Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.582
JPY
|
+2,50%
|
|
+3,53%
|
+8,53%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
132.776
|
218.416
|
290.117
|
266.012
|
240.562
|
384.632
|
-
|
-
|
Bedrijfswaarde
1 |
84.833
|
168.789
|
231.815
|
198.936
|
183.868
|
377.631
|
314.774
|
302.450
|
K/w-verhouding
|
14,9
x
|
23,2
x
|
18,4
x
|
17,7
x
|
17,4
x
|
24,6
x
|
19,2
x
|
18,8
x
|
Dividendrendement
|
2,92%
|
1,86%
|
1,8%
|
2,41%
|
2,85%
|
1,93%
|
2,13%
|
2,19%
|
Marktkapitalisatie/omzet
|
0,48
x
|
0,72
x
|
0,86
x
|
0,86
x
|
0,75
x
|
1,05
x
|
1,05
x
|
1
x
|
Bedrijfswaarde/omzet
|
0,31
x
|
0,56
x
|
0,68
x
|
0,64
x
|
0,57
x
|
1,05
x
|
0,86
x
|
0,79
x
|
Bedrijfswaarde/EBITDA
|
5,37
x
|
8,52
x
|
8,04
x
|
7,52
x
|
6,83
x
|
11,2
x
|
9,15
x
|
7,84
x
|
Bedrijfswaarde/FCF
|
30,4
x
|
27,2
x
|
16,1
x
|
12,8
x
|
-86,8
x
|
105
x
|
38,4
x
|
29,7
x
|
FCF Yield
|
3,29%
|
3,68%
|
6,19%
|
7,8%
|
-1,15%
|
0,95%
|
2,61%
|
3,37%
|
Price to Book
|
1,27
x
|
1,98
x
|
2,35
x
|
1,97
x
|
1,7
x
|
2,48
x
|
2,36
x
|
2,17
x
|
Aantal aandelen (in duizenden)
|
148.908
|
148.920
|
148.931
|
148.943
|
148.955
|
148.967
|
-
|
-
|
Referentieprijs
2 |
891,7
|
1.467
|
1.948
|
1.786
|
1.615
|
2.582
|
2.582
|
2.582
|
Datum van publicatie
|
26/04/19
|
28/04/20
|
27/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
277.949
|
303.616
|
339.109
|
310.334
|
320.802
|
359.505
|
367.250
|
382.767
|
EBITDA
1 |
15.785
|
19.817
|
28.819
|
26.460
|
26.921
|
29.100
|
34.400
|
38.600
|
Bedrijfsresultaat (EBIT)
1 |
12.774
|
16.245
|
25.563
|
23.181
|
22.751
|
25.120
|
30.000
|
31.933
|
Operationele Marge
|
4,6%
|
5,35%
|
7,54%
|
7,47%
|
7,09%
|
6,99%
|
8,17%
|
8,34%
|
Resultaat voor belastingen (EBT)
1 |
13.023
|
12.522
|
24.745
|
23.367
|
22.145
|
23.964
|
30.000
|
30.150
|
Nettowinst (verlies)
1 |
8.885
|
9.422
|
15.745
|
15.021
|
13.813
|
15.329
|
20.000
|
20.433
|
Nettomarge
|
3,2%
|
3,1%
|
4,64%
|
4,84%
|
4,31%
|
4,26%
|
5,45%
|
5,34%
|
WPA
2 |
59,67
|
63,28
|
105,7
|
100,8
|
92,74
|
102,9
|
134,3
|
137,2
|
Free Cash Flow
1 |
2.792
|
6.209
|
14.358
|
15.512
|
-2.118
|
3.100
|
8.200
|
10.200
|
FCF-marge
|
1%
|
2,05%
|
4,23%
|
5%
|
-0,66%
|
0,88%
|
2,23%
|
2,66%
|
Kasstroomconversie (ebitda)
|
17,69%
|
31,33%
|
49,82%
|
58,62%
|
-
|
10,65%
|
23,84%
|
26,42%
|
Kasstroomconversie (nettowinst)
|
31,42%
|
65,9%
|
91,19%
|
103,27%
|
-
|
20,22%
|
41%
|
49,92%
|
Dividend per aandeel
2 |
26,00
|
27,33
|
35,00
|
43,00
|
46,00
|
49,00
|
55,00
|
56,67
|
Datum van publicatie
|
26/04/19
|
28/04/20
|
27/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
Fiscaal tijdperk: März |
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 Q3
|
2025 Q4
|
---|
Omzet
1 |
136.270
|
167.346
|
151.205
|
187.904
|
73.299
|
140.961
|
77.863
|
91.510
|
169.373
|
67.628
|
75.058
|
142.686
|
79.195
|
98.921
|
178.116
|
71.683
|
83.512
|
155.195
|
94.244
|
110.066
|
204.310
|
77.200
|
88.700
|
91.300
|
110.300
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.369
|
11.876
|
6.732
|
18.831
|
4.671
|
7.621
|
4.547
|
11.013
|
15.560
|
1.499
|
3.144
|
4.643
|
6.531
|
11.577
|
18.108
|
1.118
|
5.106
|
6.224
|
6.226
|
12.670
|
18.896
|
2.200
|
6.500
|
7.000
|
14.300
|
Operationele Marge
|
3,21%
|
7,1%
|
4,45%
|
10,02%
|
6,37%
|
5,41%
|
5,84%
|
12,03%
|
9,19%
|
2,22%
|
4,19%
|
3,25%
|
8,25%
|
11,7%
|
10,17%
|
1,56%
|
6,11%
|
4,01%
|
6,61%
|
11,51%
|
9,25%
|
2,85%
|
7,33%
|
7,67%
|
12,96%
|
Resultaat voor belastingen (EBT)
1 |
2.141
|
-
|
6.323
|
18.422
|
4.844
|
7.706
|
4.627
|
11.034
|
15.661
|
1.006
|
3.089
|
4.095
|
6.193
|
11.857
|
18.050
|
1.116
|
5.045
|
6.161
|
6.029
|
11.774
|
-
|
2.200
|
6.500
|
7.000
|
14.300
|
Nettowinst (verlies)
1 |
2.902
|
6.520
|
3.967
|
11.778
|
3.050
|
4.703
|
2.982
|
7.336
|
10.318
|
496
|
2.203
|
2.699
|
3.412
|
7.702
|
11.114
|
182
|
3.418
|
3.600
|
4.098
|
7.631
|
11.729
|
1.400
|
4.300
|
4.700
|
9.600
|
Nettomarge
|
2,13%
|
3,9%
|
2,62%
|
6,27%
|
4,16%
|
3,34%
|
3,83%
|
8,02%
|
6,09%
|
0,73%
|
2,94%
|
1,89%
|
4,31%
|
7,79%
|
6,24%
|
0,25%
|
4,09%
|
2,32%
|
4,35%
|
6,93%
|
5,74%
|
1,81%
|
4,85%
|
5,15%
|
8,7%
|
WPA
|
19,49
|
-
|
26,64
|
-
|
-
|
31,58
|
20,02
|
-
|
-
|
3,330
|
-
|
18,12
|
22,91
|
-
|
-
|
1,220
|
-
|
24,17
|
27,51
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
13,33
|
-
|
14,00
|
-
|
-
|
19,00
|
-
|
-
|
-
|
-
|
-
|
23,00
|
-
|
-
|
-
|
-
|
-
|
24,50
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29/10/19
|
28/04/20
|
29/10/20
|
27/04/21
|
29/10/21
|
29/10/21
|
31/01/22
|
28/04/22
|
28/04/22
|
28/07/22
|
28/10/22
|
28/10/22
|
30/01/23
|
28/04/23
|
28/04/23
|
28/07/23
|
30/10/23
|
30/10/23
|
30/01/24
|
26/04/24
|
26/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
47.943
|
49.627
|
58.302
|
67.076
|
56.694
|
59.891
|
69.858
|
82.183
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.792
|
6.209
|
14.358
|
15.512
|
-2.118
|
3.100
|
8.200
|
10.200
|
ROE (netto-inkomsten/eigen vermogen)
|
8,7%
|
8,8%
|
13,5%
|
11,6%
|
10%
|
10,4%
|
12,8%
|
13,6%
|
ROA (netto-inkomsten/totale activa)
|
6,14%
|
7,14%
|
10,6%
|
9,33%
|
8,81%
|
8,95%
|
10,2%
|
-
|
Totale activa
1 |
144.713
|
131.953
|
148.409
|
161.066
|
156.862
|
171.367
|
196.078
|
-
|
Nettoactief per aandeel
2 |
704,0
|
741,0
|
830,0
|
905,0
|
948,0
|
1.024
|
1.093
|
1.189
|
Cashflow per aandeel
|
78,20
|
87,30
|
128,0
|
123,0
|
121,0
|
128,0
|
-
|
-
|
Capex
1 |
1.917
|
3.004
|
3.025
|
3.427
|
4.102
|
3.500
|
3.500
|
3.500
|
Capex/omzet
|
0,69%
|
0,99%
|
0,89%
|
1,1%
|
1,28%
|
0,99%
|
0,95%
|
0,91%
|
Datum van publicatie
|
26/04/19
|
28/04/20
|
27/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.582
JPY Gemiddelde koersdoel
2.825
JPY Spread / Gemiddelde doel +9,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,53% | 2,44 mld. | | -7,42% | 31,57 mld. | | +0,21% | 15,14 mld. | | -6,71% | 8,91 mld. | | +6,83% | 7,48 mld. | | +3,85% | 4,94 mld. | | -45,75% | 4,44 mld. | | +12,35% | 2,99 mld. | | -13,45% | 2,36 mld. | | -15,17% | 2,06 mld. |
Technologie-advies en -uitbestedingsdiensten
|