%
|
8,62%
|
8,63%
|
8,06%
|
7,34%
|
7,7%
|
Resultaat voor belastingen (EBT)
1 |
9.848
|
10.973
|
19.040
|
25.553
|
27.029
|
21.100
|
19.000
|
20.700
|
Nettowinst (verlies)
1 |
5.190
|
6.395
|
11.549
|
14.503
|
15.617
|
11.820
|
10.680
|
11.860
|
Nettomarge
|
2,15%
|
2,65%
|
4,55%
|
4,82%
|
5,19%
|
4,44%
|
3,93%
|
4,21%
|
WPA
2 |
209,0
|
257,5
|
465,0
|
584,0
|
628,1
|
474,9
|
429,1
|
476,5
|
Free Cash Flow
1 |
13.840
|
13.749
|
11.941
|
16.074
|
26.014
|
12.189
|
1.412
|
2.934
|
FCF-marge
|
5,72%
|
5,7%
|
4,71%
|
5,34%
|
8,65%
|
4,57%
|
0,52%
|
1,04%
|
Kasstroomconversie (ebitda)
|
64,47%
|
64,7%
|
43,43%
|
46,38%
|
73,36%
|
38,68%
|
4,8%
|
9,33%
|
Kasstroomconversie (nettowinst)
|
266,67%
|
215%
|
103,39%
|
110,83%
|
166,57%
|
103,12%
|
13,22%
|
24,73%
|
Dividend per aandeel
2 |
12,50
|
37,50
|
55,00
|
129,0
|
189,0
|
142,8
|
138,6
|
149,2
|
Datum van publicatie
|
9/05/19
|
11/05/20
|
11/05/21
|
10/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
123.690
|
118.949
|
71.717
|
140.044
|
76.725
|
84.253
|
78.584
|
78.668
|
157.252
|
77.065
|
66.519
|
65.988
|
65.874
|
131.862
|
65.602
|
68.636
|
66.400
|
66.200
|
71.700
|
71.700
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.063
|
8.072
|
6.071
|
11.636
|
6.501
|
7.802
|
6.783
|
6.890
|
13.673
|
7.665
|
4.623
|
6.158
|
5.685
|
11.843
|
5.052
|
4.505
|
5.160
|
4.770
|
6.070
|
5.500
|
Operationele Marge
|
5,71%
|
6,79%
|
8,47%
|
8,31%
|
8,47%
|
9,26%
|
8,63%
|
8,76%
|
8,69%
|
9,95%
|
6,95%
|
9,33%
|
8,63%
|
8,98%
|
7,7%
|
6,56%
|
7,77%
|
7,21%
|
8,47%
|
7,67%
|
Resultaat voor belastingen (EBT)
|
6.450
|
8.155
|
-
|
11.723
|
6.504
|
-
|
7.628
|
-
|
14.942
|
7.669
|
-
|
6.661
|
-
|
12.346
|
5.230
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
3.500
|
5.040
|
-
|
6.734
|
3.575
|
-
|
4.774
|
-
|
9.169
|
4.022
|
-
|
3.780
|
-
|
7.182
|
2.793
|
2.025
|
-
|
-
|
-
|
-
|
Nettomarge
|
2,83%
|
4,24%
|
-
|
4,81%
|
4,66%
|
-
|
6,08%
|
-
|
5,83%
|
5,22%
|
-
|
5,73%
|
-
|
5,45%
|
4,26%
|
2,95%
|
-
|
-
|
-
|
-
|
WPA
|
141,0
|
202,9
|
-
|
271,2
|
144,0
|
-
|
192,2
|
-
|
368,9
|
161,7
|
-
|
152,0
|
-
|
288,5
|
112,1
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
12,50
|
25,00
|
-
|
35,00
|
-
|
-
|
-
|
-
|
72,00
|
-
|
-
|
-
|
-
|
67,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/11/19
|
4/11/20
|
4/11/21
|
4/11/21
|
8/02/22
|
10/05/22
|
2/08/22
|
4/11/22
|
4/11/22
|
7/02/23
|
10/05/23
|
2/08/23
|
7/11/23
|
7/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
118.827
|
105.227
|
84.653
|
76.284
|
58.138
|
48.160
|
48.901
|
48.355
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,535
x
|
4,951
x
|
3,079
x
|
2,201
x
|
1,64
x
|
1,528
x
|
1,662
x
|
1,538
x
|
Free Cash Flow
1 |
13.840
|
13.749
|
11.941
|
16.074
|
26.014
|
12.189
|
1.412
|
2.934
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
13,2%
|
20,5%
|
20,4%
|
18,1%
|
12,5%
|
9,64%
|
9,87%
|
ROA (netto-inkomsten/totale activa)
|
4,3%
|
4,29%
|
7,22%
|
10,3%
|
10,3%
|
5,8%
|
4,85%
|
5,03%
|
Totale activa
1 |
120.594
|
149.199
|
159.998
|
140.946
|
152.143
|
203.887
|
219.994
|
235.707
|
Nettoactief per aandeel
2 |
1.909
|
2.001
|
2.524
|
3.199
|
3.750
|
4.067
|
4.331
|
4.638
|
Cashflow per aandeel
2 |
542,0
|
594,0
|
819,0
|
935,0
|
1.010
|
866,0
|
915,0
|
943,0
|
Capex
1 |
4.658
|
7.363
|
9.316
|
11.446
|
9.495
|
11.000
|
15.000
|
15.000
|
Capex/omzet
|
1,93%
|
3,05%
|
3,67%
|
3,8%
|
3,16%
|
4,13%
|
5,53%
|
5,33%
|
Datum van publicatie
|
9/05/19
|
11/05/20
|
11/05/21
|
10/05/22
|
10/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4.585
JPY Gemiddelde koersdoel
5.240
JPY Spread / Gemiddelde doel +14,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,55% | 743 mln. | | -15,46% | 31,76 mld. | | -17,15% | 29,37 mld. | | -1,52% | 6,34 mld. | | -4,96% | 5,05 mld. | | +0,04% | 4,58 mld. | | +4,62% | 4,07 mld. | | +4,98% | 3,63 mld. | | +60,78% | 2,45 mld. | | +0,86% | 2,35 mld. |
Geïntegreerde logistieke dienstverleners
|