Beurs gesloten -
Japan Exchange
08:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.691
JPY
|
-0,47%
|
|
+4,06%
|
-5,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
59.812
|
68.204
|
58.361
|
63.803
|
63.447
|
60.172
|
-
|
-
|
Bedrijfswaarde
1 |
50.738
|
60.073
|
52.002
|
57.070
|
56.467
|
48.392
|
43.654
|
37.801
|
K/w-verhouding
|
27,6
x
|
48,9
x
|
15,8
x
|
13,4
x
|
13,8
x
|
11,9
x
|
9,89
x
|
8,11
x
|
Dividendrendement
|
1,96%
|
1,59%
|
1,83%
|
2%
|
2,24%
|
2,37%
|
2,51%
|
2,37%
|
Marktkapitalisatie/omzet
|
1,59
x
|
1,96
x
|
1,27
x
|
1,16
x
|
1,13
x
|
0,99
x
|
0,92
x
|
0,83
x
|
Bedrijfswaarde/omzet
|
1,35
x
|
1,72
x
|
1,13
x
|
1,04
x
|
1
x
|
0,8
x
|
0,66
x
|
0,52
x
|
Bedrijfswaarde/EBITDA
|
12,1
x
|
-
|
8,24
x
|
6,99
x
|
7,14
x
|
5,36
x
|
4,23
x
|
3,19
x
|
Bedrijfswaarde/FCF
|
25.834.247
x
|
23.981.207
x
|
-
|
187.731.015
x
|
42.424.737
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
1,86
x
|
2,1
x
|
1,66
x
|
1,62
x
|
1,45
x
|
1,26
x
|
1,16
x
|
1,05
x
|
Aantal aandelen (in duizenden)
|
36.140
|
36.163
|
35.521
|
35.525
|
35.525
|
35.584
|
-
|
-
|
Referentieprijs
2 |
1.655
|
1.886
|
1.643
|
1.796
|
1.786
|
1.691
|
1.691
|
1.691
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
37.517
|
34.846
|
45.866
|
54.811
|
56.372
|
60.842
|
65.679
|
72.330
|
EBITDA
1 |
4.185
|
-
|
6.311
|
8.165
|
7.914
|
9.024
|
10.312
|
11.852
|
Bedrijfsresultaat (EBIT)
1 |
2.856
|
2.098
|
4.630
|
6.303
|
5.899
|
6.748
|
8.010
|
10.020
|
Operationele Marge
|
7,61%
|
6,02%
|
10,09%
|
11,5%
|
10,46%
|
11,09%
|
12,2%
|
13,85%
|
Resultaat voor belastingen (EBT)
1 |
3.004
|
2.019
|
5.031
|
6.575
|
6.596
|
7.034
|
8.377
|
10.236
|
Nettowinst (verlies)
1 |
2.197
|
1.395
|
3.762
|
4.752
|
4.608
|
5.044
|
6.083
|
7.414
|
Nettomarge
|
5,86%
|
4%
|
8,2%
|
8,67%
|
8,17%
|
8,29%
|
9,26%
|
10,25%
|
WPA
2 |
60,02
|
38,59
|
104,2
|
133,8
|
129,7
|
141,8
|
171,0
|
208,6
|
Free Cash Flow
|
1.964
|
2.505
|
-
|
304
|
1.331
|
-
|
-
|
-
|
FCF-marge
|
5,23%
|
7,19%
|
-
|
0,55%
|
2,36%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
46,93%
|
-
|
-
|
3,72%
|
16,82%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
89,39%
|
179,57%
|
-
|
6,4%
|
28,88%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
32,50
|
30,00
|
30,00
|
36,00
|
40,00
|
40,00
|
42,50
|
40,00
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
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
|
---|
Omzet
1 |
18.924
|
16.636
|
18.210
|
22.750
|
11.817
|
23.116
|
13.901
|
13.340
|
27.241
|
13.227
|
14.343
|
27.570
|
13.822
|
13.375
|
27.197
|
13.839
|
15.336
|
29.175
|
15.464
|
14.536
|
30.000
|
14.500
|
16.500
|
31.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.541
|
783
|
1.315
|
2.520
|
814
|
2.110
|
2.120
|
1.470
|
3.590
|
1.705
|
1.008
|
2.713
|
1.751
|
908
|
2.659
|
1.360
|
1.880
|
3.240
|
1.755
|
1.545
|
3.300
|
1.359
|
1.941
|
3.300
|
Operationele Marge
|
8,14%
|
4,71%
|
7,22%
|
11,08%
|
6,89%
|
9,13%
|
15,25%
|
11,02%
|
13,18%
|
12,89%
|
7,03%
|
9,84%
|
12,67%
|
6,79%
|
9,78%
|
9,83%
|
12,26%
|
11,11%
|
11,35%
|
10,63%
|
11%
|
9,37%
|
11,76%
|
10,65%
|
Resultaat voor belastingen (EBT)
1 |
1.774
|
874
|
1.145
|
2.763
|
906
|
2.268
|
2.435
|
1.865
|
4.300
|
1.943
|
332
|
2.275
|
1.756
|
1.178
|
2.934
|
1.852
|
-
|
-
|
1.758
|
1.319
|
3.300
|
1.522
|
1.778
|
3.300
|
Nettowinst (verlies)
1 |
1.274
|
586
|
809
|
1.921
|
810
|
1.841
|
1.743
|
1.377
|
3.120
|
1.400
|
232
|
1.632
|
1.182
|
803
|
1.985
|
1.415
|
1.208
|
2.623
|
1.301
|
1.149
|
2.450
|
1.200
|
1.350
|
2.550
|
Nettomarge
|
6,73%
|
3,52%
|
4,44%
|
8,44%
|
6,85%
|
7,96%
|
12,54%
|
10,32%
|
11,45%
|
10,58%
|
1,62%
|
5,92%
|
8,55%
|
6%
|
7,3%
|
10,22%
|
7,88%
|
8,99%
|
8,41%
|
7,9%
|
8,17%
|
8,28%
|
8,18%
|
8,23%
|
WPA
|
-
|
16,22
|
-
|
53,13
|
-
|
-
|
49,07
|
-
|
87,85
|
39,41
|
-
|
-
|
33,29
|
-
|
55,88
|
39,85
|
-
|
-
|
36,65
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
15,00
|
-
|
15,00
|
-
|
-
|
-
|
-
|
18,00
|
-
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/20
|
6/08/20
|
12/02/21
|
6/08/21
|
14/02/22
|
14/02/22
|
10/05/22
|
8/08/22
|
8/08/22
|
8/11/22
|
14/02/23
|
14/02/23
|
10/05/23
|
8/08/23
|
8/08/23
|
8/11/23
|
14/02/24
|
14/02/24
|
10/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
9.074
|
8.131
|
6.359
|
6.733
|
6.980
|
11.780
|
16.518
|
22.371
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
1.964
|
2.505
|
-
|
304
|
1.331
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6,8%
|
4,3%
|
11,2%
|
12,8%
|
11,1%
|
11,4%
|
12,3%
|
13,6%
|
ROA (netto-inkomsten/totale activa)
|
6,59%
|
4,76%
|
9,76%
|
11,6%
|
9,6%
|
7,6%
|
8,6%
|
10,1%
|
Totale activa
1 |
33.329
|
29.284
|
38.558
|
40.850
|
48.020
|
66.368
|
70.729
|
73.411
|
Nettoactief per aandeel
2 |
891,0
|
896,0
|
987,0
|
1.109
|
1.234
|
1.341
|
1.462
|
1.609
|
Cashflow per aandeel
|
96,30
|
76,30
|
145,0
|
179,0
|
178,0
|
-
|
-
|
-
|
Capex
1 |
1.657
|
1.389
|
930
|
1.365
|
1.297
|
1.300
|
1.300
|
1.300
|
Capex/omzet
|
4,42%
|
3,99%
|
2,03%
|
2,49%
|
2,3%
|
2,14%
|
1,98%
|
1,8%
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
1.691
JPY Gemiddelde koersdoel
3.000
JPY Spread / Gemiddelde doel +77,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,32% | 374 mln. | | +2,24% | 146 mld. | | +30,20% | 125 mld. | | +13,18% | 63,02 mld. | | +1,10% | 38,59 mld. | | +80,24% | 32,41 mld. | | +14,31% | 31,88 mld. | | -11,34% | 31,38 mld. | | +23,60% | 30,98 mld. | | -5,40% | 28,27 mld. |
Elektrische componenten & apparatuur - Andere
|