Beurs gesloten -
Japan Exchange
08:00:00 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.420
JPY
|
+1,12%
|
|
+108,06%
|
+136,94%
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
120.415
|
154.961
|
168.360
|
161.948
|
225.986
|
247.911
|
-
|
-
|
Bedrijfswaarde
1 |
66.177
|
77.440
|
75.231
|
85.654
|
156.802
|
165.268
|
152.352
|
148.814
|
K/w-verhouding
|
13
x
|
18,9
x
|
16,9
x
|
14,7
x
|
18,6
x
|
19,8
x
|
18,5
x
|
17,2
x
|
Dividendrendement
|
2,47%
|
1,5%
|
1,79%
|
2,12%
|
1,72%
|
2,23%
|
2,38%
|
2,72%
|
Marktkapitalisatie/omzet
|
0,44
x
|
0,61
x
|
0,62
x
|
0,56
x
|
0,73
x
|
0,76
x
|
0,72
x
|
0,69
x
|
Bedrijfswaarde/omzet
|
0,24
x
|
0,31
x
|
0,28
x
|
0,29
x
|
0,5
x
|
0,5
x
|
0,44
x
|
0,42
x
|
Bedrijfswaarde/EBITDA
|
1,94
x
|
2,49
x
|
2,1
x
|
1,93
x
|
3,33
x
|
3,4
x
|
2,92
x
|
2,69
x
|
Bedrijfswaarde/FCF
|
4,04
x
|
2,77
x
|
3,16
x
|
4,2
x
|
8,92
x
|
5,59
x
|
4,92
x
|
4,58
x
|
FCF Yield
|
24,8%
|
36,1%
|
31,6%
|
23,8%
|
11,2%
|
17,9%
|
20,3%
|
21,8%
|
Price to Book
|
1,61
x
|
1,79
x
|
1,71
x
|
1,62
x
|
1,91
x
|
2
x
|
1,89
x
|
1,76
x
|
Aantal aandelen (in duizenden)
|
91.500
|
88.297
|
91.500
|
91.496
|
91.492
|
91.480
|
-
|
-
|
Referentieprijs
2 |
2.632
|
3.510
|
3.680
|
3.540
|
4.940
|
5.360
|
5.360
|
5.360
|
Datum van publicatie
|
28/04/20
|
28/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
274.843
|
251.992
|
270.332
|
291.688
|
310.632
|
327.655
|
342.757
|
358.456
|
EBITDA
1 |
34.057
|
31.159
|
35.803
|
44.358
|
47.051
|
48.593
|
52.235
|
55.347
|
Bedrijfsresultaat (EBIT)
1 |
28.387
|
24.549
|
29.815
|
31.738
|
35.001
|
36.322
|
38.867
|
41.786
|
Operationele Marge
|
10,33%
|
9,74%
|
11,03%
|
10,88%
|
11,27%
|
11,09%
|
11,34%
|
11,66%
|
Resultaat voor belastingen (EBT)
1 |
28.663
|
25.318
|
30.109
|
32.101
|
35.437
|
36.889
|
39.444
|
42.371
|
Nettowinst (verlies)
1 |
18.552
|
16.982
|
19.977
|
22.000
|
24.241
|
24.815
|
26.566
|
28.571
|
Nettomarge
|
6,75%
|
6,74%
|
7,39%
|
7,54%
|
7,8%
|
7,57%
|
7,75%
|
7,97%
|
WPA
2 |
202,8
|
185,6
|
218,3
|
240,5
|
265,0
|
271,3
|
290,4
|
312,3
|
Free Cash Flow
1 |
16.391
|
27.958
|
23.773
|
20.397
|
17.584
|
29.573
|
30.995
|
32.492
|
FCF-marge
|
5,96%
|
11,09%
|
8,79%
|
6,99%
|
5,66%
|
9,03%
|
9,04%
|
9,06%
|
Kasstroomconversie (ebitda)
|
48,13%
|
89,73%
|
66,4%
|
45,98%
|
37,37%
|
60,86%
|
59,34%
|
58,71%
|
Kasstroomconversie (nettowinst)
|
88,35%
|
164,63%
|
119%
|
92,71%
|
72,54%
|
119,17%
|
116,67%
|
113,72%
|
Dividend per aandeel
2 |
65,00
|
52,50
|
66,00
|
75,00
|
85,00
|
119,7
|
127,7
|
145,9
|
Datum van publicatie
|
28/04/20
|
28/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S2
|
2021 S1
|
2021 S2
|
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 |
138.084
|
119.068
|
132.924
|
130.787
|
64.831
|
74.714
|
139.545
|
65.100
|
69.600
|
134.685
|
72.095
|
84.908
|
157.003
|
68.800
|
76.000
|
144.800
|
75.345
|
90.487
|
72.667
|
79.833
|
153.000
|
80.267
|
97.233
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
14.197
|
11.149
|
13.400
|
13.782
|
7.854
|
8.179
|
16.033
|
6.500
|
7.500
|
14.004
|
8.319
|
9.415
|
17.734
|
6.600
|
8.100
|
14.600
|
8.653
|
11.748
|
6.867
|
8.367
|
15.500
|
9.033
|
11.933
|
Operationele Marge
|
10,28%
|
9,36%
|
10,08%
|
10,54%
|
12,11%
|
10,95%
|
11,49%
|
9,98%
|
10,78%
|
10,4%
|
11,54%
|
11,09%
|
11,3%
|
9,59%
|
10,66%
|
10,08%
|
11,48%
|
12,98%
|
9,45%
|
10,48%
|
10,13%
|
11,25%
|
12,27%
|
Resultaat voor belastingen (EBT)
1 |
14.590
|
11.965
|
-
|
14.291
|
8.022
|
7.796
|
15.818
|
6.700
|
7.600
|
14.236
|
8.352
|
9.513
|
17.865
|
6.900
|
8.100
|
15.000
|
8.694
|
11.743
|
7.075
|
8.525
|
15.800
|
9.225
|
11.975
|
Nettowinst (verlies)
1 |
9.825
|
7.921
|
9.061
|
9.230
|
5.566
|
5.181
|
10.747
|
4.400
|
5.000
|
9.397
|
5.702
|
6.901
|
12.603
|
4.000
|
5.500
|
9.500
|
5.983
|
8.758
|
4.250
|
5.800
|
10.200
|
6.250
|
8.400
|
Nettomarge
|
7,12%
|
6,65%
|
6,82%
|
7,06%
|
8,59%
|
6,93%
|
7,7%
|
6,76%
|
7,18%
|
6,98%
|
7,91%
|
8,13%
|
8,03%
|
5,81%
|
7,24%
|
6,56%
|
7,94%
|
9,68%
|
5,85%
|
7,27%
|
6,67%
|
7,79%
|
8,64%
|
WPA
2 |
107,4
|
86,57
|
-
|
100,9
|
60,83
|
56,62
|
117,4
|
47,57
|
55,14
|
102,7
|
62,32
|
75,43
|
-
|
43,97
|
59,87
|
103,8
|
65,40
|
95,72
|
49,23
|
57,98
|
-
|
66,73
|
92,98
|
Dividend per aandeel
|
-
|
25,00
|
-
|
30,00
|
-
|
-
|
-
|
-
|
-
|
35,00
|
-
|
-
|
-
|
-
|
-
|
40,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/04/20
|
27/10/20
|
28/04/21
|
29/10/21
|
1/02/22
|
28/04/22
|
28/04/22
|
2/08/22
|
27/10/22
|
27/10/22
|
3/02/23
|
28/04/23
|
28/04/23
|
28/07/23
|
27/10/23
|
27/10/23
|
2/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
54.238
|
77.521
|
93.129
|
76.294
|
69.184
|
82.644
|
95.559
|
99.098
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
16.391
|
27.958
|
23.773
|
20.397
|
17.584
|
29.573
|
30.995
|
32.492
|
ROE (netto-inkomsten/eigen vermogen)
|
12,8%
|
10,3%
|
10,6%
|
11%
|
11,1%
|
10,5%
|
10,7%
|
10,9%
|
ROA (netto-inkomsten/totale activa)
|
11,9%
|
9,79%
|
10,8%
|
10,4%
|
10,2%
|
8,04%
|
8,02%
|
7,35%
|
Totale activa
1 |
155.249
|
173.423
|
184.466
|
211.323
|
237.555
|
308.464
|
331.108
|
388.727
|
Nettoactief per aandeel
2 |
1.633
|
1.965
|
2.150
|
2.192
|
2.589
|
2.677
|
2.831
|
3.054
|
Cashflow per aandeel
2 |
260,0
|
253,0
|
279,0
|
378,0
|
397,0
|
374,0
|
391,0
|
-
|
Capex
1 |
5.577
|
3.644
|
5.337
|
6.132
|
3.122
|
4.154
|
4.426
|
3.811
|
Capex/omzet
|
2,03%
|
1,45%
|
1,97%
|
2,1%
|
1,01%
|
1,27%
|
1,29%
|
1,06%
|
Datum van publicatie
|
28/04/20
|
28/04/21
|
28/04/22
|
28/04/23
|
26/04/24
|
-
|
-
|
-
|
Laatste slotkoers
5.360
JPY Gemiddelde koersdoel
4.847
JPY Spread / Gemiddelde doel -9,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +136,94% | 3,07 mld. | | +12,45% | 38,85 mld. | | +1,36% | 15,56 mld. | | -14,53% | 8,13 mld. | | +6,31% | 7,21 mld. | | +15,06% | 5,6 mld. | | -49,53% | 4,13 mld. | | +0,25% | 2,21 mld. | | -21,88% | 1,99 mld. | | -15,08% | 1,99 mld. |
Technologie-advies en -uitbestedingsdiensten
|