Beurs gesloten -
Japan Exchange
08:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.094
JPY
|
-1,53%
|
|
+2,72%
|
+35,06%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
23.817
|
26.235
|
27.276
|
24.694
|
32.182
|
37.592
|
-
|
Bedrijfswaarde
1 |
19.497
|
20.738
|
20.876
|
19.109
|
26.900
|
37.592
|
37.592
|
K/w-verhouding
|
12,5
x
|
13,2
x
|
9,74
x
|
12,7
x
|
11,8
x
|
12,5
x
|
11,4
x
|
Dividendrendement
|
4,14%
|
3,82%
|
5,24%
|
3,88%
|
4,16%
|
3,66%
|
4,39%
|
Marktkapitalisatie/omzet
|
0,48
x
|
0,53
x
|
0,55
x
|
0,47
x
|
0,55
x
|
0,61
x
|
0,57
x
|
Bedrijfswaarde/omzet
|
0,48
x
|
0,53
x
|
0,55
x
|
0,47
x
|
0,55
x
|
0,61
x
|
0,57
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-187.535.050
x
|
-
|
18.580.587
x
|
70.757.422
x
|
46.573.326
x
|
-
|
-
|
FCF Yield
|
-0%
|
-
|
0%
|
0%
|
0%
|
-
|
-
|
Price to Book
|
1,32
x
|
1,3
x
|
1,36
x
|
1,16
x
|
1,35
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
35.232
|
35.120
|
34.440
|
34.250
|
34.346
|
34.362
|
-
|
Referentieprijs
2 |
676,0
|
747,0
|
792,0
|
721,0
|
937,0
|
1.094
|
1.094
|
Datum van publicatie
|
14/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
13/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
49.675
|
49.152
|
49.886
|
52.886
|
58.232
|
62.000
|
65.500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.105
|
3.007
|
2.617
|
2.847
|
3.630
|
4.000
|
4.400
|
Operationele Marge
|
6,25%
|
6,12%
|
5,25%
|
5,38%
|
6,23%
|
6,45%
|
6,72%
|
Resultaat voor belastingen (EBT)
|
3.081
|
3.138
|
4.178
|
2.972
|
3.858
|
-
|
-
|
Nettowinst (verlies)
1 |
1.899
|
1.998
|
2.821
|
1.940
|
2.725
|
3.000
|
3.300
|
Nettomarge
|
3,82%
|
4,06%
|
5,65%
|
3,67%
|
4,68%
|
4,84%
|
5,04%
|
WPA
2 |
54,02
|
56,75
|
81,35
|
56,67
|
79,40
|
87,30
|
96,00
|
Free Cash Flow
|
-127
|
-
|
1.468
|
349
|
691
|
-
|
-
|
FCF-marge
|
-0,26%
|
-
|
2,94%
|
0,66%
|
1,19%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
52,04%
|
17,99%
|
25,36%
|
-
|
-
|
Dividend per aandeel
2 |
28,00
|
28,50
|
41,50
|
28,00
|
39,00
|
40,00
|
48,00
|
Datum van publicatie
|
14/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
13/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Omzet
1 |
21.755
|
21.622
|
12.532
|
10.420
|
21.874
|
13.347
|
11.043
|
24.130
|
15.487
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.048
|
913
|
696
|
106
|
673
|
792
|
159
|
1.123
|
1.244
|
Operationele Marge
|
4,82%
|
4,22%
|
5,55%
|
1,02%
|
3,08%
|
5,93%
|
1,44%
|
4,65%
|
8,03%
|
Resultaat voor belastingen (EBT)
1 |
1.103
|
2.375
|
766
|
195
|
821
|
821
|
257
|
1.279
|
1.289
|
Nettowinst (verlies)
1 |
628
|
1.597
|
515
|
43
|
462
|
554
|
87
|
776
|
899
|
Nettomarge
|
2,89%
|
7,39%
|
4,11%
|
0,41%
|
2,11%
|
4,15%
|
0,79%
|
3,22%
|
5,8%
|
WPA
2 |
17,83
|
45,95
|
14,86
|
1,280
|
13,52
|
16,17
|
2,550
|
22,65
|
26,16
|
Dividend per aandeel
|
12,50
|
27,50
|
-
|
-
|
14,00
|
-
|
-
|
15,00
|
-
|
Datum van publicatie
|
30/10/20
|
29/10/21
|
31/01/22
|
29/07/22
|
31/10/22
|
31/01/23
|
31/07/23
|
31/10/23
|
31/01/24
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
4.320
|
5.497
|
6.400
|
5.585
|
5.282
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-127
|
-
|
1.468
|
349
|
691
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
10,5%
|
14,1%
|
9,4%
|
12,1%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
9,6%
|
9,25%
|
8%
|
8,39%
|
9,6%
|
-
|
-
|
Totale activa
1 |
19.774
|
21.594
|
35.273
|
23.114
|
28.396
|
-
|
-
|
Nettoactief per aandeel
|
514,0
|
573,0
|
584,0
|
622,0
|
693,0
|
-
|
-
|
Cashflow per aandeel
|
66,90
|
69,50
|
94,40
|
67,80
|
91,00
|
-
|
-
|
Capex
|
234
|
-
|
313
|
572
|
1.730
|
-
|
-
|
Capex/omzet
|
0,47%
|
-
|
0,63%
|
1,08%
|
2,97%
|
-
|
-
|
Datum van publicatie
|
14/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
13/05/24
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +35,06% | 234 mln. | | +10,56% | 1,43 mld. | | +11,45% | 1,24 mld. | | -8,18% | 839 mln. | | +75,65% | 416 mln. | | +72,85% | 300 mln. | | -46,93% | 245 mln. | | -9,56% | 82,34 mln. | | +29,13% | 61,73 mln. |
Onderhouds- en reparatiediensten
|