Vertraagde tijd
Japan Exchange
04:03:32 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.165
JPY
|
+0,36%
|
|
-0,24%
|
+10,33%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
65.782
|
60.255
|
62.486
|
50.467
|
60.686
|
72.040
|
-
|
-
|
Bedrijfswaarde
1 |
49.124
|
46.111
|
42.626
|
20.337
|
23.428
|
72.040
|
72.040
|
72.040
|
K/w-verhouding
|
8,81
x
|
12,3
x
|
10,7
x
|
8,16
x
|
8,59
x
|
10,1
x
|
9,21
x
|
-
|
Dividendrendement
|
3,01%
|
3,11%
|
2,82%
|
4,05%
|
3,89%
|
3,61%
|
3,98%
|
4,34%
|
Marktkapitalisatie/omzet
|
1,27
x
|
1,36
x
|
1,37
x
|
1
x
|
1,1
x
|
1,26
x
|
1,22
x
|
1,16
x
|
Bedrijfswaarde/omzet
|
1,27
x
|
1,36
x
|
1,37
x
|
1
x
|
1,1
x
|
1,26
x
|
1,22
x
|
1,16
x
|
Bedrijfswaarde/EBITDA
|
6.052.812
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
12.023.755
x
|
8.884.596
x
|
-
|
10.362.882
x
|
13.402.304
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
1,32
x
|
1,19
x
|
1,15
x
|
0,79
x
|
0,9
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
18.022
|
17.045
|
16.022
|
15.722
|
15.722
|
17.359
|
-
|
-
|
Referentieprijs
2 |
3.650
|
3.535
|
3.900
|
3.210
|
3.860
|
4.150
|
4.150
|
4.150
|
Datum van publicatie
|
11/11/19
|
9/11/20
|
12/11/21
|
11/11/22
|
10/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
51.727
|
44.230
|
45.475
|
50.282
|
55.209
|
57.000
|
59.000
|
62.000
|
EBITDA
|
10.868
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
9.619
|
6.754
|
7.321
|
8.497
|
9.014
|
9.500
|
10.500
|
11.500
|
Operationele Marge
|
18,6%
|
15,27%
|
16,1%
|
16,9%
|
16,33%
|
16,67%
|
17,8%
|
18,55%
|
Resultaat voor belastingen (EBT)
|
10.084
|
7.474
|
9.127
|
9.813
|
10.179
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
7.476
|
5.103
|
5.993
|
6.197
|
7.211
|
7.100
|
7.800
|
8.500
|
Nettomarge
|
14,45%
|
11,54%
|
13,18%
|
12,32%
|
13,06%
|
12,46%
|
13,22%
|
13,71%
|
WPA
2 |
414,2
|
288,3
|
365,7
|
393,2
|
449,3
|
410,1
|
450,6
|
-
|
Free Cash Flow
|
5.471
|
6.782
|
-
|
4.870
|
4.528
|
-
|
-
|
-
|
FCF-marge
|
10,58%
|
15,33%
|
-
|
9,69%
|
8,2%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
50,34%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
73,18%
|
132,9%
|
-
|
78,59%
|
62,79%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
110,0
|
110,0
|
110,0
|
130,0
|
150,0
|
150,0
|
165,0
|
180,0
|
Datum van publicatie
|
11/11/19
|
9/11/20
|
12/11/21
|
11/11/22
|
10/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
---|
Omzet
1 |
21.307
|
20.866
|
9.821
|
22.170
|
12.622
|
15.638
|
29.467
|
11.776
|
12.367
|
26.452
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.367
|
3.506
|
1.216
|
3.482
|
2.167
|
2.961
|
5.537
|
1.672
|
1.824
|
4.273
|
Operationele Marge
|
15,8%
|
16,8%
|
12,38%
|
15,71%
|
17,17%
|
18,93%
|
18,79%
|
14,2%
|
14,75%
|
16,15%
|
Resultaat voor belastingen (EBT)
1 |
3.845
|
4.089
|
1.379
|
3.929
|
2.702
|
2.883
|
5.679
|
2.364
|
1.875
|
4.588
|
Nettowinst (verlies)
1 |
2.549
|
2.529
|
748
|
2.316
|
1.663
|
2.144
|
3.980
|
1.495
|
1.360
|
3.095
|
Nettomarge
|
11,96%
|
12,12%
|
7,62%
|
10,45%
|
13,18%
|
13,71%
|
13,51%
|
12,7%
|
11%
|
11,7%
|
WPA
2 |
141,5
|
152,3
|
47,11
|
146,6
|
105,7
|
136,4
|
253,2
|
95,10
|
78,56
|
177,0
|
Dividend per aandeel
|
40,00
|
40,00
|
-
|
40,00
|
-
|
-
|
60,00
|
-
|
-
|
60,00
|
Datum van publicatie
|
25/05/20
|
7/05/21
|
14/02/22
|
10/05/22
|
5/08/22
|
14/02/23
|
9/05/23
|
4/08/23
|
13/02/24
|
8/05/24
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
16.658
|
14.144
|
19.860
|
30.130
|
37.258
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
5.471
|
6.782
|
-
|
4.870
|
4.528
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
15,3%
|
10,2%
|
11,5%
|
10,5%
|
10,5%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
13,7%
|
10,3%
|
10,7%
|
11,3%
|
10,4%
|
-
|
-
|
-
|
Totale activa
1 |
54.582
|
49.633
|
56.194
|
54.790
|
69.619
|
-
|
-
|
-
|
Nettoactief per aandeel
|
2.774
|
2.967
|
3.377
|
4.044
|
4.277
|
-
|
-
|
-
|
Cashflow per aandeel
|
469,0
|
352,0
|
439,0
|
477,0
|
534,0
|
-
|
-
|
-
|
Capex
|
1.579
|
1.308
|
1.577
|
1.786
|
777
|
-
|
-
|
-
|
Capex/omzet
|
3,05%
|
2,96%
|
3,47%
|
3,55%
|
1,41%
|
-
|
-
|
-
|
Datum van publicatie
|
11/11/19
|
9/11/20
|
12/11/21
|
11/11/22
|
10/11/23
|
-
|
-
|
-
|
Laatste slotkoers
4.150
JPY Gemiddelde koersdoel
5.300
JPY Spread / Gemiddelde doel +27,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,33% | 464 mln. | | +6,07% | 13,18 mld. | | +0,87% | 3,04 mld. | | -3,55% | 2,76 mld. | | -13,30% | 1,59 mld. | | -7,32% | 1,04 mld. | | -40,82% | 799 mln. | | -1,49% | 644 mln. | | -33,30% | 642 mln. | | +13,00% | 573 mln. |
Las- en soldeermateriaal
|