Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.998
JPY
|
0,00%
|
|
+1,90%
|
+24,27%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.343.879
|
3.134.588
|
4.053.890
|
3.971.753
|
4.759.372
|
7.599.375
|
-
|
-
|
Bedrijfswaarde
1 |
4.343.879
|
3.134.588
|
4.053.890
|
3.971.753
|
4.759.372
|
7.599.375
|
7.599.375
|
7.599.375
|
K/w-verhouding
|
45,1
x
|
6,99
x
|
8,61
x
|
7,49
x
|
8,57
x
|
11,3
x
|
10,6
x
|
9,95
x
|
Dividendrendement
|
4,38%
|
6,07%
|
4,69%
|
5,11%
|
4,53%
|
3,37%
|
3,74%
|
4,05%
|
Marktkapitalisatie/omzet
|
2,4
x
|
1,52
x
|
1,84
x
|
1,76
x
|
2,09
x
|
3,02
x
|
2,93
x
|
2,82
x
|
Bedrijfswaarde/omzet
|
2,4
x
|
1,52
x
|
1,84
x
|
1,76
x
|
2,09
x
|
3,02
x
|
2,93
x
|
2,82
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,49
x
|
0,37
x
|
0,44
x
|
0,44
x
|
0,52
x
|
0,77
x
|
0,74
x
|
0,71
x
|
Aantal aandelen (in duizenden)
|
2.535.831
|
2.536.075
|
2.535.266
|
2.534.622
|
2.534.277
|
2.534.815
|
-
|
-
|
Referentieprijs
2 |
1.713
|
1.236
|
1.599
|
1.567
|
1.878
|
2.998
|
2.998
|
2.998
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.812.737
|
2.062.219
|
2.198.693
|
2.252.469
|
2.278.405
|
2.517.034
|
2.591.761
|
2.692.478
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
393.389
|
661.982
|
797.731
|
851.259
|
805.296
|
942.633
|
1.003.139
|
1.089.843
|
Operationele Marge
|
21,7%
|
32,1%
|
36,28%
|
37,79%
|
35,34%
|
37,45%
|
38,7%
|
40,48%
|
Resultaat voor belastingen (EBT)
1 |
116.259
|
618.717
|
652.163
|
603.872
|
778.964
|
964.834
|
994.861
|
1.074.117
|
Nettowinst (verlies)
1 |
96.566
|
448.568
|
471.020
|
530.479
|
555.527
|
657.749
|
716.179
|
763.127
|
Nettomarge
|
5,33%
|
21,75%
|
21,42%
|
23,55%
|
24,38%
|
26,13%
|
27,63%
|
28,34%
|
WPA
2 |
38,00
|
176,8
|
185,8
|
209,3
|
219,2
|
265,0
|
282,8
|
301,4
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
75,00
|
75,00
|
75,00
|
80,00
|
85,00
|
100,9
|
112,0
|
121,5
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2021 S2
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
1.987.425
|
1.576.761
|
621.932
|
581.722
|
1.108.822
|
586.580
|
557.067
|
591.900
|
561.884
|
-
|
590.116
|
534.505
|
614.200
|
698.720
|
-
|
685.280
|
625.412
|
-
|
635.773
|
673.251
|
651.522
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
244.274
|
438.574
|
242.126
|
170.559
|
236.100
|
204.700
|
-
|
235.425
|
129.096
|
231.000
|
305.060
|
-
|
281.840
|
202.749
|
-
|
235.188
|
271.133
|
253.509
|
Operationele Marge
|
-
|
-
|
-
|
41,99%
|
39,55%
|
41,28%
|
30,62%
|
39,89%
|
36,43%
|
-
|
39,89%
|
24,15%
|
37,61%
|
43,66%
|
-
|
41,13%
|
32,42%
|
-
|
36,99%
|
40,27%
|
38,91%
|
Resultaat voor belastingen (EBT)
1 |
391.471
|
333.391
|
318.772
|
200.441
|
446.622
|
108.500
|
48.750
|
207.355
|
237.702
|
445.057
|
244.904
|
89.003
|
313.574
|
-
|
596.323
|
325.077
|
270.700
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
287.668
|
215.523
|
-
|
135.116
|
385.657
|
92.943
|
51.879
|
159.294
|
174.670
|
333.964
|
209.313
|
12.250
|
245.192
|
170.561
|
415.753
|
226.567
|
24.217
|
264.200
|
186.614
|
178.521
|
192.359
|
Nettomarge
|
14,47%
|
13,67%
|
-
|
23,23%
|
34,78%
|
15,84%
|
9,31%
|
26,91%
|
31,09%
|
-
|
35,47%
|
2,29%
|
39,92%
|
24,41%
|
-
|
33,06%
|
3,87%
|
-
|
29,35%
|
26,52%
|
29,52%
|
WPA
2 |
113,4
|
84,99
|
-
|
53,31
|
152,1
|
36,70
|
20,45
|
62,85
|
68,92
|
131,8
|
82,59
|
4,800
|
96,75
|
67,28
|
164,0
|
89,38
|
8,665
|
-
|
69,42
|
72,32
|
73,30
|
Dividend per aandeel
2 |
37,50
|
37,50
|
37,50
|
40,00
|
40,00
|
-
|
40,00
|
-
|
-
|
42,50
|
-
|
42,50
|
-
|
50,00
|
50,00
|
-
|
50,00
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/11/19
|
12/11/20
|
14/05/21
|
12/11/21
|
12/11/21
|
2/02/22
|
13/05/22
|
29/07/22
|
14/11/22
|
14/11/22
|
2/02/23
|
15/05/23
|
31/07/23
|
13/11/23
|
13/11/23
|
2/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
1,11%
|
5,1%
|
5,2%
|
5,7%
|
6,1%
|
7,42%
|
7,22%
|
7,4%
|
ROA (netto-inkomsten/totale activa)
|
0,04%
|
0,31%
|
0,24%
|
0,24%
|
0,32%
|
0,3%
|
0,31%
|
0,32%
|
Totale activa
1 |
241.415.000
|
146.075.290
|
193.326.219
|
219.188.084
|
172.835.231
|
222.212.653
|
227.770.620
|
239.329.924
|
Nettoactief per aandeel
2 |
3.488
|
3.373
|
3.651
|
3.581
|
3.604
|
3.890
|
4.037
|
4.202
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.998
JPY Gemiddelde koersdoel
3.138
JPY Spread / Gemiddelde doel +4,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,27% | 48,28 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | -11,67% | 138 mld. | | +0,10% | 139 mld. |
Banken - Andere
|