Beurs gesloten -
Japan Exchange
08:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
673
JPY
|
+0,90%
|
|
+1,66%
|
+3,70%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.769
|
13.215
|
71.555
|
31.388
|
16.081
|
14.277
|
-
|
-
|
Bedrijfswaarde
1 |
12.714
|
10.976
|
68.156
|
27.243
|
11.663
|
14.277
|
14.277
|
14.277
|
K/w-verhouding
|
33
x
|
27,6
x
|
87
x
|
88,5
x
|
24,1
x
|
40,9
x
|
17,7
x
|
12,4
x
|
Dividendrendement
|
0,86%
|
0,99%
|
0,53%
|
1,42%
|
2,47%
|
2,1%
|
2,8%
|
3,45%
|
Marktkapitalisatie/omzet
|
4,28
x
|
3,8
x
|
16,4
x
|
6,55
x
|
3,02
x
|
2,42
x
|
2,08
x
|
1,79
x
|
Bedrijfswaarde/omzet
|
4,28
x
|
3,8
x
|
16,4
x
|
6,55
x
|
3,02
x
|
2,42
x
|
2,08
x
|
1,79
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
53,4
x
|
24,8
x
|
12,3
x
|
14
x
|
10,8
x
|
7,84
x
|
Bedrijfswaarde/FCF
|
-6,04
x
|
8,03
x
|
795
x
|
18,2
x
|
16,8
x
|
366
x
|
16,6
x
|
11,9
x
|
FCF Yield
|
-16,5%
|
12,5%
|
0,13%
|
5,5%
|
5,95%
|
0,27%
|
6,02%
|
8,41%
|
Price to Book
|
4,8
x
|
3,31
x
|
13,4
x
|
5,93
x
|
3,03
x
|
2,63
x
|
2,45
x
|
2,18
x
|
Aantal aandelen (in duizenden)
|
18.372
|
20.176
|
22.361
|
22.213
|
22.090
|
21.405
|
-
|
-
|
Referentieprijs
2 |
695,0
|
655,0
|
3.200
|
1.413
|
728,0
|
667,0
|
667,0
|
667,0
|
Datum van publicatie
|
13/06/19
|
11/06/20
|
10/06/21
|
10/06/22
|
12/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.980
|
3.477
|
4.365
|
4.790
|
5.321
|
5.907
|
6.857
|
7.975
|
EBITDA
1 |
-
|
-
|
1.340
|
1.268
|
1.310
|
1.020
|
1.320
|
1.820
|
Bedrijfsresultaat (EBIT)
1 |
548
|
706
|
1.196
|
1.126
|
1.193
|
686,7
|
1.243
|
1.750
|
Operationele Marge
|
18,39%
|
20,3%
|
27,41%
|
23,51%
|
22,42%
|
11,63%
|
18,13%
|
21,94%
|
Resultaat voor belastingen (EBT)
1 |
523
|
708
|
1.206
|
661,8
|
1.078
|
800
|
1.200
|
1.700
|
Nettowinst (verlies)
1 |
379
|
451
|
801
|
354,7
|
668,8
|
400
|
803,3
|
1.150
|
Nettomarge
|
12,72%
|
12,97%
|
18,35%
|
7,4%
|
12,57%
|
6,77%
|
11,72%
|
14,42%
|
WPA
2 |
21,05
|
23,73
|
36,78
|
15,97
|
30,27
|
16,30
|
37,70
|
53,75
|
Free Cash Flow
1 |
-2.113
|
1.646
|
90
|
1.726
|
956,6
|
39
|
860
|
1.200
|
FCF-marge
|
-70,91%
|
47,35%
|
2,06%
|
36,03%
|
17,98%
|
0,66%
|
12,54%
|
15,05%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
6,72%
|
136,11%
|
73,02%
|
3,82%
|
65,15%
|
65,93%
|
Kasstroomconversie (nettowinst)
|
-
|
365,03%
|
11,24%
|
486,63%
|
143,03%
|
9,75%
|
107,05%
|
104,35%
|
Dividend per aandeel
2 |
6,000
|
6,500
|
17,00
|
20,00
|
18,00
|
14,00
|
18,67
|
23,00
|
Datum van publicatie
|
13/06/19
|
11/06/20
|
10/06/21
|
10/06/22
|
12/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2020 S1
|
2021 S1
|
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
|
---|
Omzet
1 |
1.667
|
2.149
|
1.161
|
2.295
|
1.224
|
1.270
|
1.273
|
1.309
|
2.582
|
1.331
|
1.407
|
1.389
|
1.430
|
2.819
|
1.480
|
1.551
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
365
|
662
|
245
|
504
|
330
|
291,3
|
314
|
292,8
|
607
|
285
|
300,3
|
278
|
47,86
|
326
|
139
|
85
|
Operationele Marge
|
21,9%
|
30,81%
|
21,1%
|
21,96%
|
26,96%
|
22,94%
|
24,67%
|
22,37%
|
23,51%
|
21,41%
|
21,34%
|
20,01%
|
3,35%
|
11,56%
|
9,39%
|
5,48%
|
Resultaat voor belastingen (EBT)
|
369
|
651
|
-
|
169
|
329
|
-
|
312
|
-
|
593
|
283
|
-
|
281
|
-
|
326
|
140
|
-
|
Nettowinst (verlies)
1 |
236
|
428
|
-171
|
-2
|
299
|
58,04
|
199
|
183,3
|
383
|
187
|
98,29
|
182
|
20
|
202
|
108
|
20
|
Nettomarge
|
14,16%
|
19,92%
|
-14,73%
|
-0,09%
|
24,43%
|
4,57%
|
15,63%
|
14%
|
14,83%
|
14,05%
|
6,98%
|
13,1%
|
1,4%
|
7,17%
|
7,3%
|
1,29%
|
WPA
|
12,75
|
20,19
|
-
|
-0,1200
|
13,47
|
-
|
9,020
|
-
|
17,33
|
8,490
|
-
|
8,370
|
-
|
9,370
|
5,060
|
-
|
Dividend per aandeel
|
-
|
8,000
|
-
|
10,00
|
-
|
-
|
-
|
-
|
9,000
|
-
|
-
|
-
|
-
|
9,000
|
-
|
-
|
Datum van publicatie
|
5/12/19
|
30/11/20
|
2/12/21
|
2/12/21
|
4/03/22
|
10/06/22
|
31/08/22
|
30/11/22
|
30/11/22
|
28/02/23
|
12/06/23
|
31/08/23
|
30/11/23
|
30/11/23
|
29/02/24
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
55
|
2.239
|
3.399
|
4.145
|
4.418
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-2.113
|
1.646
|
90
|
1.726
|
957
|
39
|
860
|
1.200
|
ROE (netto-inkomsten/eigen vermogen)
|
15,7%
|
13,5%
|
17,2%
|
6,7%
|
12,6%
|
7,75%
|
14,6%
|
18,3%
|
ROA (netto-inkomsten/totale activa)
|
7,31%
|
6,31%
|
9,34%
|
8,56%
|
8,38%
|
3,75%
|
7,25%
|
9,25%
|
Totale activa
1 |
5.182
|
7.150
|
8.580
|
4.142
|
7.981
|
10.667
|
11.080
|
12.432
|
Nettoactief per aandeel
2 |
145,0
|
198,0
|
239,0
|
238,0
|
241,0
|
254,0
|
273,0
|
306,0
|
Cashflow per aandeel
2 |
26,70
|
29,00
|
41,60
|
20,90
|
35,10
|
22,40
|
47,20
|
63,10
|
Capex
1 |
66,1
|
122
|
81,5
|
131
|
173
|
150
|
150
|
150
|
Capex/omzet
|
2,22%
|
3,5%
|
1,87%
|
2,73%
|
3,25%
|
2,54%
|
2,19%
|
1,88%
|
Datum van publicatie
|
13/06/19
|
11/06/20
|
10/06/21
|
10/06/22
|
12/06/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
667
JPY Gemiddelde koersdoel
940
JPY Spread / Gemiddelde doel +40,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,70% | 91,12 mln. | | -1,42% | 186 mld. | | -13,32% | 176 mld. | | -6,96% | 93,36 mld. | | +33,70% | 88,29 mld. | | -8,47% | 72,92 mld. | | +13,69% | 53,56 mld. | | +21,58% | 10,1 mld. | | -10,53% | 8,62 mld. | | -15,14% | 5,59 mld. |
E-commerce & Veilingdiensten
|