Beurs gesloten -
Japan Exchange
08:00:00 09-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6.887
JPY
|
-2,92%
|
|
-0,04%
|
-11,42%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
49.775
|
50.805
|
125.242
|
125.511
|
254.948
|
171.309
|
-
|
-
|
Bedrijfswaarde
1 |
97.703
|
79.421
|
134.584
|
131.874
|
268.818
|
258.899
|
252.750
|
245.996
|
K/w-verhouding
|
12,5
x
|
-9,15
x
|
-18
x
|
39,2
x
|
26,7
x
|
71,5
x
|
50,3
x
|
19
x
|
Dividendrendement
|
1,46%
|
1,43%
|
-
|
0,58%
|
0,28%
|
0,37%
|
0,37%
|
0,42%
|
Marktkapitalisatie/omzet
|
0,29
x
|
0,32
x
|
0,8
x
|
0,71
x
|
1,13
x
|
0,74
x
|
0,75
x
|
0,66
x
|
Bedrijfswaarde/omzet
|
0,56
x
|
0,5
x
|
0,86
x
|
0,75
x
|
1,19
x
|
1,11
x
|
1,11
x
|
0,95
x
|
Bedrijfswaarde/EBITDA
|
4,52
x
|
4,75
x
|
11,7
x
|
4,88
x
|
6,43
x
|
6,16
x
|
6,89
x
|
4,89
x
|
Bedrijfswaarde/FCF
|
-15,5
x
|
16,5
x
|
-19,6
x
|
122
x
|
-31,7
x
|
-44,6
x
|
27,6
x
|
11,6
x
|
FCF Yield
|
-6,45%
|
6,05%
|
-5,1%
|
0,82%
|
-3,15%
|
-2,24%
|
3,63%
|
8,63%
|
Price to Book
|
0,85
x
|
1,02
x
|
1,5
x
|
1,32
x
|
2,29
x
|
1,54
x
|
1,5
x
|
1,39
x
|
Aantal aandelen (in duizenden)
|
24.233
|
24.158
|
24.131
|
24.137
|
24.143
|
24.148
|
-
|
-
|
Referentieprijs
2 |
2.054
|
2.103
|
5.190
|
5.200
|
10.560
|
7.094
|
7.094
|
7.094
|
Datum van publicatie
|
8/05/19
|
15/05/20
|
11/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
173.650
|
160.217
|
156.795
|
175.660
|
225.387
|
232.280
|
227.484
|
257.616
|
EBITDA
1 |
21.600
|
16.707
|
11.485
|
27.044
|
41.832
|
42.025
|
36.667
|
50.273
|
Bedrijfsresultaat (EBIT)
1 |
10.531
|
4.309
|
-1.198
|
13.720
|
26.156
|
24.319
|
19.975
|
32.055
|
Operationele Marge
|
6,06%
|
2,69%
|
-0,76%
|
7,81%
|
11,6%
|
10,47%
|
8,78%
|
12,44%
|
Resultaat voor belastingen (EBT)
1 |
9.028
|
-1.638
|
-7.197
|
13.275
|
26.250
|
17.726
|
13.554
|
27.392
|
Nettowinst (verlies)
1 |
3.967
|
-5.559
|
-6.952
|
3.204
|
9.533
|
2.434
|
3.425
|
9.078
|
Nettomarge
|
2,28%
|
-3,47%
|
-4,43%
|
1,82%
|
4,23%
|
1,05%
|
1,51%
|
3,52%
|
WPA
2 |
163,7
|
-229,8
|
-288,0
|
132,8
|
394,9
|
99,17
|
141,0
|
372,7
|
Free Cash Flow
1 |
-6.297
|
4.807
|
-6.862
|
1.077
|
-8.479
|
-5.802
|
9.164
|
21.236
|
FCF-marge
|
-3,63%
|
3%
|
-4,38%
|
0,61%
|
-3,76%
|
-2,5%
|
4,03%
|
8,24%
|
Kasstroomconversie (ebitda)
|
-
|
28,77%
|
-
|
3,98%
|
-
|
-
|
24,99%
|
42,24%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
33,61%
|
-
|
-
|
267,54%
|
233,93%
|
Dividend per aandeel
2 |
30,00
|
30,00
|
-
|
30,00
|
30,00
|
26,25
|
26,25
|
30,00
|
Datum van publicatie
|
8/05/19
|
15/05/20
|
11/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
78.289
|
81.928
|
68.138
|
88.657
|
42.107
|
86.421
|
42.496
|
46.743
|
89.239
|
49.632
|
56.333
|
105.965
|
57.308
|
62.114
|
119.422
|
59.906
|
61.644
|
121.550
|
58.278
|
51.732
|
53.050
|
54.700
|
55.850
|
59.400
|
EBITDA
|
-
|
10.252
|
-
|
5.723
|
-
|
-
|
-
|
-
|
14.014
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
291
|
4.018
|
-630
|
-568
|
3.229
|
6.449
|
3.230
|
4.041
|
7.271
|
935
|
7.261
|
8.196
|
8.666
|
9.294
|
17.960
|
8.527
|
8.631
|
17.158
|
4.627
|
1.088
|
3.600
|
4.900
|
6.050
|
6.050
|
Operationele Marge
|
0,37%
|
4,9%
|
-0,92%
|
-0,64%
|
7,67%
|
7,46%
|
7,6%
|
8,65%
|
8,15%
|
1,88%
|
12,89%
|
7,73%
|
15,12%
|
14,96%
|
15,04%
|
14,23%
|
14%
|
14,12%
|
7,94%
|
2,1%
|
6,79%
|
8,96%
|
10,83%
|
10,19%
|
Resultaat voor belastingen (EBT)
1 |
-2.245
|
607
|
-3.473
|
-3.724
|
4.219
|
7.235
|
2.160
|
3.880
|
6.040
|
1.000
|
7.175
|
8.175
|
8.900
|
9.175
|
18.075
|
7.750
|
8.258
|
16.008
|
2.987
|
-2.795
|
2.350
|
3.600
|
4.800
|
4.550
|
Nettowinst (verlies)
1 |
-4.222
|
-1.337
|
-4.889
|
-2.063
|
1.112
|
1.958
|
-372
|
1.618
|
1.246
|
157
|
2.797
|
2.954
|
3.499
|
3.080
|
6.579
|
2.229
|
2.219
|
4.448
|
34
|
-4.682
|
450
|
600
|
900
|
550
|
Nettomarge
|
-5,39%
|
-1,63%
|
-7,18%
|
-2,33%
|
2,64%
|
2,27%
|
-0,88%
|
3,46%
|
1,4%
|
0,32%
|
4,97%
|
2,79%
|
6,11%
|
4,96%
|
5,51%
|
3,72%
|
3,6%
|
3,66%
|
0,06%
|
-9,05%
|
0,85%
|
1,1%
|
1,61%
|
0,93%
|
WPA
|
-174,3
|
-55,50
|
-202,4
|
-85,52
|
46,11
|
81,17
|
-15,45
|
67,07
|
51,62
|
6,540
|
115,9
|
122,4
|
144,9
|
127,6
|
272,5
|
92,35
|
91,92
|
184,3
|
1,370
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
15,00
|
15,00
|
-
|
-
|
-
|
15,00
|
-
|
-
|
15,00
|
-
|
-
|
15,00
|
-
|
-
|
15,00
|
-
|
-
|
15,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/11/19
|
15/05/20
|
6/11/20
|
11/05/21
|
5/11/21
|
5/11/21
|
3/02/22
|
12/05/22
|
12/05/22
|
5/08/22
|
4/11/22
|
4/11/22
|
3/02/23
|
11/05/23
|
11/05/23
|
4/08/23
|
7/11/23
|
7/11/23
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
47.928
|
28.616
|
9.342
|
6.363
|
13.870
|
87.590
|
81.442
|
74.688
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,219
x
|
1,713
x
|
0,8134
x
|
0,2353
x
|
0,3316
x
|
2,084
x
|
2,221
x
|
1,486
x
|
Free Cash Flow
1 |
-6.297
|
4.807
|
-6.862
|
1.077
|
-8.479
|
-5.802
|
9.164
|
21.236
|
ROE (netto-inkomsten/eigen vermogen)
|
7%
|
-10,3%
|
-10,4%
|
3,6%
|
9,3%
|
2,61%
|
3,05%
|
8,28%
|
ROA (netto-inkomsten/totale activa)
|
4,91%
|
-2,91%
|
-1,59%
|
1,34%
|
9,96%
|
1%
|
0,5%
|
2,6%
|
Totale activa
1 |
80.842
|
191.108
|
436.486
|
239.194
|
95.698
|
243.367
|
685.067
|
349.154
|
Nettoactief per aandeel
2 |
2.405
|
2.063
|
3.463
|
3.935
|
4.602
|
4.600
|
4.724
|
5.113
|
Cashflow per aandeel
|
658,0
|
283,0
|
237,0
|
685,0
|
1.044
|
-
|
-
|
-
|
Capex
1 |
20.901
|
12.019
|
14.491
|
17.133
|
22.432
|
26.865
|
17.820
|
17.757
|
Capex/omzet
|
12,04%
|
7,5%
|
9,24%
|
9,75%
|
9,95%
|
11,57%
|
7,83%
|
6,89%
|
Datum van publicatie
|
8/05/19
|
15/05/20
|
11/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Laatste slotkoers
7.094
JPY Gemiddelde koersdoel
10.433
JPY Spread / Gemiddelde doel +47,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,42% | 1,1 mld. | | +79,61% | 2.225 mld. | | +34,23% | 642 mld. | | +17,18% | 614 mld. | | +3,33% | 248 mld. | | +24,81% | 201 mld. | | +8,22% | 167 mld. | | +38,65% | 132 mld. | | +36,64% | 109 mld. | | +2,99% | 102 mld. |
Halfgeleiders - Andere
|