Beurs gesloten -
Japan Exchange
08:00:00 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.890
JPY
|
-1,10%
|
|
-5,40%
|
+6,60%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
106.698
|
114.790
|
145.824
|
169.518
|
183.255
|
224.648
|
-
|
-
|
Bedrijfswaarde
1 |
83.881
|
88.564
|
115.738
|
137.698
|
144.889
|
228.800
|
200.218
|
196.138
|
K/w-verhouding
|
18,5
x
|
18,4
x
|
23
x
|
22,1
x
|
18
x
|
22,3
x
|
20,3
x
|
18,4
x
|
Dividendrendement
|
2,33%
|
3,19%
|
2,28%
|
2,37%
|
2,81%
|
2,42%
|
2,57%
|
2,99%
|
Marktkapitalisatie/omzet
|
1,72
x
|
1,76
x
|
2,2
x
|
2,38
x
|
2,35
x
|
2,26
x
|
2,06
x
|
1,91
x
|
Bedrijfswaarde/omzet
|
1,35
x
|
1,36
x
|
1,75
x
|
1,93
x
|
1,86
x
|
2,26
x
|
1,84
x
|
1,67
x
|
Bedrijfswaarde/EBITDA
|
8.966.378
x
|
8.675.357
x
|
11.014.238
x
|
11.327.052
x
|
10.851.544
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
16,3
x
|
8,01
x
|
15,4
x
|
20,1
x
|
14,9
x
|
18,8
x
|
19,3
x
|
17,3
x
|
FCF Yield
|
6,14%
|
12,5%
|
6,48%
|
4,99%
|
6,7%
|
5,31%
|
5,18%
|
5,79%
|
Price to Book
|
2,28
x
|
2,58
x
|
3
x
|
3,33
x
|
3,35
x
|
3,67
x
|
3,84
x
|
3,59
x
|
Aantal aandelen (in duizenden)
|
82.808
|
79.715
|
79.209
|
77.335
|
76.869
|
76.882
|
-
|
-
|
Referentieprijs
2 |
1.288
|
1.440
|
1.841
|
2.192
|
2.384
|
2.922
|
2.922
|
2.922
|
Datum van publicatie
|
8/05/19
|
8/05/20
|
10/05/21
|
9/05/22
|
9/05/23
|
8/05/24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
61.944
|
65.063
|
66.184
|
71.188
|
77.982
|
101.263
|
108.800
|
117.650
|
EBITDA
|
9.355
|
10.209
|
10.508
|
12.157
|
13.352
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
8.654
|
9.545
|
9.842
|
11.414
|
12.524
|
15.180
|
16.550
|
18.250
|
Operationele Marge
|
13,97%
|
14,67%
|
14,87%
|
16,03%
|
16,06%
|
14,99%
|
15,21%
|
15,51%
|
Resultaat voor belastingen (EBT)
|
8.675
|
9.058
|
9.480
|
11.602
|
14.764
|
15.375
|
-
|
-
|
Nettowinst (verlies)
1 |
5.817
|
6.314
|
6.373
|
7.823
|
10.219
|
10.262
|
11.050
|
12.200
|
Nettomarge
|
9,39%
|
9,7%
|
9,63%
|
10,99%
|
13,1%
|
10,13%
|
10,16%
|
10,37%
|
WPA
2 |
69,66
|
78,21
|
80,10
|
99,37
|
132,3
|
133,3
|
143,8
|
159,0
|
Free Cash Flow
1 |
5.147
|
11.050
|
7.499
|
6.867
|
9.713
|
10.850
|
10.380
|
11.360
|
FCF-marge
|
8,31%
|
16,98%
|
11,33%
|
9,65%
|
12,46%
|
10,32%
|
9,54%
|
9,66%
|
Kasstroomconversie (ebitda)
|
55,02%
|
108,24%
|
71,37%
|
56,49%
|
72,75%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
88,48%
|
175,01%
|
117,67%
|
87,78%
|
95,05%
|
102,36%
|
93,94%
|
93,11%
|
Dividend per aandeel
2 |
30,00
|
46,00
|
42,00
|
52,00
|
67,00
|
72,00
|
75,00
|
87,50
|
Datum van publicatie
|
8/05/19
|
8/05/20
|
10/05/21
|
9/05/22
|
9/05/23
|
8/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
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 |
32.152
|
32.577
|
34.334
|
17.904
|
18.950
|
18.594
|
19.173
|
37.767
|
19.485
|
20.730
|
24.007
|
26.326
|
50.333
|
24.904
|
26.026
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.430
|
4.644
|
5.223
|
3.063
|
3.128
|
2.888
|
3.082
|
5.970
|
3.262
|
3.292
|
3.376
|
3.989
|
7.365
|
3.763
|
4.052
|
Operationele Marge
|
13,78%
|
14,26%
|
15,21%
|
17,11%
|
16,51%
|
15,53%
|
16,07%
|
15,81%
|
16,74%
|
15,88%
|
14,06%
|
15,15%
|
14,63%
|
15,11%
|
15,57%
|
Resultaat voor belastingen (EBT)
|
4.313
|
4.458
|
5.297
|
3.191
|
-
|
2.893
|
-
|
7.575
|
3.870
|
-
|
3.377
|
-
|
7.410
|
3.870
|
-
|
Nettowinst (verlies)
1 |
2.797
|
2.880
|
3.493
|
2.201
|
2.129
|
1.794
|
3.450
|
5.244
|
2.620
|
2.355
|
1.688
|
2.714
|
4.402
|
2.829
|
3.031
|
Nettomarge
|
8,7%
|
8,84%
|
10,17%
|
12,29%
|
11,23%
|
9,65%
|
17,99%
|
13,89%
|
13,45%
|
11,36%
|
7,03%
|
10,31%
|
8,75%
|
11,36%
|
11,65%
|
WPA
|
34,36
|
36,14
|
44,27
|
27,91
|
-
|
23,05
|
-
|
67,57
|
34,09
|
-
|
21,97
|
-
|
57,23
|
36,69
|
-
|
Dividend per aandeel
|
14,00
|
-
|
-
|
-
|
-
|
-
|
-
|
10,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/10/19
|
29/10/20
|
28/10/21
|
31/01/22
|
9/05/22
|
29/07/22
|
31/10/22
|
31/10/22
|
31/01/23
|
9/05/23
|
31/07/23
|
31/10/23
|
31/10/23
|
6/02/24
|
8/05/24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
22.817
|
26.226
|
30.086
|
31.820
|
38.366
|
20.160
|
24.430
|
28.510
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
5.147
|
11.050
|
7.499
|
6.867
|
9.713
|
10.850
|
10.380
|
11.360
|
ROE (netto-inkomsten/eigen vermogen)
|
12,6%
|
13,8%
|
13,7%
|
15,7%
|
19,3%
|
17,5%
|
18,9%
|
21,5%
|
ROA (netto-inkomsten/totale activa)
|
15,9%
|
17,6%
|
17,6%
|
19%
|
19,3%
|
19,8%
|
-
|
-
|
Totale activa
1 |
36.514
|
35.868
|
36.280
|
41.193
|
53.037
|
51.699
|
-
|
-
|
Nettoactief per aandeel
2 |
566,0
|
557,0
|
614,0
|
658,0
|
712,0
|
811,0
|
762,0
|
814,0
|
Cashflow per aandeel
|
75,30
|
83,50
|
85,40
|
106,0
|
139,0
|
150,0
|
-
|
-
|
Capex
1 |
314
|
465
|
583
|
560
|
354
|
750
|
750
|
750
|
Capex/omzet
|
0,51%
|
0,71%
|
0,88%
|
0,79%
|
0,45%
|
0,71%
|
0,69%
|
0,64%
|
Datum van publicatie
|
8/05/19
|
8/05/20
|
10/05/21
|
9/05/22
|
9/05/23
|
8/05/24
|
-
|
-
|
Laatste slotkoers
2.922
JPY Gemiddelde koersdoel
3.450
JPY Spread / Gemiddelde doel +18,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,60% | 1,44 mld. | | -12,53% | 193 mld. | | +2,29% | 169 mld. | | +2,33% | 154 mld. | | +5,38% | 100 mld. | | +10,74% | 80,96 mld. | | +29,07% | 79,71 mld. | | -7,97% | 70,64 mld. | | -19,12% | 53,75 mld. | | -9,09% | 42,84 mld. |
IT Diensten & Consulting - Andere
|