Beurs gesloten -
Japan Exchange
08:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.916
JPY
|
+2,11%
|
|
-0,56%
|
-4,51%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.176.343
|
1.361.460
|
2.053.376
|
2.367.803
|
1.810.008
|
2.209.924
|
-
|
-
|
Bedrijfswaarde
1 |
1.108.672
|
1.362.394
|
2.065.782
|
2.502.608
|
1.918.495
|
2.567.796
|
2.338.458
|
2.280.849
|
K/w-verhouding
|
23,3
x
|
20,9
x
|
38,8
x
|
33,3
x
|
23,8
x
|
31
x
|
25
x
|
21,9
x
|
Dividendrendement
|
1,79%
|
1,4%
|
1,05%
|
1%
|
1,47%
|
1,25%
|
1,51%
|
1,74%
|
Marktkapitalisatie/omzet
|
2,35
x
|
2,57
x
|
3,73
x
|
3,87
x
|
2,61
x
|
3,32
x
|
2,84
x
|
2,69
x
|
Bedrijfswaarde/omzet
|
2,21
x
|
2,58
x
|
3,75
x
|
4,09
x
|
2,77
x
|
3,49
x
|
3,01
x
|
2,78
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
12
x
|
17,5
x
|
16,9
x
|
12,2
x
|
15,2
x
|
12,9
x
|
11,2
x
|
Bedrijfswaarde/FCF
|
36,9
x
|
18,6
x
|
40,3
x
|
-77,2
x
|
33,2
x
|
28,9
x
|
31,7
x
|
28,2
x
|
FCF Yield
|
2,71%
|
5,38%
|
2,48%
|
-1,3%
|
3,01%
|
3,46%
|
3,15%
|
3,54%
|
Price to Book
|
2,85
x
|
5,03
x
|
6,25
x
|
6,98
x
|
4,55
x
|
6,12
x
|
5,19
x
|
4,25
x
|
Aantal aandelen (in duizenden)
|
701.597
|
595.044
|
599.526
|
589.006
|
590.541
|
576.251
|
-
|
-
|
Referentieprijs
2 |
1.677
|
2.288
|
3.425
|
4.020
|
3.065
|
3.835
|
3.835
|
3.835
|
Datum van publicatie
|
25/04/19
|
28/04/20
|
27/04/21
|
27/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
501.243
|
528.873
|
550.337
|
611.634
|
692.165
|
736.556
|
778.084
|
820.628
|
EBITDA
1 |
101.869
|
113.592
|
117.879
|
148.159
|
156.924
|
168.568
|
180.881
|
203.082
|
Bedrijfsresultaat (EBIT)
1 |
71.442
|
83.178
|
80.748
|
106.218
|
111.832
|
120.411
|
132.787
|
149.691
|
Operationele Marge
|
14,25%
|
15,73%
|
14,67%
|
17,37%
|
16,16%
|
16,35%
|
17,07%
|
18,24%
|
Resultaat voor belastingen (EBT)
1 |
76.749
|
102.496
|
71.075
|
104.671
|
108.499
|
117.224
|
130.065
|
147.707
|
Nettowinst (verlies)
1 |
50.931
|
69.276
|
52.867
|
71.445
|
76.307
|
79.643
|
89.472
|
101.234
|
Nettomarge
|
10,16%
|
13,1%
|
9,61%
|
11,68%
|
11,02%
|
10,81%
|
11,5%
|
12,34%
|
WPA
2 |
72,11
|
109,4
|
88,34
|
120,6
|
128,9
|
136,9
|
153,6
|
175,4
|
Free Cash Flow
1 |
30.073
|
73.321
|
51.222
|
-32.410
|
57.709
|
88.855
|
73.763
|
80.842
|
FCF-marge
|
6%
|
13,86%
|
9,31%
|
-5,3%
|
8,34%
|
12,06%
|
9,48%
|
9,85%
|
Kasstroomconversie (ebitda)
|
29,52%
|
64,55%
|
43,45%
|
-
|
36,78%
|
52,71%
|
40,78%
|
39,81%
|
Kasstroomconversie (nettowinst)
|
59,05%
|
105,84%
|
96,89%
|
-
|
75,63%
|
111,57%
|
82,44%
|
79,86%
|
Dividend per aandeel
2 |
30,00
|
32,00
|
36,00
|
40,00
|
45,00
|
53,00
|
58,00
|
66,74
|
Datum van publicatie
|
25/04/19
|
28/04/20
|
27/04/21
|
27/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
259.153
|
269.720
|
266.300
|
284.190
|
149.327
|
291.974
|
155.973
|
163.687
|
319.660
|
167.537
|
171.516
|
339.054
|
177.005
|
176.106
|
353.111
|
176.709
|
185.356
|
362.065
|
187.954
|
186.536
|
185.500
|
193.500
|
379.000
|
195.500
|
198.500
|
EBITDA
1 |
-
|
-
|
-
|
-
|
37.605
|
-
|
38.031
|
35.694
|
-
|
39.308
|
38.030
|
-
|
40.144
|
39.442
|
-
|
38.746
|
-
|
-
|
44.680
|
41.271
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
40.908
|
42.270
|
39.312
|
47.190
|
27.349
|
53.913
|
27.459
|
24.846
|
52.305
|
28.079
|
27.189
|
55.268
|
28.605
|
27.959
|
56.564
|
27.027
|
31.838
|
58.865
|
32.374
|
29.172
|
29.800
|
34.000
|
63.800
|
35.500
|
34.000
|
Operationele Marge
|
15,79%
|
15,67%
|
14,76%
|
16,61%
|
18,31%
|
18,47%
|
17,6%
|
15,18%
|
16,36%
|
16,76%
|
15,85%
|
16,3%
|
16,16%
|
15,88%
|
16,02%
|
15,29%
|
17,18%
|
16,26%
|
17,22%
|
15,64%
|
16,06%
|
17,57%
|
16,83%
|
18,16%
|
17,13%
|
Resultaat voor belastingen (EBT)
1 |
60.867
|
41.629
|
39.345
|
-
|
26.780
|
53.517
|
26.335
|
24.819
|
51.154
|
27.789
|
25.963
|
53.753
|
27.691
|
27.055
|
54.746
|
26.580
|
30.959
|
57.539
|
31.735
|
27.950
|
29.200
|
33.100
|
62.300
|
34.900
|
33.100
|
Nettowinst (verlies)
1 |
40.893
|
28.383
|
26.027
|
42.093
|
18.102
|
36.513
|
17.801
|
17.131
|
34.932
|
18.762
|
17.094
|
35.857
|
19.176
|
21.274
|
40.450
|
17.210
|
20.452
|
37.662
|
23.431
|
18.549
|
20.000
|
22.700
|
42.700
|
24.000
|
22.500
|
Nettomarge
|
15,78%
|
10,52%
|
9,77%
|
14,81%
|
12,12%
|
12,51%
|
11,41%
|
10,47%
|
10,93%
|
11,2%
|
9,97%
|
10,58%
|
10,83%
|
12,08%
|
11,46%
|
9,74%
|
11,03%
|
10,4%
|
12,47%
|
9,94%
|
10,78%
|
11,73%
|
11,27%
|
12,28%
|
11,34%
|
WPA
2 |
60,85
|
48,50
|
43,58
|
70,25
|
30,69
|
61,26
|
30,24
|
29,07
|
59,31
|
31,80
|
28,91
|
60,71
|
32,38
|
35,83
|
68,21
|
29,15
|
34,98
|
64,13
|
40,55
|
32,20
|
38,09
|
40,95
|
-
|
-
|
-
|
Dividend per aandeel
|
15,00
|
17,00
|
17,00
|
-
|
19,00
|
19,00
|
-
|
-
|
21,00
|
-
|
22,00
|
22,00
|
-
|
23,00
|
-
|
-
|
-
|
24,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/10/19
|
28/04/20
|
28/10/20
|
27/04/21
|
27/10/21
|
27/10/21
|
27/01/22
|
27/04/22
|
27/04/22
|
28/07/22
|
27/10/22
|
27/10/22
|
30/01/23
|
27/04/23
|
27/04/23
|
27/07/23
|
26/10/23
|
26/10/23
|
31/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
934
|
12.406
|
134.805
|
108.487
|
124.603
|
128.535
|
70.925
|
Nettokaspositie
1 |
67.671
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,008222
x
|
0,1052
x
|
0,9099
x
|
0,6913
x
|
0,7392
x
|
0,7106
x
|
0,3492
x
|
Free Cash Flow
1 |
30.073
|
73.321
|
51.222
|
-32.410
|
57.709
|
88.855
|
73.763
|
80.842
|
ROE (netto-inkomsten/eigen vermogen)
|
12,3%
|
20,3%
|
18,2%
|
21,3%
|
20,7%
|
19,9%
|
21,6%
|
21,2%
|
ROA (netto-inkomsten/totale activa)
|
11,4%
|
14,8%
|
11,9%
|
9,88%
|
9,38%
|
13,3%
|
12,3%
|
13%
|
Totale activa
1 |
444.839
|
467.285
|
442.456
|
723.098
|
813.941
|
598.218
|
724.986
|
776.974
|
Nettoactief per aandeel
2 |
588,0
|
455,0
|
548,0
|
576,0
|
674,0
|
693,0
|
740,0
|
902,0
|
Cashflow per aandeel
2 |
115,0
|
157,0
|
157,0
|
191,0
|
205,0
|
220,0
|
230,0
|
249,0
|
Capex
1 |
26.276
|
29.466
|
33.372
|
46.980
|
58.565
|
56.777
|
57.000
|
56.883
|
Capex/omzet
|
5,24%
|
5,57%
|
6,06%
|
7,68%
|
8,46%
|
7,71%
|
7,33%
|
6,93%
|
Datum van publicatie
|
25/04/19
|
28/04/20
|
27/04/21
|
27/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.835
JPY Gemiddelde koersdoel
4.725
JPY Spread / Gemiddelde doel +23,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,51% | 14,04 mld. | | -14,25% | 189 mld. | | +0,72% | 166 mld. | | +1,62% | 152 mld. | | +3,83% | 99,37 mld. | | +5,88% | 77,36 mld. | | +14,58% | 70,76 mld. | | -7,93% | 70,46 mld. | | -22,01% | 51,83 mld. | | -6,79% | 44,34 mld. |
IT Diensten & Consulting - Andere
|