Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
763,1
JPY
|
-1,45%
|
|
-11,13%
|
-1,88%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
487.384
|
481.851
|
989.282
|
570.863
|
325.635
|
242.027
|
-
|
-
|
Bedrijfswaarde
1 |
474.689
|
460.372
|
946.918
|
523.560
|
280.060
|
275.600
|
200.591
|
195.957
|
K/w-verhouding
|
55
x
|
46,7
x
|
46,1
x
|
49,9
x
|
33,1
x
|
29,9
x
|
21,1
x
|
18,3
x
|
Dividendrendement
|
0,76%
|
0,88%
|
0,94%
|
1,04%
|
2,34%
|
2,33%
|
3,41%
|
3,51%
|
Marktkapitalisatie/omzet
|
17,1
x
|
15,1
x
|
28,4
x
|
14,1
x
|
7,88
x
|
7,09
x
|
5,02
x
|
4,47
x
|
Bedrijfswaarde/omzet
|
16,7
x
|
14,4
x
|
27,2
x
|
13
x
|
6,78
x
|
6,24
x
|
4,16
x
|
3,62
x
|
Bedrijfswaarde/EBITDA
|
37,5
x
|
32,1
x
|
57,3
x
|
31,5
x
|
18
x
|
17
x
|
11,5
x
|
9,87
x
|
Bedrijfswaarde/FCF
|
69,3
x
|
45,4
x
|
83,3
x
|
48,3
x
|
67,4
x
|
-35,9
x
|
18
x
|
14,4
x
|
FCF Yield
|
1,44%
|
2,2%
|
1,2%
|
2,07%
|
1,48%
|
-2,79%
|
5,57%
|
6,94%
|
Price to Book
|
18
x
|
13,4
x
|
11,1
x
|
11,3
x
|
5,98
x
|
7,13
x
|
4,86
x
|
4,32
x
|
Aantal aandelen (in duizenden)
|
321.706
|
326.126
|
330.532
|
330.552
|
330.930
|
317.163
|
-
|
-
|
Referentieprijs
2 |
1.515
|
1.478
|
2.993
|
1.727
|
984,0
|
763,1
|
763,1
|
763,1
|
Datum van publicatie
|
26/04/19
|
15/05/20
|
30/04/21
|
28/04/22
|
28/04/23
|
30/04/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
28.463
|
32.009
|
34.795
|
40.401
|
41.315
|
44.136
|
48.238
|
54.160
|
EBITDA
1 |
12.657
|
14.354
|
16.527
|
16.595
|
15.526
|
16.242
|
17.368
|
19.846
|
Bedrijfsresultaat (EBIT)
1 |
12.533
|
14.247
|
15.336
|
16.430
|
15.298
|
16.066
|
17.454
|
20.097
|
Operationele Marge
|
44,03%
|
44,51%
|
44,08%
|
40,67%
|
37,03%
|
36,4%
|
36,18%
|
37,11%
|
Resultaat voor belastingen (EBT)
1 |
12.515
|
14.681
|
15.616
|
16.661
|
15.472
|
16.519
|
17.944
|
20.881
|
Nettowinst (verlies)
1 |
8.867
|
10.273
|
10.678
|
11.437
|
9.842
|
10.727
|
11.648
|
13.400
|
Nettomarge
|
31,15%
|
32,09%
|
30,69%
|
28,31%
|
23,82%
|
24,3%
|
24,15%
|
24,74%
|
WPA
2 |
27,56
|
31,65
|
64,92
|
34,60
|
29,76
|
33,04
|
36,22
|
41,80
|
Free Cash Flow
1 |
6.853
|
10.148
|
11.371
|
10.830
|
4.154
|
-7.677
|
11.174
|
13.608
|
FCF-marge
|
24,08%
|
31,7%
|
32,68%
|
26,81%
|
10,05%
|
-17,39%
|
23,16%
|
25,13%
|
Kasstroomconversie (ebitda)
|
54,15%
|
70,7%
|
68,8%
|
65,26%
|
26,76%
|
75,24%
|
64,34%
|
68,57%
|
Kasstroomconversie (nettowinst)
|
77,29%
|
98,78%
|
106,49%
|
94,69%
|
42,21%
|
114,7%
|
95,93%
|
101,56%
|
Dividend per aandeel
2 |
11,50
|
13,00
|
28,00
|
18,00
|
23,00
|
23,00
|
26,00
|
26,76
|
Datum van publicatie
|
26/04/19
|
15/05/20
|
30/04/21
|
28/04/22
|
28/04/23
|
30/04/24
|
-
|
-
|
Fiscaal tijdperk: March |
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
|
---|
Omzet
1 |
17.696
|
18.781
|
17.349
|
12.021
|
23.420
|
10.639
|
6.128
|
9.068
|
11.031
|
20.099
|
9.777
|
11.439
|
8.246
|
10.925
|
19.171
|
11.976
|
12.989
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
9.186
|
9.775
|
6.633
|
5.946
|
11.548
|
3.741
|
889
|
3.616
|
4.382
|
7.998
|
3.117
|
4.183
|
1.716
|
4.388
|
6.104
|
5.130
|
4.832
|
Operationele Marge
|
51,91%
|
52,05%
|
38,23%
|
49,46%
|
49,31%
|
35,16%
|
14,51%
|
39,88%
|
39,72%
|
39,79%
|
31,88%
|
36,57%
|
20,81%
|
40,16%
|
31,84%
|
42,84%
|
37,2%
|
Resultaat voor belastingen (EBT)
1 |
9.244
|
9.901
|
6.787
|
-
|
11.543
|
3.851
|
-
|
3.579
|
-
|
7.972
|
3.073
|
-
|
1.640
|
4.469
|
6.109
|
5.568
|
4.842
|
Nettowinst (verlies)
1 |
6.337
|
6.763
|
-
|
-
|
7.821
|
2.506
|
-
|
2.270
|
-
|
5.067
|
2.030
|
-
|
925
|
2.778
|
3.703
|
3.603
|
3.421
|
Nettomarge
|
35,81%
|
36,01%
|
-
|
-
|
33,39%
|
23,55%
|
-
|
25,03%
|
-
|
25,21%
|
20,76%
|
-
|
11,22%
|
25,43%
|
19,32%
|
30,09%
|
26,34%
|
WPA
2 |
19,57
|
20,65
|
-
|
12,30
|
23,66
|
7,580
|
2,830
|
6,870
|
8,430
|
15,33
|
6,130
|
8,300
|
2,820
|
8,530
|
11,35
|
11,09
|
10,60
|
Dividend per aandeel
|
5,500
|
6,500
|
-
|
-
|
9,000
|
-
|
-
|
-
|
-
|
11,00
|
-
|
-
|
-
|
-
|
11,00
|
-
|
-
|
Datum van publicatie
|
30/10/19
|
30/10/20
|
30/04/21
|
29/10/21
|
29/10/21
|
14/02/22
|
28/04/22
|
29/07/22
|
28/10/22
|
28/10/22
|
27/01/23
|
28/04/23
|
28/07/23
|
27/10/23
|
27/10/23
|
30/01/24
|
30/04/24
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
12.695
|
21.479
|
42.364
|
47.303
|
45.575
|
37.440
|
41.436
|
46.070
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
6.853
|
10.148
|
11.371
|
10.830
|
4.154
|
-7.677
|
11.174
|
13.608
|
ROE (netto-inkomsten/eigen vermogen)
|
36,1%
|
32,6%
|
26,6%
|
24%
|
18,7%
|
21,8%
|
25,4%
|
20,8%
|
ROA (netto-inkomsten/totale activa)
|
37,2%
|
36,2%
|
33,1%
|
20,2%
|
15,8%
|
17,2%
|
20%
|
15%
|
Totale activa
1 |
23.834
|
28.381
|
32.232
|
56.512
|
62.336
|
62.198
|
58.145
|
89.206
|
Nettoactief per aandeel
2 |
84,40
|
110,0
|
269,0
|
154,0
|
164,0
|
138,0
|
157,0
|
177,0
|
Cashflow per aandeel
2 |
28,00
|
32,00
|
65,60
|
35,00
|
30,40
|
33,50
|
34,20
|
41,30
|
Capex
1 |
60
|
166
|
87,8
|
255
|
319
|
131
|
109
|
181
|
Capex/omzet
|
0,21%
|
0,52%
|
0,25%
|
0,63%
|
0,77%
|
0,3%
|
0,23%
|
0,33%
|
Datum van publicatie
|
26/04/19
|
15/05/20
|
30/04/21
|
28/04/22
|
28/04/23
|
30/04/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
763,1
JPY Gemiddelde koersdoel
926,2
JPY Spread / Gemiddelde doel +21,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,88% | 1,57 mld. | | +8,23% | 7,55 mld. | | -31,57% | 3,37 mld. | | +10,88% | 2,74 mld. | | -9,51% | 1,08 mld. | | +21,91% | 841 mln. | | -7,02% | 735 mln. | | -20,72% | 526 mln. | | -16,08% | 505 mln. | | -14,92% | 483 mln. |
Managementadviesdiensten
|