Vertraagde tijd
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
910
JPY
|
-0,11%
|
|
+0,55%
|
-28,23%
|
Fiscaal tijdperk: Juli |
2020
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
82.049
|
63.348
|
81.687
|
52.812
|
-
|
-
|
Bedrijfswaarde
1 |
82.049
|
63.601
|
78.954
|
51.594
|
48.314
|
44.434
|
K/w-verhouding
|
-165
x
|
61,7
x
|
61,4
x
|
28,1
x
|
27,5
x
|
20,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,82
x
|
1,86
x
|
1,99
x
|
1,04
x
|
0,89
x
|
0,78
x
|
Bedrijfswaarde/omzet
|
3,82
x
|
1,87
x
|
1,92
x
|
1,02
x
|
0,82
x
|
0,66
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
31,7
x
|
14,3
x
|
11,1
x
|
8,42
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
24,7
x
|
-47,9
x
|
16
x
|
11,5
x
|
FCF Yield
|
-
|
-
|
4,05%
|
-2,09%
|
6,25%
|
8,73%
|
Price to Book
|
-
|
7,57
x
|
6,5
x
|
3,66
x
|
3,01
x
|
2,56
x
|
Aantal aandelen (in duizenden)
|
56.449
|
58.011
|
58.223
|
58.035
|
-
|
-
|
Referentieprijs
2 |
1.454
|
1.092
|
1.403
|
910,0
|
910,0
|
910,0
|
Datum van publicatie
|
10/09/20
|
14/09/22
|
12/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2020
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.495
|
33.980
|
41.018
|
50.678
|
59.076
|
67.303
|
EBITDA
1 |
-
|
-
|
2.491
|
3.596
|
4.345
|
5.279
|
Bedrijfsresultaat (EBIT)
1 |
-244,3
|
462
|
1.765
|
2.444
|
3.136
|
4.066
|
Operationele Marge
|
-1,14%
|
1,36%
|
4,3%
|
4,82%
|
5,31%
|
6,04%
|
Resultaat voor belastingen (EBT)
1 |
-
|
497
|
2.502
|
2.740
|
2.794
|
3.752
|
Nettowinst (verlies)
1 |
-494,1
|
1.021
|
1.329
|
1.916
|
1.947
|
2.614
|
Nettomarge
|
-2,3%
|
3%
|
3,24%
|
3,78%
|
3,3%
|
3,88%
|
WPA
2 |
-8,820
|
17,70
|
22,86
|
32,35
|
33,15
|
44,75
|
Free Cash Flow
1 |
-
|
-
|
3.199
|
-1.076
|
3.019
|
3.880
|
FCF-marge
|
-
|
-
|
7,8%
|
-2,12%
|
5,11%
|
5,76%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
128,42%
|
-
|
69,48%
|
73,5%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
240,71%
|
-
|
155,06%
|
148,46%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/09/20
|
14/09/22
|
12/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2022 S1
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
-
|
9.338
|
10.172
|
19.510
|
10.610
|
10.898
|
11.228
|
12.762
|
23.990
|
13.677
|
13.478
|
EBITDA
1 |
-
|
-
|
882
|
-
|
859
|
491
|
938
|
1.239
|
-
|
1.180
|
949
|
Bedrijfsresultaat (EBIT)
1 |
-
|
391
|
559
|
951
|
506
|
309
|
541
|
750
|
1.291
|
710
|
502
|
Operationele Marge
|
-
|
4,19%
|
5,5%
|
4,87%
|
4,77%
|
2,84%
|
4,82%
|
5,88%
|
5,38%
|
5,19%
|
3,72%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.816
|
536
|
2.352
|
318
|
-168
|
1.742
|
870
|
2.612
|
566
|
335
|
Nettowinst (verlies)
1 |
-
|
998
|
328
|
1.326
|
98
|
-95
|
1.240
|
539
|
1.779
|
431,5
|
280
|
Nettomarge
|
-
|
10,69%
|
3,22%
|
6,8%
|
0,92%
|
-0,87%
|
11,04%
|
4,22%
|
7,42%
|
3,15%
|
2,08%
|
WPA
|
-
|
17,18
|
-
|
45,66
|
1,690
|
-
|
21,27
|
-
|
30,47
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/03/22
|
12/12/22
|
10/03/23
|
10/03/23
|
9/06/23
|
12/09/23
|
14/12/23
|
13/03/24
|
13/03/24
|
-
|
-
|
Fiscaal tijdperk: Juli |
2020
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
253
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
2.733
|
1.218
|
4.498
|
8.378
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
3.199
|
-1.076
|
3.019
|
3.880
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
12,2%
|
12,7%
|
14,2%
|
12,3%
|
14%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
3,8%
|
5,8%
|
-
|
-
|
Totale activa
1 |
-
|
-
|
34.974
|
33.034
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
144,0
|
216,0
|
249,0
|
303,0
|
355,0
|
Cashflow per aandeel
|
-
|
21,60
|
26,80
|
-
|
-
|
-
|
Capex
1 |
-
|
143
|
152
|
580
|
590
|
600
|
Capex/omzet
|
-
|
0,42%
|
0,37%
|
1,14%
|
1%
|
0,89%
|
Datum van publicatie
|
10/09/20
|
14/09/22
|
12/09/23
|
-
|
-
|
-
|
Laatste slotkoers
910
JPY Gemiddelde koersdoel
1.600
JPY Spread / Gemiddelde doel +75,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -28,23% | 345 mln. | | +25,20% | 434 mld. | | +18,99% | 250 mld. | | +12,44% | 144 mld. | | +17,31% | 101 mld. | | +23,22% | 88,78 mld. | | +57,56% | 58,93 mld. | | +15,09% | 46,54 mld. | | +4,39% | 37,25 mld. | | +20,16% | 35,9 mld. |
Internetdiensten - Andere
|