Beurs gesloten -
Japan Exchange
08:00:00 28-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.340
JPY
|
+0,15%
|
|
-3,75%
|
-17,94%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.850
|
21.141
|
23.653
|
19.699
|
-
|
-
|
Bedrijfswaarde
1 |
14.900
|
18.654
|
20.567
|
19.699
|
19.699
|
19.699
|
K/w-verhouding
|
56,3
x
|
47,4
x
|
33,8
x
|
22,3
x
|
15,8
x
|
9,13
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
8,64
x
|
7,45
x
|
5,96
x
|
3,52
x
|
2,69
x
|
1,89
x
|
Bedrijfswaarde/omzet
|
8,64
x
|
7,45
x
|
5,96
x
|
3,52
x
|
2,69
x
|
1,89
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
32,4
x
|
28,8
x
|
24,3
x
|
16
x
|
9,47
x
|
FCF Yield
|
-
|
3,08%
|
3,48%
|
4,12%
|
6,25%
|
10,6%
|
Price to Book
|
9,11
x
|
9,21
x
|
7,83
x
|
4,92
x
|
3,8
x
|
-
|
Aantal aandelen (in duizenden)
|
5.761
|
5.760
|
5.812
|
5.898
|
-
|
-
|
Referentieprijs
2 |
2.925
|
3.670
|
4.070
|
3.340
|
3.340
|
3.340
|
Datum van publicatie
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.951
|
2.839
|
3.970
|
5.600
|
7.326
|
10.400
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
422
|
619
|
996
|
1.250
|
1.728
|
300
|
Operationele Marge
|
21,63%
|
21,8%
|
25,09%
|
22,32%
|
23,59%
|
2,88%
|
Resultaat voor belastingen (EBT)
|
393
|
622
|
992
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
268
|
446
|
694
|
880
|
1.230
|
2.150
|
Nettomarge
|
13,74%
|
15,71%
|
17,48%
|
15,71%
|
16,78%
|
20,67%
|
WPA
2 |
51,92
|
77,44
|
120,2
|
149,8
|
211,2
|
365,9
|
Free Cash Flow
1 |
-
|
652
|
822
|
811
|
1.231
|
2.081
|
FCF-marge
|
-
|
22,97%
|
20,71%
|
14,48%
|
16,8%
|
20,01%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
146,19%
|
118,44%
|
92,16%
|
100,12%
|
96,79%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
-
|
510
|
993
|
1.503
|
560
|
776
|
823
|
1.360
|
2.183
|
716
|
1.071
|
1.009
|
1.818
|
1.149
|
1.503
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
48
|
443
|
491
|
60
|
68
|
111
|
630
|
741
|
-10
|
265
|
216
|
797
|
16
|
308
|
Operationele Marge
|
-
|
9,41%
|
44,61%
|
32,67%
|
10,71%
|
8,76%
|
13,49%
|
46,32%
|
33,94%
|
-1,4%
|
24,74%
|
21,41%
|
43,84%
|
1,39%
|
20,49%
|
Resultaat voor belastingen (EBT)
|
-
|
49
|
-
|
493
|
60
|
-
|
112
|
-
|
742
|
-9
|
-
|
216
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
34
|
310
|
344
|
43
|
59
|
80
|
448
|
528
|
-6
|
172
|
152
|
567
|
11
|
210
|
Nettomarge
|
-
|
6,67%
|
31,22%
|
22,89%
|
7,68%
|
7,6%
|
9,72%
|
32,94%
|
24,19%
|
-0,84%
|
16,06%
|
15,06%
|
31,19%
|
0,96%
|
13,97%
|
WPA
|
-
|
6,050
|
-
|
59,87
|
7,330
|
-
|
13,90
|
-
|
91,74
|
-1,130
|
-
|
25,86
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
-
|
16/05/22
|
10/08/22
|
10/08/22
|
14/11/22
|
14/02/23
|
15/05/23
|
14/08/23
|
14/08/23
|
14/11/23
|
14/02/24
|
15/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
1.950
|
2.487
|
3.086
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
652
|
822
|
811
|
1.231
|
2.081
|
ROE (netto-inkomsten/eigen vermogen)
|
27,3%
|
21,5%
|
26%
|
22,4%
|
24,8%
|
29,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
20,5%
|
26,6%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
2.173
|
2.612
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
321,0
|
398,0
|
520,0
|
678,0
|
879,0
|
-
|
Cashflow per aandeel
2 |
56,90
|
84,50
|
135,0
|
166,0
|
239,0
|
385,0
|
Capex
1 |
9
|
110
|
94
|
148
|
158
|
168
|
Capex/omzet
|
0,46%
|
3,87%
|
2,37%
|
2,64%
|
2,16%
|
1,62%
|
Datum van publicatie
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,94% | 125 mln. | | +29,50% | 448 mld. | | +33,16% | 279 mld. | | +3,19% | 134 mld. | | +28,11% | 93,43 mld. | | +7,79% | 91,72 mld. | | +64,56% | 61,12 mld. | | +14,50% | 46,14 mld. | | +25,07% | 37,49 mld. | | -5,17% | 35,1 mld. |
Internetdiensten - Andere
|