Vertraagde tijd
Japan Exchange
03:03:54 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.817
JPY
|
+0,06%
|
|
+0,22%
|
+0,55%
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.787
|
13.034
|
39.514
|
24.526
|
24.406
|
-
|
-
|
Bedrijfswaarde
1 |
14.396
|
11.708
|
36.173
|
20.832
|
26.386
|
24.406
|
24.406
|
K/w-verhouding
|
50,2
x
|
41,2
x
|
30,4
x
|
31,6
x
|
22,7
x
|
19,5
x
|
14,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
6,91
x
|
4,51
x
|
8,14
x
|
4,3
x
|
3,86
x
|
3,21
x
|
2,84
x
|
Bedrijfswaarde/omzet
|
6,91
x
|
4,51
x
|
8,14
x
|
4,3
x
|
3,86
x
|
3,21
x
|
2,84
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
20.205.169
x
|
19.204.616
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
90.209.212
x
|
27.970.168
x
|
33.942.441
x
|
49.951.402
x
|
24.591.324
x
|
21.167.304
x
|
15.715.326
x
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
Price to Book
|
8,4
x
|
7,83
x
|
10,6
x
|
5,49
x
|
4,67
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
13.378
|
13.041
|
13.426
|
13.410
|
13.439
|
-
|
-
|
Referentieprijs
2 |
1.180
|
999,5
|
2.943
|
1.829
|
1.816
|
1.816
|
1.816
|
Datum van publicatie
|
12/04/19
|
14/04/20
|
13/04/22
|
13/04/23
|
11/04/24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.286
|
2.891
|
4.855
|
5.706
|
6.837
|
7.600
|
8.600
|
EBITDA
|
-
|
-
|
1.956
|
1.277
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
518
|
560
|
1.834
|
1.191
|
1.747
|
1.900
|
2.500
|
Operationele Marge
|
22,66%
|
19,37%
|
37,78%
|
20,87%
|
25,55%
|
25%
|
29,07%
|
Resultaat voor belastingen (EBT)
|
467
|
456
|
1.822
|
1.135
|
1.702
|
-
|
-
|
Nettowinst (verlies)
1 |
313
|
321
|
1.281
|
777,8
|
1.161
|
1.250
|
1.650
|
Nettomarge
|
13,69%
|
11,1%
|
26,39%
|
13,63%
|
16,99%
|
16,45%
|
19,19%
|
WPA
2 |
23,50
|
24,24
|
96,96
|
57,96
|
86,60
|
93,20
|
123,0
|
Free Cash Flow
|
175
|
466
|
1.164
|
491
|
1.073
|
1.153
|
1.553
|
FCF-marge
|
7,66%
|
16,12%
|
23,98%
|
8,6%
|
15,69%
|
15,17%
|
18,06%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
59,53%
|
38,45%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
55,91%
|
145,17%
|
90,86%
|
63,13%
|
92,39%
|
92,24%
|
94,12%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/04/19
|
14/04/20
|
13/04/22
|
13/04/23
|
11/04/24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
1.374
|
2.296
|
1.312
|
-
|
2.814
|
1.499
|
1.392
|
1.608
|
1.676
|
3.284
|
1.759
|
1.793
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
345
|
897
|
623
|
-
|
916
|
182
|
92,42
|
343
|
547
|
890
|
624,7
|
231,3
|
Operationele Marge
|
25,11%
|
39,07%
|
47,48%
|
-
|
32,55%
|
12,14%
|
6,64%
|
21,33%
|
32,64%
|
27,1%
|
35,51%
|
12,9%
|
Resultaat voor belastingen (EBT)
|
241
|
895
|
623
|
427
|
865
|
178
|
-
|
343
|
-
|
890
|
600
|
-
|
Nettowinst (verlies)
1 |
163
|
617
|
427
|
-
|
576
|
136
|
65,03
|
231
|
369
|
600
|
399,5
|
160,9
|
Nettomarge
|
11,86%
|
26,87%
|
32,55%
|
-
|
20,47%
|
9,07%
|
4,67%
|
14,37%
|
22,02%
|
18,27%
|
22,71%
|
8,97%
|
WPA
|
12,26
|
47,36
|
32,09
|
21,91
|
42,96
|
10,14
|
-
|
17,26
|
-
|
44,86
|
29,78
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/10/19
|
14/10/21
|
13/01/22
|
14/07/22
|
13/10/22
|
12/01/23
|
13/04/23
|
13/07/23
|
12/10/23
|
12/10/23
|
11/01/24
|
11/04/24
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
1.391
|
1.326
|
3.341
|
3.694
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
175
|
466
|
1.164
|
491
|
1.073
|
1.153
|
1.553
|
ROE (netto-inkomsten/eigen vermogen)
|
18,2%
|
18,1%
|
34,3%
|
19%
|
22,9%
|
18,6%
|
19,7%
|
ROA (netto-inkomsten/totale activa)
|
23,5%
|
24,9%
|
-
|
23,5%
|
27,8%
|
-
|
-
|
Totale activa
1 |
1.330
|
1.288
|
-
|
3.305
|
4.172
|
-
|
-
|
Nettoactief per aandeel
|
140,0
|
128,0
|
279,0
|
333,0
|
421,0
|
-
|
-
|
Cashflow per aandeel
2 |
28,40
|
29,60
|
106,0
|
64,30
|
95,30
|
103,0
|
132,0
|
Capex
1 |
159
|
65
|
363
|
107
|
464
|
125
|
125
|
Capex/omzet
|
6,96%
|
2,25%
|
7,48%
|
1,88%
|
6,79%
|
1,64%
|
1,45%
|
Datum van publicatie
|
12/04/19
|
14/04/20
|
13/04/22
|
13/04/23
|
11/04/24
|
-
|
-
|
Laatste slotkoers
1.816
JPY Gemiddelde koersdoel
3.200
JPY Spread / Gemiddelde doel +76,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,55% | 154 mln. | | +18,26% | 413 mld. | | +13,10% | 241 mld. | | +7,63% | 140 mld. | | +16,48% | 103 mld. | | +16,77% | 83,94 mld. | | +49,24% | 56,98 mld. | | +30,71% | 53,38 mld. | | +4,74% | 37,77 mld. | | +15,33% | 34,36 mld. |
Internetdiensten - Andere
|