Vertraagde tijd
Japan Exchange
08:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.030
JPY
|
+0,50%
|
|
+3,38%
|
+28,34%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
192.744
|
118.223
|
208.780
|
159.832
|
194.183
|
212.433
|
-
|
-
|
Bedrijfswaarde
1 |
48.327
|
-3.581
|
67.894
|
49.321
|
83.046
|
187.927
|
212.433
|
212.433
|
K/w-verhouding
|
7,3
x
|
11
x
|
13,3
x
|
15,8
x
|
37,6
x
|
26,8
x
|
15,9
x
|
17,5
x
|
Dividendrendement
|
4,69%
|
7,01%
|
3,97%
|
4,99%
|
4,13%
|
4,12%
|
3,91%
|
4,13%
|
Marktkapitalisatie/omzet
|
1,34
x
|
1,05
x
|
1,75
x
|
1,35
x
|
1,32
x
|
1,28
x
|
1,44
x
|
1,45
x
|
Bedrijfswaarde/omzet
|
1,34
x
|
1,05
x
|
1,75
x
|
1,35
x
|
1,32
x
|
1,28
x
|
1,44
x
|
1,45
x
|
Bedrijfswaarde/EBITDA
|
4,58
x
|
5,89
x
|
8,2
x
|
8,61
x
|
6,59
x
|
8
x
|
8,36
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
26,4
x
|
-9,17
x
|
7,59
x
|
-10,8
x
|
14,1
x
|
80,7
x
|
13,7
x
|
17,2
x
|
FCF Yield
|
3,79%
|
-10,9%
|
13,2%
|
-9,25%
|
7,1%
|
1,24%
|
7,3%
|
5,82%
|
Price to Book
|
1,08
x
|
0,66
x
|
1,11
x
|
0,87
x
|
1,07
x
|
1,08
x
|
1,18
x
|
-
|
Aantal aandelen (in duizenden)
|
75.350
|
75.350
|
75.372
|
72.552
|
72.946
|
70.110
|
-
|
-
|
Referentieprijs
2 |
2.558
|
1.569
|
2.770
|
2.203
|
2.662
|
3.030
|
3.030
|
3.030
|
Datum van publicatie
|
10/05/19
|
15/05/20
|
7/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
144.032
|
112.171
|
119.319
|
118.099
|
146.867
|
146.868
|
147.130
|
146.842
|
EBITDA
1 |
42.091
|
20.069
|
25.457
|
18.557
|
29.481
|
23.497
|
25.400
|
20.016
|
Bedrijfsresultaat (EBIT)
1 |
41.033
|
17.165
|
22.928
|
16.069
|
24.820
|
19.177
|
20.317
|
18.242
|
Operationele Marge
|
28,49%
|
15,3%
|
19,22%
|
13,61%
|
16,9%
|
13,06%
|
13,81%
|
12,42%
|
Resultaat voor belastingen (EBT)
|
39.063
|
15.996
|
23.201
|
16.035
|
11.254
|
12.630
|
20.170
|
21.100
|
Nettowinst (verlies)
1 |
26.521
|
10.724
|
15.692
|
10.262
|
5.161
|
7.082
|
13.420
|
12.222
|
Nettomarge
|
18,41%
|
9,56%
|
13,15%
|
8,69%
|
3,51%
|
4,82%
|
9,12%
|
8,32%
|
WPA
2 |
350,3
|
142,3
|
208,2
|
139,8
|
70,87
|
99,71
|
190,2
|
173,3
|
Free Cash Flow
1 |
7.302
|
-12.891
|
27.513
|
-14.789
|
13.788
|
2.329
|
15.510
|
12.360
|
FCF-marge
|
5,07%
|
-11,49%
|
23,06%
|
-12,52%
|
9,39%
|
1,59%
|
10,54%
|
8,42%
|
Kasstroomconversie (ebitda)
|
17,35%
|
-
|
108,08%
|
-
|
46,77%
|
9,91%
|
61,06%
|
61,75%
|
Kasstroomconversie (nettowinst)
|
27,53%
|
-
|
175,33%
|
-
|
267,16%
|
32,89%
|
115,57%
|
101,12%
|
Dividend per aandeel
2 |
120,0
|
110,0
|
110,0
|
110,0
|
110,0
|
110,0
|
118,5
|
125,0
|
Datum van publicatie
|
10/05/19
|
15/05/20
|
7/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
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 |
46.835
|
58.752
|
23.221
|
51.587
|
29.502
|
37.010
|
31.022
|
34.712
|
65.734
|
39.068
|
42.065
|
29.207
|
34.761
|
63.968
|
41.241
|
41.659
|
31.000
|
33.263
|
41.156
|
41.082
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.035
|
14.050
|
1.371
|
7.382
|
1.861
|
6.826
|
5.557
|
5.692
|
11.249
|
7.824
|
5.747
|
2.245
|
1.566
|
3.811
|
6.664
|
8.702
|
4.274
|
2.539
|
6.399
|
6.788
|
Operationele Marge
|
8,62%
|
23,91%
|
5,9%
|
14,31%
|
6,31%
|
18,44%
|
17,91%
|
16,4%
|
17,11%
|
20,03%
|
13,66%
|
7,69%
|
4,51%
|
5,96%
|
16,16%
|
20,89%
|
13,79%
|
7,63%
|
15,55%
|
16,52%
|
Resultaat voor belastingen (EBT)
|
3.978
|
13.994
|
-
|
9.063
|
2.140
|
-
|
5.326
|
-
|
4.046
|
2.349
|
-
|
2.212
|
-
|
3.633
|
4.423
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.192
|
9.333
|
2.113
|
6.167
|
1.261
|
2.834
|
3.524
|
-1.564
|
1.960
|
60
|
3.141
|
1.315
|
935
|
2.250
|
2.417
|
2.415
|
2.850
|
1.663
|
4.192
|
4.496
|
Nettomarge
|
4,68%
|
15,89%
|
9,1%
|
11,95%
|
4,27%
|
7,66%
|
11,36%
|
-4,51%
|
2,98%
|
0,15%
|
7,47%
|
4,5%
|
2,69%
|
3,52%
|
5,86%
|
5,8%
|
9,19%
|
5%
|
10,19%
|
10,94%
|
WPA
|
29,09
|
123,9
|
-
|
83,11
|
17,75
|
-
|
48,57
|
-
|
26,96
|
0,8000
|
-
|
18,12
|
-
|
31,37
|
34,13
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
55,00
|
55,00
|
-
|
55,00
|
-
|
-
|
-
|
-
|
55,00
|
-
|
-
|
-
|
-
|
55,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/19
|
6/11/20
|
5/11/21
|
5/11/21
|
4/02/22
|
13/05/22
|
5/08/22
|
4/11/22
|
4/11/22
|
10/02/23
|
12/05/23
|
4/08/23
|
10/11/23
|
10/11/23
|
9/02/24
|
10/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
144.417
|
121.804
|
140.886
|
110.511
|
111.137
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7.302
|
-12.891
|
27.513
|
-14.789
|
13.788
|
2.329
|
15.510
|
12.360
|
ROE (netto-inkomsten/eigen vermogen)
|
15,2%
|
6%
|
8,5%
|
5,5%
|
2,8%
|
4%
|
7,53%
|
7,9%
|
ROA (netto-inkomsten/totale activa)
|
21,4%
|
8,64%
|
10,8%
|
7,66%
|
8,29%
|
7,29%
|
7,85%
|
7%
|
Totale activa
1 |
123.895
|
124.145
|
145.315
|
133.929
|
62.268
|
97.099
|
170.955
|
174.607
|
Nettoactief per aandeel
2 |
2.368
|
2.388
|
2.498
|
2.524
|
2.481
|
2.466
|
2.567
|
-
|
Cashflow per aandeel
2 |
364,0
|
171,0
|
250,0
|
182,0
|
117,0
|
142,0
|
200,0
|
210,0
|
Capex
1 |
3.512
|
9.934
|
4.798
|
3.894
|
1.963
|
2.993
|
3.605
|
3.715
|
Capex/omzet
|
2,44%
|
8,86%
|
4,02%
|
3,3%
|
1,34%
|
2,04%
|
2,45%
|
2,53%
|
Datum van publicatie
|
10/05/19
|
15/05/20
|
7/05/21
|
13/05/22
|
12/05/23
|
10/05/24
|
-
|
-
|
Laatste slotkoers
3.030
JPY Gemiddelde koersdoel
2.567
JPY Spread / Gemiddelde doel -15,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,34% | 1,32 mld. | | +2,60% | 61,6 mld. | | +15,78% | 15,46 mld. | | +45,40% | 9,18 mld. | | -13,80% | 5,43 mld. | | -30,62% | 3,95 mld. | | -4,56% | 3,6 mld. | | -33,53% | 3,47 mld. | | -7,57% | 3,19 mld. | | -9,75% | 2,92 mld. |
Internet Gaming
|