Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.595
JPY
|
+2,01%
|
|
+7,30%
|
+33,25%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
235.669
|
167.356
|
189.256
|
201.796
|
214.512
|
353.231
|
-
|
-
|
Bedrijfswaarde
1 |
188.748
|
146.901
|
179.656
|
162.450
|
160.639
|
347.793
|
363.639
|
361.202
|
K/w-verhouding
|
33,2
x
|
36,4
x
|
20,5
x
|
6,31
x
|
10
x
|
10
x
|
12,4
x
|
10,8
x
|
Dividendrendement
|
2,41%
|
2,4%
|
2,05%
|
3,05%
|
3,38%
|
2,51%
|
2,59%
|
2,97%
|
Marktkapitalisatie/omzet
|
0,35
x
|
0,25
x
|
0,33
x
|
0,34
x
|
0,31
x
|
0,46
x
|
0,44
x
|
0,43
x
|
Bedrijfswaarde/omzet
|
0,28
x
|
0,22
x
|
0,31
x
|
0,28
x
|
0,23
x
|
0,46
x
|
0,46
x
|
0,44
x
|
Bedrijfswaarde/EBITDA
|
3,65
x
|
3,12
x
|
4,73
x
|
3,27
x
|
2,78
x
|
6,1
x
|
5,23
x
|
4,43
x
|
Bedrijfswaarde/FCF
|
-23,1
x
|
-45,5
x
|
38,6
x
|
14,4
x
|
-5,72
x
|
29,7
x
|
13,4
x
|
-
|
FCF Yield
|
-4,33%
|
-2,2%
|
2,59%
|
6,93%
|
-17,5%
|
3,36%
|
7,45%
|
-
|
Price to Book
|
0,84
x
|
0,62
x
|
0,67
x
|
0,63
x
|
0,61
x
|
0,96
x
|
0,91
x
|
0,85
x
|
Aantal aandelen (in duizenden)
|
237.091
|
236.379
|
228.019
|
228.018
|
226.518
|
221.461
|
-
|
-
|
Referentieprijs
2 |
994,0
|
708,0
|
830,0
|
885,0
|
947,0
|
1.595
|
1.595
|
1.595
|
Datum van publicatie
|
10/05/19
|
25/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
681.006
|
664.499
|
572.639
|
586.903
|
693.246
|
760.333
|
796.000
|
823.000
|
EBITDA
1 |
51.651
|
47.123
|
37.961
|
49.659
|
57.717
|
57.000
|
69.500
|
81.500
|
Bedrijfsresultaat (EBIT)
1 |
26.650
|
20.715
|
10.463
|
21.359
|
28.838
|
28.233
|
37.167
|
43.500
|
Operationele Marge
|
3,91%
|
3,12%
|
1,83%
|
3,64%
|
4,16%
|
3,71%
|
4,67%
|
5,29%
|
Resultaat voor belastingen (EBT)
1 |
20.116
|
12.213
|
14.759
|
50.105
|
30.311
|
52.500
|
45.000
|
54.500
|
Nettowinst (verlies)
1 |
7.104
|
4.612
|
9.396
|
31.998
|
21.537
|
36.517
|
28.967
|
32.767
|
Nettomarge
|
1,04%
|
0,69%
|
1,64%
|
5,45%
|
3,11%
|
4,8%
|
3,64%
|
3,98%
|
WPA
2 |
29,97
|
19,46
|
40,45
|
140,3
|
94,50
|
158,9
|
128,6
|
147,4
|
Free Cash Flow
1 |
-8.181
|
-3.229
|
4.655
|
11.252
|
-28.102
|
11.700
|
27.100
|
-
|
FCF-marge
|
-1,2%
|
-0,49%
|
0,81%
|
1,92%
|
-4,05%
|
1,54%
|
3,4%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
12,26%
|
22,66%
|
-
|
20,53%
|
38,99%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
49,54%
|
35,16%
|
-
|
32,04%
|
93,56%
|
-
|
Dividend per aandeel
2 |
24,00
|
17,00
|
17,00
|
27,00
|
32,00
|
40,00
|
41,33
|
47,33
|
Datum van publicatie
|
10/05/19
|
25/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Omzet
1 |
323.712
|
340.787
|
236.254
|
336.385
|
-
|
278.927
|
148.844
|
-
|
155.036
|
332.612
|
178.720
|
-
|
179.293
|
362.195
|
200.093
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.058
|
14.657
|
-8.816
|
19.279
|
4.128
|
10.292
|
6.032
|
5.035
|
5.962
|
17.282
|
7.472
|
4.084
|
4.940
|
7.951
|
9.744
|
Operationele Marge
|
1,87%
|
4,3%
|
-3,73%
|
5,73%
|
-
|
3,69%
|
4,05%
|
-
|
3,85%
|
5,2%
|
4,18%
|
-
|
2,76%
|
2,2%
|
4,87%
|
Resultaat voor belastingen (EBT)
1 |
2.276
|
-
|
-9.720
|
-
|
-
|
13.254
|
8.627
|
-
|
12.381
|
27.987
|
5.301
|
-
|
10.285
|
20.110
|
9.696
|
Nettowinst (verlies)
1 |
-149
|
4.761
|
-7.979
|
-
|
-
|
8.414
|
5.783
|
-
|
8.591
|
19.871
|
3.810
|
-
|
7.151
|
14.351
|
6.630
|
Nettomarge
|
-0,05%
|
1,4%
|
-3,38%
|
-
|
-
|
3,02%
|
3,89%
|
-
|
5,54%
|
5,97%
|
2,13%
|
-
|
3,99%
|
3,96%
|
3,31%
|
WPA
2 |
-0,6300
|
-
|
-34,08
|
-
|
-
|
36,90
|
25,36
|
-
|
37,68
|
87,15
|
16,71
|
-
|
31,57
|
63,36
|
29,26
|
Dividend per aandeel
|
12,00
|
-
|
5,000
|
-
|
-
|
12,00
|
-
|
-
|
-
|
15,00
|
-
|
-
|
-
|
17,00
|
-
|
Datum van publicatie
|
6/11/19
|
25/05/20
|
5/11/20
|
14/05/21
|
10/11/21
|
10/11/21
|
7/02/22
|
13/05/22
|
4/08/22
|
10/11/22
|
9/02/23
|
15/05/23
|
10/08/23
|
13/11/23
|
13/02/24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
10.408
|
7.971
|
Nettokaspositie
1 |
46.921
|
20.455
|
9.600
|
39.346
|
53.873
|
5.438
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1498
x
|
0,0978
x
|
Free Cash Flow
1 |
-8.181
|
-3.229
|
4.655
|
11.252
|
-28.102
|
11.700
|
27.100
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
2,5%
|
1,7%
|
3,4%
|
10,5%
|
6,4%
|
9,96%
|
8,3%
|
9,99%
|
ROA (netto-inkomsten/totale activa)
|
5,49%
|
3,85%
|
2,66%
|
5,34%
|
6,25%
|
-
|
-
|
-
|
Totale activa
1 |
129.377
|
119.910
|
353.452
|
599.225
|
344.588
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1.186
|
1.151
|
1.245
|
1.415
|
1.542
|
1.653
|
1.758
|
1.880
|
Cashflow per aandeel
|
135,0
|
131,0
|
159,0
|
264,0
|
221,0
|
-
|
-
|
-
|
Capex
|
44.975
|
39.850
|
24.981
|
23.253
|
28.078
|
-
|
-
|
-
|
Capex/omzet
|
6,6%
|
6%
|
4,36%
|
3,96%
|
4,05%
|
-
|
-
|
-
|
Datum van publicatie
|
10/05/19
|
25/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.595
JPY Gemiddelde koersdoel
1.375
JPY Spread / Gemiddelde doel -13,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +33,25% | 2,24 mld. | | +9,91% | 4,21 mld. | | +226,41% | 3,18 mld. | | -24,08% | 3,15 mld. | | +5,57% | 2,75 mld. | | -27,98% | 2,04 mld. | | -20,08% | 1,26 mld. | | -15,08% | 1,24 mld. | | +50,22% | 1,13 mld. | | -20,81% | 1,07 mld. |
Autosystemen
|