Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.273
JPY
|
+0,84%
|
|
+5,21%
|
-19,90%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.063.777
|
1.152.667
|
1.742.441
|
1.636.163
|
1.516.970
|
1.038.351
|
-
|
-
|
Bedrijfswaarde
1 |
953.527
|
967.134
|
1.491.686
|
1.480.679
|
1.411.691
|
963.123
|
938.130
|
916.535
|
K/w-verhouding
|
19,9
x
|
15,4
x
|
40,2
x
|
26,9
x
|
20,7
x
|
146
x
|
31,5
x
|
17,3
x
|
Dividendrendement
|
1,62%
|
1,49%
|
0,97%
|
1,12%
|
1,27%
|
1,97%
|
1,94%
|
2,17%
|
Marktkapitalisatie/omzet
|
1,24
x
|
1,7
x
|
2,66
x
|
2,14
x
|
1,73
x
|
1,27
x
|
1,2
x
|
1,11
x
|
Bedrijfswaarde/omzet
|
1,11
x
|
1,43
x
|
2,28
x
|
1,94
x
|
1,61
x
|
1,18
x
|
1,08
x
|
0,98
x
|
Bedrijfswaarde/EBITDA
|
8,9
x
|
11,6
x
|
17,5
x
|
13,1
x
|
11,1
x
|
17
x
|
11,1
x
|
7,71
x
|
Bedrijfswaarde/FCF
|
26,3
x
|
8,17
x
|
18,9
x
|
-17,9
x
|
-680
x
|
75,6
x
|
24,2
x
|
23,2
x
|
FCF Yield
|
3,81%
|
12,2%
|
5,3%
|
-5,59%
|
-0,15%
|
1,32%
|
4,14%
|
4,31%
|
Price to Book
|
2,11
x
|
2,14
x
|
2,87
x
|
2,46
x
|
2,08
x
|
1,43
x
|
1,39
x
|
1,31
x
|
Aantal aandelen (in duizenden)
|
205.362
|
204.737
|
201.671
|
199.192
|
196.830
|
196.918
|
-
|
-
|
Referentieprijs
2 |
5.180
|
5.630
|
8.640
|
8.214
|
7.707
|
5.273
|
5.273
|
5.273
|
Datum van publicatie
|
24/04/19
|
23/04/20
|
27/04/21
|
26/04/22
|
26/04/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
859.482
|
677.980
|
655.529
|
762.927
|
876.082
|
819.119
|
865.394
|
934.838
|
EBITDA
1 |
107.092
|
83.365
|
85.236
|
112.683
|
127.273
|
56.659
|
84.249
|
118.936
|
Bedrijfsresultaat (EBIT)
1 |
76.633
|
54.760
|
62.480
|
89.316
|
100.686
|
26.995
|
53.078
|
85.367
|
Operationele Marge
|
8,92%
|
8,08%
|
9,53%
|
11,71%
|
11,49%
|
3,3%
|
6,13%
|
9,13%
|
Resultaat voor belastingen (EBT)
1 |
75.432
|
51.836
|
65.089
|
86.714
|
98.409
|
28.921
|
49.731
|
86.102
|
Nettowinst (verlies)
1 |
54.323
|
74.895
|
43.307
|
61.400
|
73.861
|
7.567
|
34.969
|
60.891
|
Nettomarge
|
6,32%
|
11,05%
|
6,61%
|
8,05%
|
8,43%
|
0,92%
|
4,04%
|
6,51%
|
WPA
2 |
260,8
|
365,3
|
214,7
|
305,6
|
372,2
|
36,13
|
167,5
|
304,0
|
Free Cash Flow
1 |
36.288
|
118.426
|
79.046
|
-82.735
|
-2.077
|
12.739
|
38.813
|
39.526
|
FCF-marge
|
4,22%
|
17,47%
|
12,06%
|
-10,84%
|
-0,24%
|
1,56%
|
4,49%
|
4,23%
|
Kasstroomconversie (ebitda)
|
33,88%
|
142,06%
|
92,74%
|
-
|
-
|
22,48%
|
46,07%
|
33,23%
|
Kasstroomconversie (nettowinst)
|
66,8%
|
158,12%
|
182,52%
|
-
|
-
|
168,34%
|
110,99%
|
64,91%
|
Dividend per aandeel
2 |
84,00
|
84,00
|
84,00
|
92,00
|
98,00
|
104,0
|
102,3
|
114,2
|
Datum van publicatie
|
24/04/19
|
23/04/20
|
27/04/21
|
26/04/22
|
26/04/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
330.229
|
347.751
|
301.276
|
354.253
|
181.158
|
369.351
|
189.258
|
204.318
|
393.576
|
184.386
|
220.032
|
404.418
|
233.559
|
238.105
|
471.664
|
203.351
|
197.323
|
400.674
|
207.311
|
206.635
|
416.626
|
191.875
|
200.200
|
420.000
|
224.125
|
256.800
|
500.000
|
EBITDA
|
-
|
-
|
-
|
-
|
25.689
|
-
|
26.957
|
28.470
|
-
|
18.089
|
36.536
|
-
|
38.006
|
-
|
-
|
21.201
|
13.285
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
25.731
|
29.029
|
24.723
|
37.757
|
19.890
|
45.727
|
21.131
|
22.458
|
43.589
|
11.935
|
29.678
|
41.613
|
31.241
|
27.832
|
59.073
|
14.304
|
6.347
|
20.651
|
5.921
|
323,3
|
5.849
|
5.238
|
9.625
|
34.000
|
18.062
|
19.075
|
46.000
|
Operationele Marge
|
7,79%
|
8,35%
|
8,21%
|
10,66%
|
10,98%
|
12,38%
|
11,17%
|
10,99%
|
11,08%
|
6,47%
|
13,49%
|
10,29%
|
13,38%
|
11,69%
|
12,52%
|
7,03%
|
3,22%
|
5,15%
|
2,86%
|
0,16%
|
1,4%
|
2,73%
|
4,81%
|
8,1%
|
8,06%
|
7,43%
|
9,2%
|
Resultaat voor belastingen (EBT)
1 |
27.449
|
24.387
|
26.308
|
38.781
|
19.616
|
46.217
|
17.514
|
22.983
|
40.497
|
11.698
|
27.221
|
38.919
|
31.742
|
27.748
|
59.490
|
18.561
|
6.433
|
24.994
|
6.475
|
-5.969
|
-494
|
7.900
|
11.550
|
34.800
|
19.050
|
24.050
|
46.200
|
Nettowinst (verlies)
1 |
19.082
|
55.813
|
19.195
|
24.112
|
12.353
|
32.531
|
12.284
|
16.585
|
28.869
|
7.973
|
19.902
|
27.875
|
22.642
|
23.344
|
45.986
|
13.396
|
-7.316
|
6.080
|
1.769
|
-6.349
|
-
|
4.459
|
7.959
|
24.794
|
13.104
|
16.414
|
33.536
|
Nettomarge
|
5,78%
|
16,05%
|
6,37%
|
6,81%
|
6,82%
|
8,81%
|
6,49%
|
8,12%
|
7,34%
|
4,32%
|
9,05%
|
6,89%
|
9,69%
|
9,8%
|
9,75%
|
6,59%
|
-3,71%
|
1,52%
|
0,85%
|
-3,07%
|
-
|
2,32%
|
3,98%
|
5,9%
|
5,85%
|
6,39%
|
6,71%
|
WPA
2 |
92,92
|
272,3
|
95,16
|
119,6
|
61,18
|
161,2
|
61,31
|
83,12
|
144,4
|
39,98
|
99,83
|
139,8
|
114,1
|
118,2
|
232,4
|
68,05
|
-37,16
|
30,89
|
8,980
|
-28,20
|
-19,20
|
32,70
|
65,60
|
125,9
|
77,20
|
93,10
|
170,3
|
Dividend per aandeel
|
42,00
|
42,00
|
42,00
|
42,00
|
46,00
|
46,00
|
-
|
46,00
|
46,00
|
-
|
49,00
|
49,00
|
-
|
49,00
|
49,00
|
-
|
52,00
|
52,00
|
-
|
-
|
52,00
|
-
|
55,00
|
53,50
|
-
|
55,00
|
53,50
|
Datum van publicatie
|
29/10/19
|
23/04/20
|
29/10/20
|
27/04/21
|
28/10/21
|
28/10/21
|
28/01/22
|
26/04/22
|
26/04/22
|
26/07/22
|
26/10/22
|
26/10/22
|
30/01/23
|
26/04/23
|
26/04/23
|
27/07/23
|
27/10/23
|
27/10/23
|
5/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
110.250
|
185.533
|
250.755
|
155.484
|
105.279
|
75.228
|
100.221
|
121.816
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
36.288
|
118.426
|
79.046
|
-82.735
|
-2.077
|
12.739
|
38.813
|
39.526
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
14,5%
|
7,6%
|
9,7%
|
10,6%
|
0,99%
|
4,43%
|
7,63%
|
ROA (netto-inkomsten/totale activa)
|
7,27%
|
6,87%
|
8,25%
|
9,9%
|
10,2%
|
1,27%
|
3,55%
|
5,75%
|
Totale activa
1 |
747.417
|
1.089.415
|
525.129
|
619.922
|
723.827
|
597.428
|
985.049
|
1.058.968
|
Nettoactief per aandeel
2 |
2.455
|
2.627
|
3.009
|
3.340
|
3.701
|
3.696
|
3.805
|
4.014
|
Cashflow per aandeel
2 |
431,0
|
505,0
|
328,0
|
422,0
|
506,0
|
201,0
|
340,0
|
444,0
|
Capex
1 |
39.045
|
37.629
|
26.662
|
33.357
|
45.018
|
47.418
|
43.073
|
44.980
|
Capex/omzet
|
4,54%
|
5,55%
|
4,07%
|
4,37%
|
5,14%
|
5,79%
|
4,98%
|
4,81%
|
Datum van publicatie
|
24/04/19
|
23/04/20
|
27/04/21
|
26/04/22
|
26/04/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5.273
JPY Gemiddelde koersdoel
6.300
JPY Spread / Gemiddelde doel +19,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,90% | 6,6 mld. | | +4,53% | 149 mld. | | +34,66% | 130 mld. | | +19,57% | 130 mld. | | +12,90% | 62,82 mld. | | +7,65% | 41,04 mld. | | +94,65% | 35 mld. | | +6,26% | 32,1 mld. | | -9,78% | 32,1 mld. | | +3,97% | 27,31 mld. |
Elektrische componenten & apparatuur - Andere
|