Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.188
JPY
|
+0,22%
|
|
+2,48%
|
+20,03%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.034.499
|
1.637.499
|
2.273.907
|
2.853.231
|
2.496.074
|
3.679.631
|
-
|
-
|
Bedrijfswaarde
1 |
5.369.238
|
5.271.019
|
6.046.767
|
6.765.089
|
6.982.733
|
8.492.974
|
8.645.167
|
8.831.848
|
K/w-verhouding
|
6,28
x
|
5,48
x
|
12
x
|
9,44
x
|
9,41
x
|
11,1
x
|
9,37
x
|
8,38
x
|
Dividendrendement
|
4,78%
|
5,84%
|
4,18%
|
3,5%
|
3,93%
|
2,96%
|
3,87%
|
4,33%
|
Marktkapitalisatie/omzet
|
0,84
x
|
0,72
x
|
0,99
x
|
1,13
x
|
0,94
x
|
1,32
x
|
1,22
x
|
1,16
x
|
Bedrijfswaarde/omzet
|
2,21
x
|
2,31
x
|
2,64
x
|
2,68
x
|
2,62
x
|
3,04
x
|
2,87
x
|
2,78
x
|
Bedrijfswaarde/EBITDA
|
8,59
x
|
-
|
23,4
x
|
10,7
x
|
10,5
x
|
24,7
x
|
21
x
|
19,6
x
|
Bedrijfswaarde/FCF
|
-105.931.378
x
|
10.524.966
x
|
-
|
10.803.831
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
0,7
x
|
0,54
x
|
0,75
x
|
0,9
x
|
0,76
x
|
0,99
x
|
0,93
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
1.279.962
|
1.259.130
|
1.217.295
|
1.165.774
|
1.146.829
|
1.154.213
|
-
|
-
|
Referentieprijs
2 |
1.590
|
1.300
|
1.868
|
2.448
|
2.176
|
3.188
|
3.188
|
3.188
|
Datum van publicatie
|
7/05/19
|
21/05/20
|
13/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.434.864
|
2.280.329
|
2.292.708
|
2.520.365
|
2.666.373
|
2.795.191
|
3.008.385
|
3.172.261
|
EBITDA
1 |
625.027
|
-
|
258.814
|
632.434
|
667.422
|
344.247
|
412.014
|
449.668
|
Bedrijfsresultaat (EBIT)
1 |
329.438
|
269.681
|
258.814
|
302.083
|
313.988
|
396.190
|
490.096
|
552.235
|
Operationele Marge
|
13,53%
|
11,83%
|
11,29%
|
11,99%
|
11,78%
|
14,17%
|
16,29%
|
17,41%
|
Resultaat voor belastingen (EBT)
1 |
395.730
|
412.561
|
287.561
|
504.876
|
367.168
|
471.301
|
556.136
|
622.303
|
Nettowinst (verlies)
1 |
323.745
|
302.700
|
192.384
|
312.135
|
273.075
|
334.000
|
391.451
|
433.396
|
Nettomarge
|
13,3%
|
13,27%
|
8,39%
|
12,38%
|
10,24%
|
11,95%
|
13,01%
|
13,66%
|
WPA
2 |
252,9
|
237,4
|
155,5
|
259,4
|
231,4
|
287,3
|
340,3
|
380,7
|
Free Cash Flow
|
-50.686
|
500.811
|
-
|
626.175
|
-
|
-
|
-
|
-
|
FCF-marge
|
-2,08%
|
21,96%
|
-
|
24,84%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
99,01%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
165,45%
|
-
|
200,61%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
76,00
|
76,00
|
78,00
|
85,60
|
85,60
|
94,25
|
123,5
|
138,0
|
Datum van publicatie
|
7/05/19
|
21/05/20
|
13/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
|
1.112.678
|
-
|
1.084.738
|
-
|
632.721
|
1.241.534
|
626.579
|
652.252
|
657.813
|
707.003
|
1.364.816
|
630.028
|
671.529
|
676.974
|
682.761
|
1.359.735
|
678.125
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
161.702
|
-
|
119.839
|
-
|
106.938
|
208.917
|
73.202
|
19.964
|
83.293
|
65.840
|
149.133
|
88.175
|
76.680
|
83.252
|
80.783
|
164.035
|
96.163
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
14,53%
|
-
|
11,05%
|
-
|
16,9%
|
16,83%
|
11,68%
|
3,06%
|
12,66%
|
9,31%
|
10,93%
|
14%
|
11,42%
|
12,3%
|
11,83%
|
12,06%
|
14,18%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
228.629
|
-
|
134.174
|
-
|
120.733
|
220.789
|
95.900
|
188.187
|
85.015
|
79.331
|
164.346
|
119.127
|
83.695
|
89.392
|
95.075
|
184.467
|
125.540
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
159.150
|
-
|
93.842
|
-
|
81.466
|
146.682
|
64.659
|
100.794
|
61.862
|
59.914
|
121.776
|
89.612
|
61.687
|
62.966
|
65.134
|
128.100
|
91.105
|
99.300
|
83.500
|
98.400
|
96.000
|
104.000
|
Nettomarge
|
14,3%
|
-
|
8,65%
|
-
|
12,88%
|
11,81%
|
10,32%
|
15,45%
|
9,4%
|
8,47%
|
8,92%
|
14,22%
|
9,19%
|
9,3%
|
9,54%
|
9,42%
|
13,43%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
124,3
|
-
|
75,22
|
-
|
67,47
|
121,1
|
54,05
|
84,20
|
51,90
|
50,62
|
102,5
|
76,11
|
52,72
|
53,87
|
56,05
|
109,9
|
78,76
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
35,00
|
41,00
|
35,00
|
43,00
|
39,00
|
39,00
|
-
|
46,60
|
-
|
42,80
|
42,80
|
-
|
46,60
|
-
|
42,80
|
42,80
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/10/19
|
21/05/20
|
2/11/20
|
13/05/21
|
4/11/21
|
4/11/21
|
7/02/22
|
11/05/22
|
3/08/22
|
7/11/22
|
7/11/22
|
6/02/23
|
10/05/23
|
4/08/23
|
1/11/23
|
1/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.334.739
|
3.633.520
|
3.772.860
|
3.911.858
|
4.486.659
|
4.813.343
|
4.965.536
|
5.152.217
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,335
x
|
-
|
14,58
x
|
6,185
x
|
6,722
x
|
13,98
x
|
12,05
x
|
11,46
x
|
Free Cash Flow
|
-50.686
|
500.811
|
-
|
626.175
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,6%
|
10,3%
|
6,4%
|
9,9%
|
8,3%
|
9,39%
|
10,4%
|
10,9%
|
ROA (netto-inkomsten/totale activa)
|
3,35%
|
3,27%
|
2,16%
|
3,63%
|
2,49%
|
2,41%
|
2,66%
|
2,85%
|
Totale activa
1 |
9.653.886
|
9.260.307
|
8.908.193
|
8.603.975
|
10.983.762
|
13.886.753
|
14.731.719
|
15.207.929
|
Nettoactief per aandeel
2 |
2.263
|
2.386
|
2.488
|
2.733
|
2.868
|
3.218
|
3.415
|
3.662
|
Cashflow per aandeel
|
484,0
|
476,0
|
411,0
|
534,0
|
531,0
|
-
|
-
|
-
|
Capex
|
638.364
|
541.655
|
709.999
|
917.296
|
1.080.074
|
-
|
-
|
-
|
Capex/omzet
|
26,22%
|
23,75%
|
30,97%
|
36,4%
|
40,51%
|
-
|
-
|
-
|
Datum van publicatie
|
7/05/19
|
21/05/20
|
13/05/21
|
11/05/22
|
10/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.188
JPY Gemiddelde koersdoel
3.558
JPY Spread / Gemiddelde doel +11,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,03% | 23,38 mld. | | -8,14% | 49,88 mld. | | -5,25% | 30,53 mld. | | +63,88% | 29,08 mld. | | +16,97% | 17,94 mld. | | -6,99% | 11,81 mld. | | +21,92% | 11,27 mld. | | -20,90% | 8,31 mld. | | +14,34% | 8,13 mld. | | +36,65% | 6,39 mld. |
Consumentenkrediet - Andere
|