Beurs gesloten -
Japan Exchange
08:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20.380
JPY
|
+0,10%
|
|
-5,95%
|
-16,11%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
992.688
|
1.259.538
|
1.799.468
|
1.633.448
|
1.853.415
|
1.792.924
|
-
|
-
|
Bedrijfswaarde
1 |
872.716
|
1.129.926
|
1.648.723
|
1.510.749
|
1.697.094
|
1.833.379
|
1.589.713
|
1.554.731
|
K/w-verhouding
|
30,8
x
|
35,9
x
|
47,4
x
|
37,6
x
|
37
x
|
34,8
x
|
28,7
x
|
26
x
|
Dividendrendement
|
1,21%
|
1,13%
|
0,91%
|
1,17%
|
1,2%
|
1,32%
|
1,62%
|
1,88%
|
Marktkapitalisatie/omzet
|
13,4
x
|
15,6
x
|
21,5
x
|
18,3
x
|
18,5
x
|
18
x
|
14,5
x
|
13,3
x
|
Bedrijfswaarde/omzet
|
11,8
x
|
14
x
|
19,7
x
|
16,9
x
|
16,9
x
|
16,4
x
|
12,9
x
|
11,5
x
|
Bedrijfswaarde/EBITDA
|
22,6
x
|
25,6
x
|
32,8
x
|
26,7
x
|
26,1
x
|
25
x
|
19,6
x
|
17,3
x
|
Bedrijfswaarde/FCF
|
45,2
x
|
37,8
x
|
40,6
x
|
-297
x
|
32,8
x
|
34,2
x
|
25,1
x
|
22,7
x
|
FCF Yield
|
2,21%
|
2,64%
|
2,46%
|
-0,34%
|
3,05%
|
2,92%
|
3,99%
|
4,4%
|
Price to Book
|
4,54
x
|
5,28
x
|
6,76
x
|
5,56
x
|
5,65
x
|
5,03
x
|
4,2
x
|
3,95
x
|
Aantal aandelen (in duizenden)
|
88.951
|
88.950
|
88.950
|
88.678
|
88.680
|
87.975
|
-
|
-
|
Referentieprijs
2 |
11.160
|
14.160
|
20.230
|
18.420
|
20.900
|
20.380
|
20.380
|
20.380
|
Datum van publicatie
|
23/04/19
|
23/04/20
|
22/04/21
|
21/04/22
|
25/04/23
|
23/04/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
74.163
|
80.488
|
83.862
|
89.476
|
100.167
|
111.590
|
123.382
|
135.087
|
EBITDA
1 |
38.538
|
44.145
|
50.317
|
56.564
|
65.001
|
73.442
|
81.057
|
89.922
|
Bedrijfsresultaat (EBIT)
1 |
37.939
|
43.238
|
48.077
|
54.135
|
62.490
|
70.910
|
79.433
|
88.235
|
Operationele Marge
|
51,16%
|
53,72%
|
57,33%
|
60,5%
|
62,39%
|
63,55%
|
64,38%
|
65,32%
|
Resultaat voor belastingen (EBT)
1 |
43.985
|
47.905
|
52.884
|
59.793
|
70.225
|
81.078
|
87.799
|
96.591
|
Nettowinst (verlies)
1 |
32.223
|
35.096
|
38.001
|
43.500
|
50.116
|
58.007
|
62.729
|
69.342
|
Nettomarge
|
43,45%
|
43,6%
|
45,31%
|
48,62%
|
50,03%
|
51,98%
|
50,84%
|
51,33%
|
WPA
2 |
362,3
|
394,6
|
427,2
|
490,0
|
565,1
|
654,6
|
709,1
|
783,9
|
Free Cash Flow
1 |
19.307
|
29.855
|
40.592
|
-5.081
|
51.678
|
53.625
|
63.423
|
68.440
|
FCF-marge
|
26,03%
|
37,09%
|
48,4%
|
-5,68%
|
51,59%
|
48,06%
|
51,4%
|
50,66%
|
Kasstroomconversie (ebitda)
|
50,1%
|
67,63%
|
80,67%
|
-
|
79,5%
|
73,02%
|
78,25%
|
76,11%
|
Kasstroomconversie (nettowinst)
|
59,92%
|
85,07%
|
106,82%
|
-
|
103,12%
|
92,45%
|
101,11%
|
98,7%
|
Dividend per aandeel
2 |
135,0
|
160,0
|
185,0
|
215,0
|
250,0
|
300,0
|
329,3
|
383,4
|
Datum van publicatie
|
23/04/19
|
23/04/20
|
22/04/21
|
21/04/22
|
25/04/23
|
23/04/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 |
40.059
|
40.429
|
41.015
|
42.847
|
22.461
|
43.559
|
23.095
|
22.822
|
45.917
|
24.106
|
24.970
|
49.076
|
25.445
|
25.646
|
51.091
|
27.094
|
28.240
|
55.334
|
28.251
|
28.005
|
29.620
|
30.918
|
-
|
31.100
|
31.050
|
EBITDA
1 |
-
|
-
|
-
|
-
|
14.236
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18.750
|
18.065
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
21.656
|
21.582
|
23.887
|
24.190
|
13.640
|
26.371
|
14.068
|
13.696
|
27.764
|
15.072
|
15.646
|
30.718
|
16.108
|
15.664
|
31.772
|
17.430
|
17.951
|
35.381
|
18.117
|
17.412
|
19.284
|
19.739
|
40.150
|
19.958
|
19.445
|
Operationele Marge
|
54,06%
|
53,38%
|
58,24%
|
56,46%
|
60,73%
|
60,54%
|
60,91%
|
60,01%
|
60,47%
|
62,52%
|
62,66%
|
62,59%
|
63,31%
|
61,08%
|
62,19%
|
64,33%
|
63,57%
|
63,94%
|
64,13%
|
62,17%
|
65,11%
|
63,84%
|
-
|
64,17%
|
62,62%
|
Resultaat voor belastingen (EBT)
1 |
25.704
|
22.201
|
26.431
|
-
|
14.671
|
28.937
|
15.551
|
15.305
|
30.856
|
18.485
|
16.577
|
35.062
|
18.173
|
16.990
|
35.163
|
20.728
|
19.262
|
39.990
|
21.170
|
19.918
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
19.147
|
15.949
|
19.107
|
18.894
|
10.485
|
21.277
|
11.135
|
11.088
|
22.223
|
13.130
|
11.774
|
24.904
|
12.920
|
12.292
|
25.212
|
14.663
|
13.734
|
28.397
|
15.151
|
14.459
|
14.469
|
14.647
|
32.700
|
14.616
|
15.508
|
Nettomarge
|
47,8%
|
39,45%
|
46,59%
|
44,1%
|
46,68%
|
48,85%
|
48,21%
|
48,58%
|
48,4%
|
54,47%
|
47,15%
|
50,75%
|
50,78%
|
47,93%
|
49,35%
|
54,12%
|
48,63%
|
51,32%
|
53,63%
|
51,63%
|
48,85%
|
47,37%
|
-
|
46,99%
|
49,94%
|
WPA
2 |
215,3
|
179,3
|
214,8
|
-
|
118,0
|
239,4
|
125,6
|
125,0
|
250,6
|
148,1
|
132,8
|
280,8
|
145,7
|
138,6
|
-
|
165,4
|
154,9
|
320,2
|
170,8
|
163,5
|
163,2
|
165,2
|
-
|
164,8
|
174,9
|
Dividend per aandeel
2 |
70,00
|
-
|
80,00
|
-
|
-
|
92,50
|
-
|
122,5
|
-
|
-
|
110,0
|
110,0
|
-
|
140,0
|
-
|
-
|
-
|
130,0
|
-
|
170,0
|
-
|
-
|
150,0
|
-
|
-
|
Datum van publicatie
|
28/10/19
|
23/04/20
|
26/10/20
|
22/04/21
|
26/10/21
|
26/10/21
|
25/01/22
|
21/04/22
|
21/04/22
|
21/07/22
|
25/10/22
|
25/10/22
|
24/01/23
|
25/04/23
|
25/04/23
|
25/07/23
|
24/10/23
|
24/10/23
|
24/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
119.972
|
129.612
|
150.745
|
122.699
|
156.321
|
170.244
|
203.210
|
238.193
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
19.307
|
29.855
|
40.592
|
-5.081
|
51.678
|
53.625
|
63.423
|
68.440
|
ROE (netto-inkomsten/eigen vermogen)
|
15,5%
|
15,4%
|
15,1%
|
15,5%
|
16,1%
|
16%
|
15,8%
|
16,4%
|
ROA (netto-inkomsten/totale activa)
|
18%
|
18,1%
|
18,7%
|
19,3%
|
20,3%
|
19,6%
|
13,1%
|
13,2%
|
Totale activa
1 |
179.137
|
194.314
|
203.317
|
224.890
|
246.442
|
296.240
|
478.851
|
527.319
|
Nettoactief per aandeel
2 |
2.456
|
2.680
|
2.991
|
3.310
|
3.697
|
4.532
|
4.849
|
5.160
|
Cashflow per aandeel
2 |
369,0
|
405,0
|
452,0
|
517,0
|
593,0
|
683,0
|
618,0
|
680,0
|
Capex
1 |
10.536
|
2.144
|
1.085
|
1.910
|
1.660
|
3.727
|
2.731
|
2.938
|
Capex/omzet
|
14,21%
|
2,66%
|
1,29%
|
2,13%
|
1,66%
|
3,34%
|
2,21%
|
2,17%
|
Datum van publicatie
|
23/04/19
|
23/04/20
|
22/04/21
|
21/04/22
|
25/04/23
|
23/04/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
20.380
JPY Gemiddelde koersdoel
24.155
JPY Spread / Gemiddelde doel +18,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,11% | 11,38 mld. | | -14,22% | 189 mld. | | +0,72% | 166 mld. | | +1,11% | 152 mld. | | +8,06% | 99,37 mld. | | +6,11% | 77,36 mld. | | +15,84% | 70,76 mld. | | -7,93% | 70,46 mld. | | -21,02% | 51,83 mld. | | -6,79% | 44,34 mld. |
IT Diensten & Consulting - Andere
|