|
|
|
Start boekjaar: Maart
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Marktkapitalisatie1 |
1 587 629 | 1 712 451 | 1 458 599 | 2 402 481 | 3 390 964 | 2 860 863 | - | - |
| Bedrijfswaarde1 |
1 964 989 | 2 032 725 | 1 999 264 | 2 837 108 | 3 807 067 | 3 715 008 | 3 516 393 | 3 274 778 |
| Koers/winst-verhouding |
27,3x | 18,3x | 19,4x | 31,3x | 23,7x | 19,8x | 18,0x | 16,2x |
| Dividendrendement |
1,33% | 1,39% | 1,73% | 1,05% | 0,87% | 1,04% | 1,13% | 1,40% |
| Marktkapitalisatie/omzet |
0,75x | 0,79x | 0,64x | 1,04x | 1,33x | 0,87x | 0,72x | 0,70x |
| Bedrijfswaarde/omzet |
0,93x | 0,94x | 0,88x | 1,22x | 1,49x | 1,13x | 0,89x | 0,80x |
| Bedrijfswaarde/EBITDA |
6,93x | 6,65x | 6,06x | 8,03x | 8,80x | 8,09x | 6,56x | 5,56x |
| Koers/netto activa |
1,90x | 1,85x | 1,55x | 2,24x | 2,67x | 1,79x | 1,71x | 1,58x |
| Aantal aandelen (in duizenden) |
1 402 499 | 1 402 499 | 1 402 499 | 1 402 499 | 1 402 384 | 1 402 384 | - | - |
| Referentieprijs (JPY) |
1 132 | 1 221 | 1 040 | 1 713 | 2 418 | 2 040 | 2 040 | 2 040 |
| Datum van publicatie |
10/05/2018 | 09/05/2019 | 14/05/2020 | 11/05/2021 | 12/05/2022 | - | - | - |
1 JPY in miljoenen |
|
|
| Evolutie van de resultatenrekening (Jaarlijkse gegevens) |
|
|
Start boekjaar: Maart
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Omzet1 |
2 117 167 | 2 163 625 | 2 266 808 | 2 318 658 | 2 551 906 | 3 299 526 | 3 954 720 | 4 084 441 |
| EBITDA1 |
283 552 | 305 754 | 330 119 | 353 497 | 432 529 | 459 416 | 536 347 | 589 106 |
| Bedrijfsresultaat (EBIT)1 |
123 522 | 147 716 | 130 937 | 139 173 | 212 590 | 242 267 | 287 380 | 321 954 |
| EBIT marge |
5,83% | 6,83% | 5,78% | 6,00% | 8,33% | 7,34% | 7,27% | 7,88% |
| Resultaat voor belastingen (EBT)1 |
100 083 | 146 914 | 120 155 | 130 452 | 215 849 | 238 897 | 284 875 | 317 193 |
| Nettowinst (verlies)1 |
58 173 | 93 616 | 75 148 | 76 843 | 142 979 | 144 368 | 159 189 | 176 963 |
| Nettomarge |
2,75% | 4,33% | 3,32% | 3,31% | 5,60% | 4,38% | 4,03% | 4,33% |
| WPA2 |
41,5 | 66,8 | 53,6 | 54,8 | 102 | 103 | 114 | 126 |
| Dividend per aandeel2 |
15,0 | 17,0 | 18,0 | 18,0 | 21,0 | 21,2 | 23,1 | 28,6 |
| Datum van publicatie |
10/05/2018 | 09/05/2019 | 14/05/2020 | 11/05/2021 | 12/05/2022 | - | - | - |
1 JPY in miljoenen 2 JPY |
|
|
| Evolutie van de resultatenrekening (Kwartaalgegevens) |
|
|
Start boekjaar: Maart
|
2018 S2 |
2019 S1 |
2019 S2 |
2020 S1 |
2020 Q3 |
2020 Q4 |
2020 S2 |
2021 Q1 |
2021 Q2 |
2021 S1 |
2021 Q3 |
2021 Q4 |
2021 S2 |
2022 Q1 |
2022 Q2 |
2022 S1 |
2022 Q3 |
2022 Q4 |
2022 S2 |
2023 Q1 |
2023 Q2 |
2023 S1 |
2023 Q3 |
2023 Q4 |
2023 S2 |
2024 S1 |
2025 S1 |
| Omzet1 |
1 096 184 | 1 022 722 | 1 140 903 | 1 077 819 | 564 218 | 624 771 | 1 188 989 | 530 936 | 549 181 | 1 080 117 | 578 283 | 660 258 | 1 238 541 | 590 822 | 621 257 | 1 212 079 | 636 129 | 703 698 | 1 339 827 | 677 400 | 663 387 | 1 272 667 | 932 277 | 1 033 264 | 2 020 000 | 1 913 000 | 2 004 000 |
| EBITDA |
- | - | - | - | - | - | - | - | - | - | 68 798 | 86 872 | - | 101 479 | 116 824 | - | 112 139 | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT)1 |
71 455 | 60 069 | 87 647 | 63 757 | 29 778 | 37 402 | 67 180 | 26 687 | 37 134 | 63 821 | 43 089 | 32 263 | 75 352 | 47 271 | 61 867 | 109 138 | 57 952 | 45 500 | 103 452 | 57 500 | 63 795 | 116 667 | 64 632 | 62 433 | 124 000 | 145 000 | 180 000 |
| EBIT marge |
6,52% | 5,87% | 7,68% | 5,92% | 5,28% | 5,99% | 5,65% | 5,03% | 6,76% | 5,91% | 7,45% | 4,89% | 6,08% | 8,00% | 9,96% | 9,00% | 9,11% | 6,47% | 7,72% | 8,49% | 9,62% | 9,17% | 6,93% | 6,04% | 6,14% | 7,58% | 8,98% |
| Resultaat voor belastingen (EBT)1 |
57 650 | 61 046 | 85 868 | 62 941 | 29 403 | 27 811 | 57 214 | 27 143 | 35 638 | 62 781 | 43 019 | 24 652 | 67 671 | 48 978 | 62 069 | 111 047 | 58 166 | 46 636 | 104 802 | 58 900 | 65 288 | 116 333 | 61 788 | 57 786 | 118 000 | 140 000 | 175 000 |
| Nettowinst (verlies)1 |
36 316 | 38 664 | 54 952 | 40 181 | 17 682 | 17 285 | 34 967 | 19 143 | 22 063 | 41 206 | 28 021 | 7 616 | 35 637 | 31 062 | 40 807 | 71 869 | 38 322 | 32 788 | 71 110 | 39 700 | 41 490 | 75 533 | 31 343 | 32 942 | 62 000 | 79 600 | 95 000 |
| Nettomarge |
3,31% | 3,78% | 4,82% | 3,73% | 3,13% | 2,77% | 2,94% | 3,61% | 4,02% | 3,81% | 4,85% | 1,15% | 2,88% | 5,26% | 6,57% | 5,93% | 6,02% | 4,66% | 5,31% | 5,86% | 6,25% | 5,94% | 3,36% | 3,19% | 3,07% | 4,16% | 4,74% |
| WPA2 |
25,9 | 27,6 | 39,2 | 28,7 | 12,6 | 12,3 | - | 13,7 | 15,7 | 29,4 | 20,0 | 5,43 | - | 22,2 | 29,1 | 51,2 | 27,3 | 23,4 | - | 28,3 | 29,1 | 53,0 | 23,7 | 25,8 | - | 56,8 | 67,7 |
| Dividend per aandeel |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie |
10/05/2018 | 02/11/2018 | 09/05/2019 | 01/11/2019 | 04/02/2020 | 14/05/2020 | 14/05/2020 | 07/08/2020 | 02/11/2020 | 02/11/2020 | 04/02/2021 | 11/05/2021 | 11/05/2021 | 05/08/2021 | 09/11/2021 | 09/11/2021 | 04/02/2022 | 12/05/2022 | 12/05/2022 | 05/08/2022 | - | - | - | - | - | - | - |
1 JPY in miljoenen 2 JPY |
|
|
|
|
|
Start boekjaar: Maart
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Netto schuldpositie1 |
377 360 | 320 274 | 540 665 | 434 627 | 416 103 | 854 145 | 655 530 | 413 915 |
| Netto kaspositie1 |
- | - | - | - | - | - | - | - |
| Leverage (Schuld / EBITDA) |
1,33x | 1,05x | 1,64x | 1,23x | 0,96x | 1,86x | 1,22x | 0,70x |
| Free Cash Flow1 |
33 618 | 62 795 | 22 789 | 182 990 | 133 658 | 167 267 | 139 464 | 172 624 |
| ROE (Rendement op eigen vermogen |
7,10% | 10,7% | 8,10% | 7,60% | 12,2% | 10,6% | 10,3% | 10,6% |
| Eigen vermogen1 |
819 338 | 874 916 | 927 753 | 1 011 092 | 1 171 959 | 1 360 115 | 1 543 638 | 1 670 013 |
| ROA (Rendement op activa) |
5,44% | 6,24% | 4,66% | 4,67% | 7,22% | 4,12% | 3,75% | 3,92% |
| Totale activa1 |
1 069 323 | 1 500 752 | 1 614 246 | 1 644 344 | 1 981 090 | 3 502 474 | 4 244 723 | 4 511 174 |
| Boekwaarde per aandeel (netto activa per aandeel)2 |
595 | 660 | 670 | 765 | 906 | 1 142 | 1 192 | 1 289 |
| CPS (Cashflow per aandeel)2 |
156 | 179 | 196 | 208 | 259 | 242 | 225 | 331 |
| Capex1 |
198 664 | 179 214 | 193 843 | 169 502 | 176 746 | 229 394 | 277 428 | 282 062 |
| Capex / Omzet |
9,38% | 8,28% | 8,55% | 7,31% | 6,93% | 6,95% | 7,02% | 6,91% |
| Datum van publicatie |
10/05/2018 | 09/05/2019 | 14/05/2020 | 11/05/2021 | 12/05/2022 | - | - | - |
1 JPY in miljoenen 2 JPY |
|
|
|
|
| Marktkapitalisatie (JPY) |
2 860 862 648 040 |
| Marktkapitalisatie (USD) |
21 198 170 157 |
| Omzet (JPY) |
2 551 906 000 000 |
| Omzet (USD) |
18 908 890 173 |
| Aantal werknemers |
151 991 |
| Omzet / Werknemer (JPY) |
16 789 849 |
| Omzet / Werknemer (USD) |
124 408 |
| Percentage vrij verhandelbaar |
44,8% |
| Marktkap. vrij verhandelbare aandelen (JPY) |
1 281 473 398 380 |
| Marktkap. vrij verhandelbare aandelen (USD) |
9 495 349 652 |
| Gem. handelsvolume (20 daags) (JPY) |
5 236 516 800 |
| Gem. handelsvolume (20 daags) (USD) |
38 801 085 |
| Dagvolume/totaal vrij verhandelbaar (%) |
0,2% |
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
|
English (USA)
English (UK)
English (Canada)
Deutsch (Deutschland)
Deutsch (Schweiz)
Español
Français (France)
Italiano
Nederlands (Nederland)
Rapport
Vorige periode