Vertraagde tijd
Japan Exchange
08:00:00 22-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
357
JPY
|
+0,56%
|
|
+0,85%
|
+5,00%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
32,7
|
0,02
|
27.532
|
37.874
|
47.033
|
-
|
-
|
Bedrijfswaarde
1 |
32,7
|
-2.094
|
18.591
|
27.384
|
36.541
|
27.633
|
26.533
|
K/w-verhouding
|
0,02
x
|
0
x
|
7,3
x
|
9,66
x
|
11,3
x
|
9,99
x
|
9,22
x
|
Dividendrendement
|
-
|
-
|
4,64%
|
4,14%
|
3,61%
|
4,51%
|
5,21%
|
Marktkapitalisatie/omzet
|
-
|
0
x
|
0,45
x
|
0,62
x
|
0,79
x
|
0,65
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
-
|
-0,04
x
|
0,31
x
|
0,45
x
|
0,54
x
|
0,38
x
|
0,35
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
2,66
x
|
4
x
|
4,47
x
|
3,25
x
|
2,88
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
2,75
x
|
9,61
x
|
10,7
x
|
9,37
x
|
6,78
x
|
FCF Yield
|
-
|
-
|
36,3%
|
10,4%
|
9,37%
|
10,7%
|
14,8%
|
Price to Book
|
-
|
0
x
|
0,71
x
|
0,91
x
|
1,07
x
|
0,91
x
|
0,86
x
|
Aantal aandelen (in duizenden)
|
32.699
|
20
|
116.168
|
116.178
|
132.487
|
-
|
-
|
Referentieprijs
2 |
1,000
|
1,000
|
237,0
|
326,0
|
355,0
|
355,0
|
355,0
|
Datum van publicatie
|
30/11/20
|
14/05/21
|
13/05/22
|
12/05/23
|
13/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
55.224
|
60.726
|
61.480
|
67.382
|
72.700
|
75.700
|
EBITDA
1 |
-
|
-
|
6.988
|
6.843
|
8.170
|
8.500
|
9.200
|
Bedrijfsresultaat (EBIT)
1 |
-
|
5.118
|
5.308
|
5.214
|
6.533
|
6.600
|
7.150
|
Operationele Marge
|
-
|
9,27%
|
8,74%
|
8,48%
|
9,7%
|
9,08%
|
9,45%
|
Resultaat voor belastingen (EBT)
1 |
-
|
5.140
|
5.453
|
5.408
|
6.582
|
6.775
|
7.275
|
Nettowinst (verlies)
1 |
6.828
|
3.763
|
3.778
|
3.922
|
4.632
|
4.700
|
5.050
|
Nettomarge
|
-
|
6,81%
|
6,22%
|
6,38%
|
6,87%
|
6,46%
|
6,67%
|
WPA
2 |
57,21
|
821,8
|
32,48
|
33,76
|
35,70
|
35,55
|
38,50
|
Free Cash Flow
1 |
-
|
-
|
6.752
|
2.850
|
3.425
|
2.948
|
3.915
|
FCF-marge
|
-
|
-
|
11,12%
|
4,64%
|
5,08%
|
4,06%
|
5,17%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
96,62%
|
41,65%
|
41,92%
|
34,69%
|
42,55%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
178,72%
|
72,67%
|
73,94%
|
62,73%
|
77,52%
|
Dividend per aandeel
2 |
-
|
-
|
11,00
|
13,50
|
14,50
|
16,00
|
18,50
|
Datum van publicatie
|
30/11/20
|
14/05/21
|
13/05/22
|
12/05/23
|
13/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 Q3
|
2025 Q4
|
---|
Omzet
1 |
12.526
|
29.241
|
14.634
|
16.851
|
31.485
|
12.613
|
13.590
|
26.203
|
16.865
|
18.412
|
35.277
|
15.592
|
15.150
|
30.742
|
18.553
|
18.087
|
36.640
|
15.500
|
17.000
|
18.000
|
19.900
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
768
|
2.376
|
1.557
|
1.375
|
2.932
|
777
|
1.206
|
1.983
|
1.954
|
1.277
|
3.231
|
1.076
|
1.314
|
2.390
|
2.679
|
1.464
|
4.143
|
1.300
|
1.400
|
1.900
|
2.000
|
Operationele Marge
|
6,13%
|
8,13%
|
10,64%
|
8,16%
|
9,31%
|
6,16%
|
8,87%
|
7,57%
|
11,59%
|
6,94%
|
9,16%
|
6,9%
|
8,67%
|
7,77%
|
14,44%
|
8,09%
|
11,31%
|
8,39%
|
8,24%
|
10,56%
|
10,05%
|
Resultaat voor belastingen (EBT)
1 |
800
|
2.439
|
1.598
|
1.416
|
3.014
|
882
|
1.231
|
2.113
|
2.013
|
1.282
|
3.295
|
1.132
|
1.334
|
2.466
|
2.690
|
1.426
|
4.116
|
1.300
|
1.400
|
1.900
|
2.100
|
Nettowinst (verlies)
1 |
555
|
1.670
|
1.114
|
994
|
2.108
|
599
|
849
|
1.448
|
1.358
|
1.116
|
2.474
|
775
|
899
|
1.674
|
1.830
|
1.128
|
2.958
|
900
|
1.000
|
1.400
|
1.400
|
Nettomarge
|
4,43%
|
5,71%
|
7,61%
|
5,9%
|
6,7%
|
4,75%
|
6,25%
|
5,53%
|
8,05%
|
6,06%
|
7,01%
|
4,97%
|
5,93%
|
5,45%
|
9,86%
|
6,24%
|
8,07%
|
5,81%
|
5,88%
|
7,78%
|
7,04%
|
WPA
|
-
|
14,34
|
9,590
|
-
|
-
|
5,160
|
-
|
12,47
|
11,69
|
-
|
-
|
6,370
|
-
|
13,18
|
14,01
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/11/21
|
12/11/21
|
14/02/22
|
13/05/22
|
13/05/22
|
12/08/22
|
11/11/22
|
11/11/22
|
13/02/23
|
12/05/23
|
12/05/23
|
10/08/23
|
10/11/23
|
10/11/23
|
13/02/24
|
13/05/24
|
13/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
2.094
|
8.941
|
10.490
|
16.719
|
19.400
|
20.500
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
6.752
|
2.850
|
3.425
|
2.949
|
3.915
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
12,9%
|
10,8%
|
9,7%
|
10,1%
|
9,4%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
9,37%
|
8,5%
|
9,42%
|
8,5%
|
8,9%
|
Totale activa
1 |
-
|
-
|
40.327
|
46.157
|
49.175
|
55.294
|
56.742
|
Nettoactief per aandeel
2 |
-
|
6.734
|
336,0
|
358,0
|
377,0
|
391,0
|
411,0
|
Cashflow per aandeel
2 |
-
|
1.080
|
45,70
|
46,60
|
47,20
|
50,00
|
54,60
|
Capex
1 |
-
|
1.185
|
1.305
|
980
|
1.848
|
2.250
|
2.250
|
Capex/omzet
|
-
|
2,15%
|
2,15%
|
1,59%
|
2,74%
|
3,09%
|
2,97%
|
Datum van publicatie
|
30/11/20
|
14/05/21
|
13/05/22
|
12/05/23
|
13/05/24
|
-
|
-
|
Laatste slotkoers
355
JPY Gemiddelde koersdoel
475
JPY Spread / Gemiddelde doel +33,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,00% | 301 mln. | | +1,67% | 71,61 mld. | | -1,99% | 56,77 mld. | | +26,07% | 39,82 mld. | | +21,21% | 33,54 mld. | | +10,60% | 29,05 mld. | | +19,89% | 21,7 mld. | | +11,98% | 19,01 mld. | | +80,22% | 18,25 mld. | | +40,52% | 17,78 mld. |
Bouw & Techniek - Andere
|