Beurs gesloten -
OTC Markets
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: Enero |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
34.669
|
43.948
|
35.449
|
32.629
|
17.786
|
17.185
|
-
|
-
|
Bedrijfswaarde
1 |
24.212
|
32.835
|
26.013
|
25.307
|
14.936
|
17.185
|
17.185
|
17.185
|
K/w-verhouding
|
19,4
x
|
20,7
x
|
15,8
x
|
41,2
x
|
-9,22
x
|
347
x
|
43
x
|
21,5
x
|
Dividendrendement
|
1,31%
|
1,12%
|
1,49%
|
1,72%
|
3,18%
|
3,29%
|
3,29%
|
3,29%
|
Marktkapitalisatie/omzet
|
1,33
x
|
1,64
x
|
1,03
x
|
0,82
x
|
0,38
x
|
0,33
x
|
0,31
x
|
0,3
x
|
Bedrijfswaarde/omzet
|
1,33
x
|
1,64
x
|
1,03
x
|
0,82
x
|
0,38
x
|
0,33
x
|
0,31
x
|
0,3
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
17,4
x
|
30,2
x
|
27,8
x
|
52,4
x
|
-12,3
x
|
-90
x
|
85,9
x
|
34,4
x
|
FCF Yield
|
5,73%
|
3,31%
|
3,59%
|
1,91%
|
-8,15%
|
-1,11%
|
1,16%
|
2,91%
|
Price to Book
|
2,44
x
|
2,8
x
|
2,01
x
|
1,84
x
|
1,32
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
37.848
|
37.886
|
37.832
|
37.419
|
35.360
|
35.360
|
-
|
-
|
Referentieprijs
2 |
916,0
|
1.160
|
937,0
|
872,0
|
503,0
|
486,0
|
486,0
|
486,0
|
Datum van publicatie
|
12/03/20
|
15/03/21
|
14/03/22
|
14/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Enero |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
26.120
|
26.729
|
34.252
|
39.929
|
46.980
|
52.000
|
55.000
|
58.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.531
|
3.217
|
3.305
|
2.724
|
404
|
1.200
|
1.500
|
1.900
|
Operationele Marge
|
13,52%
|
12,04%
|
9,65%
|
6,82%
|
0,86%
|
2,31%
|
2,73%
|
3,28%
|
Resultaat voor belastingen (EBT)
|
2.798
|
3.463
|
3.241
|
1.995
|
-1.155
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.787
|
2.119
|
2.241
|
795
|
-1.967
|
50
|
400
|
800
|
Nettomarge
|
6,84%
|
7,93%
|
6,54%
|
1,99%
|
-4,19%
|
0,1%
|
0,73%
|
1,38%
|
WPA
2 |
47,24
|
55,99
|
59,16
|
21,18
|
-54,57
|
1,400
|
11,30
|
22,60
|
Free Cash Flow
1 |
1.987
|
1.456
|
1.273
|
623
|
-1.450
|
-191
|
200
|
500
|
FCF-marge
|
7,61%
|
5,45%
|
3,72%
|
1,56%
|
-3,09%
|
-0,37%
|
0,36%
|
0,86%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
111,19%
|
68,71%
|
56,8%
|
78,36%
|
-
|
-
|
50%
|
62,5%
|
Dividend per aandeel
2 |
12,00
|
13,00
|
14,00
|
15,00
|
16,00
|
16,00
|
16,00
|
16,00
|
Datum van publicatie
|
12/03/20
|
15/03/21
|
14/03/22
|
14/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Januar |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
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 |
13.718
|
12.399
|
14.330
|
15.484
|
9.918
|
18.768
|
9.610
|
10.051
|
19.661
|
10.465
|
9.803
|
20.268
|
10.948
|
11.392
|
22.340
|
11.920
|
12.720
|
24.640
|
11.963
|
12.500
|
24.000
|
13.500
|
14.500
|
28.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.919
|
1.276
|
1.941
|
1.512
|
883
|
1.793
|
710
|
641
|
1.351
|
665
|
708
|
1.373
|
294
|
197
|
491
|
186
|
-165
|
21
|
-123
|
-50
|
-150
|
550
|
800
|
1.350
|
Operationele Marge
|
13,99%
|
10,29%
|
13,55%
|
9,76%
|
8,9%
|
9,55%
|
7,39%
|
6,38%
|
6,87%
|
6,35%
|
7,22%
|
6,77%
|
2,69%
|
1,73%
|
2,2%
|
1,56%
|
-1,3%
|
0,09%
|
-1,03%
|
-0,4%
|
-0,62%
|
4,07%
|
5,52%
|
4,82%
|
Resultaat voor belastingen (EBT)
|
-
|
1.474
|
-
|
1.507
|
-
|
-
|
861
|
-
|
1.013
|
707
|
-
|
-
|
328
|
-
|
130
|
212
|
-
|
-
|
-152
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
833
|
903
|
1.216
|
908
|
617
|
1.333
|
380
|
-219
|
161
|
379
|
255
|
634
|
95
|
-449
|
-354
|
63
|
-1.521
|
-1.458
|
-404
|
-50
|
-150
|
100
|
100
|
200
|
Nettomarge
|
6,07%
|
7,28%
|
8,49%
|
5,86%
|
6,22%
|
7,1%
|
3,95%
|
-2,18%
|
0,82%
|
3,62%
|
2,6%
|
3,13%
|
0,87%
|
-3,94%
|
-1,58%
|
0,53%
|
-11,96%
|
-5,92%
|
-3,38%
|
-0,4%
|
-0,62%
|
0,74%
|
0,69%
|
0,71%
|
WPA
|
-
|
23,88
|
-
|
23,97
|
-
|
-
|
10,10
|
-
|
4,300
|
10,08
|
-
|
-
|
2,570
|
-
|
-9,640
|
1,620
|
-
|
-
|
-11,44
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/03/20
|
4/09/20
|
15/03/21
|
3/09/21
|
14/03/22
|
14/03/22
|
10/06/22
|
9/09/22
|
9/09/22
|
9/12/22
|
14/03/23
|
14/03/23
|
9/06/23
|
14/09/23
|
14/09/23
|
12/12/23
|
12/03/24
|
12/03/24
|
7/06/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Januar |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
10.457
|
11.113
|
9.436
|
7.322
|
2.850
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.987
|
1.456
|
1.273
|
623
|
-1.450
|
-191
|
200
|
500
|
ROE (netto-inkomsten/eigen vermogen)
|
13,3%
|
14,2%
|
13,5%
|
4,5%
|
-12,6%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
20,9%
|
18,8%
|
15,9%
|
10,8%
|
2,37%
|
-
|
-
|
-
|
Totale activa
1 |
8.568
|
11.244
|
14.137
|
7.353
|
-82.928
|
-
|
-
|
-
|
Nettoactief per aandeel
|
376,0
|
414,0
|
467,0
|
474,0
|
380,0
|
-
|
-
|
-
|
Cashflow per aandeel
|
56,40
|
65,50
|
72,20
|
38,10
|
-30,10
|
-
|
-
|
-
|
Capex
1 |
415
|
584
|
694
|
1.297
|
2.289
|
385
|
380
|
380
|
Capex/omzet
|
1,59%
|
2,18%
|
2,03%
|
3,25%
|
4,87%
|
0,74%
|
0,69%
|
0,66%
|
Datum van publicatie
|
12/03/20
|
15/03/21
|
14/03/22
|
14/03/23
|
12/03/24
|
-
|
-
|
-
|
Laatste slotkoers
486
JPY Gemiddelde koersdoel
430
JPY Spread / Gemiddelde doel -11,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,54% | 190 mld. | | +2,92% | 169 mld. | | +5,75% | 159 mld. | | +2,46% | 97,69 mld. | | +50,08% | 93,25 mld. | | +17,01% | 85,67 mld. | | +1,55% | 77,83 mld. | | -0,44% | 47,42 mld. | | -32,12% | 45,23 mld. |
IT Diensten & Consulting - Andere
|