Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.867
JPY
|
+1,59%
|
|
+7,10%
|
-4,21%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.526.416
|
3.500.967
|
5.657.255
|
5.193.519
|
5.062.979
|
5.416.432
|
-
|
-
|
Bedrijfswaarde
1 |
3.398.093
|
3.325.778
|
5.317.181
|
4.736.057
|
4.720.726
|
5.335.197
|
4.778.704
|
4.647.808
|
K/w-verhouding
|
17
x
|
19,1
x
|
23,9
x
|
16,5
x
|
20
x
|
29,5
x
|
21
x
|
17,5
x
|
Dividendrendement
|
1,69%
|
1,77%
|
1,3%
|
1,6%
|
1,87%
|
1,77%
|
1,92%
|
2,05%
|
Marktkapitalisatie/omzet
|
2,24
x
|
2,28
x
|
3,47
x
|
2,87
x
|
3
x
|
3,25
x
|
3,13
x
|
2,89
x
|
Bedrijfswaarde/omzet
|
2,16
x
|
2,17
x
|
3,26
x
|
2,61
x
|
2,8
x
|
3,25
x
|
2,76
x
|
2,48
x
|
Bedrijfswaarde/EBITDA
|
8,69
x
|
8,45
x
|
11,7
x
|
8,17
x
|
10,3
x
|
13,6
x
|
9,24
x
|
7,9
x
|
Bedrijfswaarde/FCF
|
-142
x
|
48,4
x
|
30,1
x
|
22,6
x
|
-
|
19,8
x
|
25,4
x
|
22
x
|
FCF Yield
|
-0,7%
|
2,07%
|
3,33%
|
4,42%
|
-
|
5,06%
|
3,93%
|
4,54%
|
Price to Book
|
2,2
x
|
2,07
x
|
2,95
x
|
2,29
x
|
2,11
x
|
2,09
x
|
2,06
x
|
1,93
x
|
Aantal aandelen (in duizenden)
|
1.919.312
|
1.919.390
|
1.919.449
|
1.919.497
|
1.889.171
|
1.889.233
|
-
|
-
|
Referentieprijs
2 |
1.837
|
1.824
|
2.947
|
2.706
|
2.680
|
2.867
|
2.867
|
2.867
|
Datum van publicatie
|
26/04/19
|
30/04/20
|
28/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.575.026
|
1.534.045
|
1.630.193
|
1.812.521
|
1.686.796
|
1.640.158
|
1.729.279
|
1.871.126
|
EBITDA
1 |
391.226
|
393.514
|
456.314
|
579.643
|
459.163
|
391.320
|
517.075
|
588.250
|
Bedrijfsresultaat (EBIT)
1 |
266.807
|
253.247
|
313.240
|
424.060
|
297.887
|
215.447
|
332.575
|
399.400
|
Operationele Marge
|
16,94%
|
16,51%
|
19,21%
|
23,4%
|
17,66%
|
13,14%
|
19,23%
|
21,35%
|
Resultaat voor belastingen (EBT)
1 |
267.316
|
254.032
|
316.417
|
432.702
|
314.895
|
239.404
|
343.500
|
404.175
|
Nettowinst (verlies)
1 |
206.930
|
183.012
|
237.057
|
314.124
|
253.690
|
180.838
|
255.448
|
301.079
|
Nettomarge
|
13,14%
|
11,93%
|
14,54%
|
17,33%
|
15,04%
|
11,03%
|
14,77%
|
16,09%
|
WPA
2 |
107,8
|
95,35
|
123,5
|
163,6
|
133,8
|
95,72
|
136,7
|
163,5
|
Free Cash Flow
1 |
-23.899
|
68.735
|
176.911
|
209.158
|
-
|
270.106
|
187.970
|
210.880
|
FCF-marge
|
-1,52%
|
4,48%
|
10,85%
|
11,54%
|
-
|
16,47%
|
10,87%
|
11,27%
|
Kasstroomconversie (ebitda)
|
-
|
17,47%
|
38,77%
|
36,08%
|
-
|
69,02%
|
36,35%
|
35,85%
|
Kasstroomconversie (nettowinst)
|
-
|
37,56%
|
74,63%
|
66,58%
|
-
|
149,36%
|
73,58%
|
70,04%
|
Dividend per aandeel
2 |
31,11
|
32,33
|
38,33
|
43,33
|
50,00
|
50,70
|
55,07
|
58,67
|
Datum van publicatie
|
26/04/19
|
30/04/20
|
28/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
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
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
760.938
|
773.107
|
752.005
|
878.188
|
468.517
|
908.074
|
471.387
|
433.060
|
904.447
|
436.657
|
483.567
|
920.224
|
418.978
|
347.594
|
766.572
|
367.694
|
442.656
|
810.350
|
439.394
|
390.414
|
829.808
|
387.110
|
457.226
|
866.038
|
471.045
|
415.678
|
884.347
|
939.635
|
958.461
|
EBITDA
1 |
-
|
-
|
-
|
254.952
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
131.725
|
-
|
122.305
|
45.115
|
-
|
114.728
|
146.136
|
-
|
147.096
|
110.129
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
121.393
|
131.854
|
131.518
|
181.722
|
117.040
|
222.109
|
113.919
|
88.032
|
201.951
|
88.613
|
106.361
|
194.974
|
77.285
|
25.628
|
102.913
|
50.111
|
88.811
|
138.922
|
76.197
|
328
|
76.525
|
66.486
|
95.090
|
174.406
|
101.980
|
74.094
|
171.177
|
205.787
|
199.779
|
Operationele Marge
|
15,95%
|
17,06%
|
17,49%
|
20,69%
|
24,98%
|
24,46%
|
24,17%
|
20,33%
|
22,33%
|
20,29%
|
22%
|
21,19%
|
18,45%
|
7,37%
|
13,43%
|
13,63%
|
20,06%
|
17,14%
|
17,34%
|
0,08%
|
9,22%
|
17,18%
|
20,8%
|
20,14%
|
21,65%
|
17,82%
|
19,36%
|
21,9%
|
20,84%
|
Resultaat voor belastingen (EBT)
1 |
124.819
|
129.213
|
133.154
|
183.263
|
124.143
|
227.853
|
115.014
|
89.835
|
204.849
|
101.204
|
111.958
|
213.162
|
66.692
|
35.041
|
101.733
|
62.768
|
98.456
|
161.224
|
64.210
|
13.970
|
78.180
|
66.933
|
104.459
|
168.829
|
109.345
|
72.264
|
167.022
|
208.787
|
202.779
|
Nettowinst (verlies)
1 |
90.729
|
92.283
|
99.860
|
137.197
|
90.570
|
167.788
|
82.646
|
63.690
|
146.336
|
75.201
|
85.155
|
160.356
|
51.467
|
41.867
|
93.334
|
50.098
|
75.055
|
125.153
|
49.358
|
6.327
|
55.685
|
49.922
|
77.910
|
131.787
|
81.555
|
53.898
|
130.377
|
162.954
|
158.268
|
Nettomarge
|
11,92%
|
11,94%
|
13,28%
|
15,62%
|
19,33%
|
18,48%
|
17,53%
|
14,71%
|
16,18%
|
17,22%
|
17,61%
|
17,43%
|
12,28%
|
12,04%
|
12,18%
|
13,62%
|
16,96%
|
15,44%
|
11,23%
|
1,62%
|
6,71%
|
12,9%
|
17,04%
|
15,22%
|
17,31%
|
12,97%
|
14,74%
|
17,34%
|
16,51%
|
WPA
2 |
47,27
|
-
|
52,03
|
71,48
|
47,18
|
87,41
|
43,06
|
33,18
|
-
|
39,34
|
44,92
|
84,24
|
27,32
|
22,22
|
49,54
|
26,52
|
39,73
|
66,25
|
26,13
|
3,340
|
29,47
|
27,02
|
38,42
|
69,80
|
41,55
|
30,24
|
69,00
|
86,30
|
83,80
|
Dividend per aandeel
2 |
15,67
|
-
|
18,33
|
-
|
20,00
|
20,00
|
-
|
23,33
|
23,33
|
-
|
25,00
|
25,00
|
-
|
25,00
|
-
|
-
|
25,00
|
25,00
|
-
|
27,00
|
-
|
-
|
29,00
|
-
|
-
|
29,00
|
-
|
-
|
-
|
Datum van publicatie
|
31/10/19
|
30/04/20
|
30/10/20
|
28/04/21
|
29/10/21
|
29/10/21
|
1/02/22
|
28/04/22
|
28/04/22
|
28/07/22
|
31/10/22
|
31/10/22
|
2/02/23
|
28/04/23
|
28/04/23
|
31/07/23
|
31/10/23
|
31/10/23
|
2/02/24
|
26/04/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
128.323
|
175.189
|
340.074
|
457.462
|
342.253
|
518.185
|
637.728
|
768.624
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-23.899
|
68.735
|
176.911
|
209.158
|
-
|
270.106
|
187.970
|
210.880
|
ROE (netto-inkomsten/eigen vermogen)
|
13,5%
|
11,1%
|
13,1%
|
15%
|
10,9%
|
7,4%
|
9,91%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
13,9%
|
11,8%
|
13,4%
|
16,4%
|
11,1%
|
8,1%
|
8,1%
|
8,5%
|
Totale activa
1 |
1.488.563
|
1.548.607
|
1.765.280
|
1.913.422
|
2.288.778
|
2.232.358
|
3.153.683
|
3.542.104
|
Nettoactief per aandeel
2 |
836,0
|
883,0
|
1.001
|
1.179
|
1.272
|
1.353
|
1.390
|
1.484
|
Cashflow per aandeel
2 |
173,0
|
168,0
|
198,0
|
245,0
|
219,0
|
189,0
|
212,0
|
238,0
|
Capex
1 |
291.581
|
281.599
|
196.660
|
152.786
|
208.111
|
219.531
|
220.000
|
230.000
|
Capex/omzet
|
18,51%
|
18,36%
|
12,06%
|
8,43%
|
12,34%
|
13,38%
|
12,72%
|
12,29%
|
Datum van publicatie
|
26/04/19
|
30/04/20
|
28/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
Laatste slotkoers
2.867
JPY Gemiddelde koersdoel
3.389
JPY Spread / Gemiddelde doel +18,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,21% | 34,41 mld. | | +21,55% | 72,28 mld. | | +48,33% | 65,86 mld. | | -16,43% | 28,52 mld. | | -7,17% | 14,26 mld. | | -13,03% | 9,92 mld. | | +5,83% | 9,52 mld. | | +71,16% | 8,54 mld. | | +3,02% | 7,91 mld. | | +69,91% | 8,21 mld. |
Elektronische reparatiediensten
|