Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7.115
JPY
|
+3,33%
|
|
+7,93%
|
+24,93%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.127.484
|
3.294.421
|
7.869.322
|
5.656.393
|
3.934.234
|
4.088.269
|
-
|
-
|
Bedrijfswaarde
1 |
4.257.978
|
3.686.840
|
8.181.271
|
6.052.448
|
4.453.485
|
3.522.295
|
4.423.485
|
4.260.479
|
K/w-verhouding
|
37,3
x
|
54,9
x
|
64,5
x
|
41,6
x
|
87,5
x
|
28,1
x
|
21,9
x
|
18,9
x
|
Dividendrendement
|
0,75%
|
1,03%
|
0,45%
|
0,67%
|
1,02%
|
1,22%
|
1,2%
|
1,34%
|
Marktkapitalisatie/omzet
|
2,72
x
|
2,15
x
|
4,86
x
|
2,95
x
|
1,75
x
|
1,5
x
|
1,63
x
|
1,52
x
|
Bedrijfswaarde/omzet
|
2,8
x
|
2,4
x
|
5,06
x
|
3,16
x
|
1,99
x
|
1,5
x
|
1,76
x
|
1,58
x
|
Bedrijfswaarde/EBITDA
|
20,3
x
|
18,7
x
|
32,1
x
|
21,9
x
|
20,3
x
|
12
x
|
11,9
x
|
10,4
x
|
Bedrijfswaarde/FCF
|
454
x
|
-25,7
x
|
69
x
|
-344
x
|
-208
x
|
35,5
x
|
34,3
x
|
23,4
x
|
FCF Yield
|
0,22%
|
-3,89%
|
1,45%
|
-0,29%
|
-0,48%
|
2,81%
|
2,92%
|
4,27%
|
Price to Book
|
4,14
x
|
3,46
x
|
7,18
x
|
4,37
x
|
2,9
x
|
2,15
x
|
2,47
x
|
2,23
x
|
Aantal aandelen (in duizenden)
|
588.590
|
587.555
|
585.733
|
580.262
|
574.760
|
574.599
|
-
|
-
|
Referentieprijs
2 |
7.012
|
5.607
|
13.435
|
9.748
|
6.845
|
7.115
|
7.115
|
7.115
|
Datum van publicatie
|
23/04/19
|
30/04/20
|
22/04/21
|
21/04/22
|
24/04/23
|
23/04/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.518.320
|
1.534.800
|
1.618.064
|
1.918.174
|
2.242.824
|
2.348.202
|
2.513.360
|
2.688.824
|
EBITDA
1 |
209.357
|
197.182
|
255.011
|
276.411
|
219.550
|
294.696
|
371.219
|
409.727
|
Bedrijfsresultaat (EBIT)
1 |
138.620
|
110.326
|
160.011
|
171.487
|
100.081
|
163.106
|
244.493
|
281.482
|
Operationele Marge
|
9,13%
|
7,19%
|
9,89%
|
8,94%
|
4,46%
|
6,95%
|
9,73%
|
10,47%
|
Resultaat voor belastingen (EBT)
1 |
139.014
|
106.927
|
152.978
|
171.145
|
120.593
|
202.919
|
247.200
|
284.604
|
Nettowinst (verlies)
1 |
110.798
|
60.084
|
121.977
|
136.870
|
45.003
|
125.387
|
187.198
|
216.782
|
Nettomarge
|
7,3%
|
3,91%
|
7,54%
|
7,14%
|
2,01%
|
5,34%
|
7,45%
|
8,06%
|
WPA
2 |
187,9
|
102,1
|
208,2
|
234,3
|
78,19
|
218,2
|
324,5
|
376,1
|
Free Cash Flow
1 |
9.389
|
-143.464
|
118.600
|
-17.603
|
-21.458
|
128.436
|
129.148
|
181.898
|
FCF-marge
|
0,62%
|
-9,35%
|
7,33%
|
-0,92%
|
-0,96%
|
5,52%
|
5,14%
|
6,76%
|
Kasstroomconversie (ebitda)
|
4,48%
|
-
|
46,51%
|
-
|
-
|
42,97%
|
34,79%
|
44,4%
|
Kasstroomconversie (nettowinst)
|
8,47%
|
-
|
97,23%
|
-
|
-
|
87,56%
|
68,99%
|
83,91%
|
Dividend per aandeel
2 |
52,50
|
57,50
|
60,00
|
65,00
|
70,00
|
75,00
|
85,26
|
95,60
|
Datum van publicatie
|
23/04/19
|
30/04/20
|
22/04/21
|
21/04/22
|
24/04/23
|
23/04/24
|
-
|
-
|
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 |
751.277
|
783.523
|
751.794
|
866.270
|
463.198
|
910.668
|
496.542
|
510.964
|
1.007.506
|
540.369
|
590.398
|
1.130.767
|
568.980
|
543.077
|
1.112.057
|
566.055
|
594.607
|
1.160.662
|
594.026
|
593.514
|
1.187.540
|
602.604
|
632.662
|
1.235.891
|
653.570
|
658.848
|
1.302.729
|
1.392.162
|
1.424.375
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29.730
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
62.207
|
48.119
|
69.180
|
90.831
|
45.641
|
90.196
|
44.308
|
36.856
|
81.164
|
44.660
|
51.708
|
96.368
|
28.036
|
-24.323
|
124.404
|
60.152
|
55.630
|
115.782
|
53.562
|
-6.172
|
47.324
|
52.671
|
61.250
|
112.650
|
67.304
|
66.897
|
133.182
|
155.858
|
164.266
|
Operationele Marge
|
8,28%
|
6,14%
|
9,2%
|
10,49%
|
9,85%
|
9,9%
|
8,92%
|
7,21%
|
8,06%
|
8,26%
|
8,76%
|
8,52%
|
4,93%
|
-4,48%
|
11,19%
|
10,63%
|
9,36%
|
9,98%
|
9,02%
|
-1,04%
|
3,99%
|
8,74%
|
9,68%
|
9,11%
|
10,3%
|
10,15%
|
10,22%
|
11,2%
|
11,53%
|
Resultaat voor belastingen (EBT)
1 |
63.750
|
-
|
66.005
|
86.973
|
44.403
|
88.155
|
42.272
|
40.591
|
82.863
|
56.989
|
61.386
|
118.375
|
23.569
|
-21.351
|
2.218
|
86.081
|
59.278
|
145.359
|
48.408
|
9.218
|
57.560
|
54.621
|
62.351
|
122.100
|
67.720
|
68.641
|
146.565
|
161.858
|
170.266
|
Nettowinst (verlies)
1 |
27.561
|
-
|
48.783
|
73.194
|
34.159
|
67.610
|
32.676
|
36.427
|
69.103
|
41.321
|
45.328
|
86.649
|
17.428
|
-59.074
|
-41.646
|
64.041
|
42.040
|
106.081
|
39.844
|
-20.492
|
19.306
|
43.797
|
49.781
|
97.680
|
54.076
|
54.813
|
116.852
|
129.486
|
135.813
|
Nettomarge
|
3,67%
|
-
|
6,49%
|
8,45%
|
7,37%
|
7,42%
|
6,58%
|
7,13%
|
6,86%
|
7,65%
|
7,68%
|
7,66%
|
3,06%
|
-10,88%
|
-3,74%
|
11,31%
|
7,07%
|
9,14%
|
6,71%
|
-3,45%
|
1,63%
|
7,27%
|
7,87%
|
7,9%
|
8,27%
|
8,32%
|
8,97%
|
9,3%
|
9,53%
|
WPA
2 |
46,82
|
-
|
83,28
|
125,0
|
58,36
|
115,5
|
55,90
|
65,44
|
118,8
|
71,50
|
78,83
|
150,3
|
30,32
|
-102,8
|
-72,12
|
111,4
|
73,17
|
184,6
|
69,34
|
-35,66
|
33,60
|
73,00
|
84,38
|
170,0
|
92,59
|
90,33
|
203,3
|
225,3
|
236,3
|
Dividend per aandeel
2 |
27,50
|
-
|
30,00
|
-
|
30,00
|
30,00
|
-
|
35,00
|
-
|
-
|
35,00
|
35,00
|
-
|
35,00
|
35,00
|
-
|
35,00
|
35,00
|
-
|
40,00
|
-
|
-
|
40,00
|
-
|
-
|
40,00
|
-
|
-
|
-
|
Datum van publicatie
|
23/10/19
|
30/04/20
|
26/10/20
|
22/04/21
|
26/10/21
|
26/10/21
|
26/01/22
|
21/04/22
|
21/04/22
|
20/07/22
|
24/10/22
|
24/10/22
|
24/01/23
|
24/04/23
|
24/04/23
|
20/07/23
|
23/10/23
|
23/10/23
|
24/01/24
|
23/04/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
130.494
|
392.419
|
311.949
|
396.055
|
519.251
|
477.133
|
335.215
|
172.210
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6233
x
|
1,99
x
|
1,223
x
|
1,433
x
|
2,365
x
|
1,596
x
|
0,903
x
|
0,4203
x
|
Free Cash Flow
1 |
9.389
|
-143.464
|
118.600
|
-17.603
|
-21.458
|
128.436
|
129.148
|
181.898
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
6,2%
|
11,9%
|
11,5%
|
3,4%
|
8,4%
|
11,3%
|
12%
|
ROA (netto-inkomsten/totale activa)
|
7,63%
|
3,01%
|
7%
|
6,92%
|
1,62%
|
6,71%
|
6,33%
|
6,83%
|
Totale activa
1 |
1.452.112
|
1.999.002
|
1.742.255
|
1.977.464
|
2.775.564
|
1.867.381
|
2.955.510
|
3.173.244
|
Nettoactief per aandeel
2 |
1.695
|
1.621
|
1.871
|
2.229
|
2.357
|
2.856
|
2.886
|
3.188
|
Cashflow per aandeel
2 |
308,0
|
250,0
|
374,0
|
414,0
|
286,0
|
447,0
|
508,0
|
560,0
|
Capex
1 |
120.555
|
132.926
|
88.900
|
98.580
|
137.814
|
99.767
|
136.667
|
124.245
|
Capex/omzet
|
7,94%
|
8,66%
|
5,49%
|
5,14%
|
6,14%
|
4,29%
|
5,44%
|
4,62%
|
Datum van publicatie
|
23/04/19
|
30/04/20
|
22/04/21
|
21/04/22
|
24/04/23
|
23/04/24
|
-
|
-
|
Laatste slotkoers
7.115
JPY Gemiddelde koersdoel
7.731
JPY Spread / Gemiddelde doel +8,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,93% | 25,97 mld. | | +4,53% | 149 mld. | | +34,66% | 130 mld. | | +19,57% | 130 mld. | | +12,90% | 62,82 mld. | | +7,65% | 41,04 mld. | | +94,65% | 35 mld. | | -9,78% | 32,1 mld. | | +6,26% | 32,1 mld. | | +3,97% | 27,31 mld. |
Elektrische componenten & apparatuur - Andere
|