Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.125
JPY
|
+1,63%
|
|
+3,69%
|
+23,49%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
113.154
|
87.739
|
99.549
|
73.264
|
62.193
|
97.511
|
-
|
-
|
Bedrijfswaarde
1 |
173.903
|
136.193
|
149.547
|
137.400
|
149.334
|
97.511
|
97.511
|
97.511
|
K/w-verhouding
|
13,5
x
|
6,23
x
|
-483
x
|
35,5
x
|
-22,2
x
|
8,13
x
|
7,33
x
|
6,72
x
|
Dividendrendement
|
3,82%
|
4,93%
|
1,74%
|
3,55%
|
2,79%
|
2,67%
|
2,67%
|
2,67%
|
Marktkapitalisatie/omzet
|
0,26
x
|
0,19
x
|
0,25
x
|
0,21
x
|
0,17
x
|
0,23
x
|
0,22
x
|
0,22
x
|
Bedrijfswaarde/omzet
|
0,26
x
|
0,19
x
|
0,25
x
|
0,21
x
|
0,17
x
|
0,23
x
|
0,22
x
|
0,22
x
|
Bedrijfswaarde/EBITDA
|
3.784.415
x
|
2.984.029
x
|
4.450.500
x
|
3.967.494
x
|
4.223.610
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-19.730.428
x
|
2.966.675
x
|
27.545.317
x
|
-6.274.730
x
|
-2.994.206
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
-0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
1,13
x
|
0,83
x
|
0,88
x
|
0,68
x
|
0,63
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
86.509
|
86.528
|
86.564
|
86.600
|
86.619
|
86.676
|
-
|
-
|
Referentieprijs
2 |
1.308
|
1.014
|
1.150
|
846,0
|
718,0
|
1.125
|
1.125
|
1.125
|
Datum van publicatie
|
9/05/19
|
13/05/20
|
10/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
441.452
|
457.223
|
392.868
|
352.064
|
369.096
|
425.000
|
439.500
|
451.800
|
EBITDA
|
29.900
|
29.403
|
22.368
|
18.466
|
14.725
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
17.522
|
16.829
|
9.509
|
5.864
|
2.403
|
17.000
|
19.000
|
20.700
|
Operationele Marge
|
3,97%
|
3,68%
|
2,42%
|
1,67%
|
0,65%
|
4%
|
4,32%
|
4,58%
|
Resultaat voor belastingen (EBT)
|
11.018
|
19.651
|
3.940
|
4.173
|
-328
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
8.405
|
14.086
|
-205
|
2.065
|
-2.800
|
12.000
|
13.300
|
14.500
|
Nettomarge
|
1,9%
|
3,08%
|
-0,05%
|
0,59%
|
-0,76%
|
2,82%
|
3,03%
|
3,21%
|
WPA
2 |
97,16
|
162,8
|
-2,380
|
23,85
|
-32,33
|
138,4
|
153,4
|
167,3
|
Free Cash Flow
|
-5.735
|
29.575
|
3.614
|
-11.676
|
-20.771
|
-
|
-
|
-
|
FCF-marge
|
-1,3%
|
6,47%
|
0,92%
|
-3,32%
|
-5,63%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
100,58%
|
16,16%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
209,96%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
50,00
|
50,00
|
20,00
|
30,00
|
20,00
|
30,00
|
30,00
|
30,00
|
Datum van publicatie
|
9/05/19
|
13/05/20
|
10/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Omzet
1 |
218.384
|
173.542
|
79.946
|
159.815
|
86.598
|
105.651
|
78.127
|
162.756
|
93.835
|
81.525
|
174.852
|
111.790
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.201
|
-2.568
|
-1.380
|
-4.406
|
4.026
|
6.244
|
-3.001
|
-3.985
|
-769
|
-10
|
1.003
|
4.839
|
Operationele Marge
|
2,38%
|
-1,48%
|
-1,73%
|
-2,76%
|
4,65%
|
5,91%
|
-3,84%
|
-2,45%
|
-0,82%
|
-0,01%
|
0,57%
|
4,33%
|
Resultaat voor belastingen (EBT)
1 |
7.877
|
-5.068
|
-
|
-7.161
|
3.326
|
-
|
-3.082
|
-4.933
|
-2.952
|
-1.278
|
-718
|
4.221
|
Nettowinst (verlies)
1 |
4.060
|
-5.445
|
-
|
-6.714
|
241
|
-
|
-3.186
|
-5.659
|
-5.898
|
-156
|
284
|
1.715
|
Nettomarge
|
1,86%
|
-3,14%
|
-
|
-4,2%
|
0,28%
|
-
|
-4,08%
|
-3,48%
|
-6,29%
|
-0,19%
|
0,16%
|
1,53%
|
WPA
2 |
46,92
|
-62,91
|
-
|
-77,53
|
2,780
|
-
|
-36,78
|
-65,33
|
-68,09
|
-1,810
|
3,280
|
19,80
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
7/11/19
|
29/10/20
|
11/11/21
|
11/11/21
|
7/02/22
|
11/05/22
|
10/08/22
|
9/11/22
|
9/02/23
|
10/08/23
|
8/11/23
|
7/02/24
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
60.749
|
48.454
|
49.998
|
64.136
|
87.141
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,032
x
|
1,648
x
|
2,235
x
|
3,473
x
|
5,918
x
|
-
|
-
|
-
|
Free Cash Flow
|
-5.735
|
29.575
|
3.614
|
-11.676
|
-20.771
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8,4%
|
13,7%
|
-0,2%
|
1,9%
|
-2,7%
|
11,1%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
2,3%
|
3,74%
|
2,52%
|
2,07%
|
-0,09%
|
-
|
-
|
-
|
Totale activa
1 |
365.498
|
376.525
|
-8.148
|
99.663
|
3.242.242
|
-
|
-
|
-
|
Nettoactief per aandeel
|
1.155
|
1.227
|
1.306
|
1.241
|
1.144
|
-
|
-
|
-
|
Cashflow per aandeel
|
240,0
|
308,0
|
146,0
|
169,0
|
110,0
|
-
|
-
|
-
|
Capex
|
13.394
|
16.281
|
21.419
|
16.811
|
10.497
|
-
|
-
|
-
|
Capex/omzet
|
3,03%
|
3,56%
|
5,45%
|
4,77%
|
2,84%
|
-
|
-
|
-
|
Datum van publicatie
|
9/05/19
|
13/05/20
|
10/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Laatste slotkoers
1.125
JPY Gemiddelde koersdoel
1.500
JPY Spread / Gemiddelde doel +33,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +23,49% | 619 mln. | | -5,27% | 194 mld. | | +12,39% | 82,95 mld. | | +61,44% | 66,91 mld. | | +10,66% | 57,73 mld. | | +11,60% | 27,55 mld. | | +12,37% | 20,23 mld. | | +63,72% | 20,06 mld. | | +8,53% | 17,63 mld. | | +17,74% | 11,28 mld. |
Communicatie & Netwerken - Andere
|