Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.856
JPY
|
+1,50%
|
|
+5,79%
|
+21,56%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
565.426
|
364.015
|
729.866
|
758.683
|
714.496
|
1.163.974
|
-
|
-
|
Bedrijfswaarde
1 |
814.417
|
669.310
|
1.321.301
|
1.624.173
|
1.193.935
|
1.163.974
|
1.163.974
|
1.163.974
|
K/w-verhouding
|
10,7
x
|
9,67
x
|
8,83
x
|
2,07
x
|
19,9
x
|
13,8
x
|
11,4
x
|
10,4
x
|
Dividendrendement
|
4,06%
|
6,34%
|
4%
|
4,84%
|
5,72%
|
4,15%
|
4,34%
|
4,54%
|
Marktkapitalisatie/omzet
|
1,61
x
|
0,99
x
|
1,35
x
|
0,99
x
|
0,72
x
|
1,04
x
|
1,03
x
|
1
x
|
Bedrijfswaarde/omzet
|
1,61
x
|
0,99
x
|
1,35
x
|
0,99
x
|
0,72
x
|
1,04
x
|
1,03
x
|
1
x
|
Bedrijfswaarde/EBITDA
|
6.135.003
x
|
-
|
-
|
1.705.172
x
|
3.739.137
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-6.477.785
x
|
-17.303.576
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,23
x
|
0,81
x
|
1,31
x
|
0,82
x
|
0,7
x
|
0,96
x
|
0,92
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
229.289
|
230.681
|
243.289
|
244.737
|
272.293
|
301.861
|
-
|
-
|
Referentieprijs
2 |
2.466
|
1.578
|
3.000
|
3.100
|
2.624
|
3.856
|
3.856
|
3.856
|
Datum van publicatie
|
26/04/19
|
28/04/20
|
28/04/21
|
27/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
351.411
|
368.055
|
541.145
|
763.618
|
998.559
|
1.116.203
|
1.128.001
|
1.166.958
|
EBITDA
|
92.164
|
-
|
-
|
444.931
|
191.086
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
82.082
|
68.380
|
177.872
|
250.099
|
134.957
|
-
|
-
|
-
|
Operationele Marge
|
23,36%
|
18,58%
|
32,87%
|
32,75%
|
13,52%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
83.037
|
65.819
|
140.380
|
412.724
|
100.753
|
131.603
|
157.488
|
170.521
|
Nettowinst (verlies)
1 |
52.548
|
37.487
|
81.098
|
366.854
|
35.000
|
78.982
|
98.759
|
108.238
|
Nettomarge
|
14,95%
|
10,19%
|
14,99%
|
48,04%
|
3,51%
|
7,08%
|
8,76%
|
9,28%
|
WPA
2 |
231,4
|
163,2
|
339,8
|
1.499
|
132,2
|
279,4
|
339,1
|
369,1
|
Free Cash Flow
|
-87.287
|
-21.037
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-24,84%
|
-5,72%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
100,0
|
100,0
|
120,0
|
150,0
|
150,0
|
160,0
|
167,4
|
175,0
|
Datum van publicatie
|
26/04/19
|
28/04/20
|
28/04/21
|
27/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
192.147
|
228.165
|
-
|
196.809
|
334.283
|
193.157
|
236.178
|
-
|
232.150
|
238.084
|
470.234
|
215.331
|
312.994
|
302.307
|
272.518
|
574.825
|
289.894
|
265.200
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
51.592
|
59.454
|
-
|
85.497
|
107.174
|
122
|
46.973
|
-
|
45.525
|
43.400
|
69.974
|
3.096
|
61.887
|
55.920
|
64.907
|
88.568
|
37.979
|
-
|
Operationele Marge
|
26,85%
|
26,06%
|
-
|
43,44%
|
32,06%
|
0,06%
|
19,89%
|
-
|
19,61%
|
18,23%
|
14,88%
|
1,44%
|
19,77%
|
18,5%
|
23,82%
|
15,41%
|
13,1%
|
-
|
Resultaat voor belastingen (EBT)
1 |
48.049
|
54.512
|
-
|
76.247
|
109.276
|
62.164
|
39.275
|
-
|
23.522
|
29.165
|
52.687
|
-4.579
|
52.645
|
43.008
|
27.233
|
70.241
|
29.847
|
30.400
|
Nettowinst (verlies)
1 |
27.890
|
33.104
|
-
|
47.807
|
76.765
|
55.446
|
-2.991
|
-
|
-2.360
|
10.305
|
7.945
|
104
|
26.951
|
24.467
|
12.621
|
37.088
|
22.528
|
20.900
|
Nettomarge
|
14,51%
|
14,51%
|
-
|
24,29%
|
22,96%
|
28,71%
|
-1,27%
|
-
|
-1,02%
|
4,33%
|
1,69%
|
0,05%
|
8,61%
|
8,09%
|
4,63%
|
6,45%
|
7,77%
|
7,88%
|
WPA
|
121,9
|
141,4
|
-
|
195,0
|
313,8
|
1.197
|
-13,00
|
-
|
-9,620
|
40,50
|
30,88
|
0,3960
|
100,9
|
89,84
|
46,16
|
136,0
|
81,90
|
-
|
Dividend per aandeel
|
20,00
|
20,00
|
100,0
|
30,00
|
30,00
|
-
|
120,0
|
120,0
|
-
|
30,00
|
30,00
|
-
|
120,0
|
-
|
30,00
|
30,00
|
-
|
-
|
Datum van publicatie
|
30/10/19
|
28/10/20
|
28/04/21
|
28/10/21
|
28/10/21
|
31/01/22
|
27/05/22
|
27/05/22
|
15/08/22
|
14/11/22
|
14/11/22
|
7/02/23
|
12/05/23
|
4/08/23
|
10/11/23
|
10/11/23
|
7/02/24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
248.991
|
305.295
|
591.435
|
865.490
|
479.439
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,702
x
|
-
|
-
|
1,945
x
|
2,509
x
|
-
|
-
|
-
|
Free Cash Flow
|
-87.287
|
-21.037
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
8,3%
|
16%
|
49,4%
|
3,6%
|
7,36%
|
8,34%
|
8,68%
|
ROA (netto-inkomsten/totale activa)
|
1,74%
|
1,25%
|
2,21%
|
3,3%
|
0,5%
|
0,28%
|
0,35%
|
0,4%
|
Totale activa
1 |
3.028.110
|
3.003.598
|
3.674.714
|
11.131.529
|
6.973.501
|
27.761.734
|
28.584.281
|
26.791.612
|
Nettoactief per aandeel
2 |
2.001
|
1.956
|
2.298
|
3.771
|
3.723
|
4.012
|
4.200
|
4.413
|
Cashflow per aandeel
|
276,0
|
232,0
|
442,0
|
1.630
|
344,0
|
-
|
-
|
-
|
Capex
|
15.622
|
47.886
|
35.748
|
-
|
81.972
|
-
|
-
|
-
|
Capex/omzet
|
4,45%
|
13,01%
|
6,61%
|
-
|
8,21%
|
-
|
-
|
-
|
Datum van publicatie
|
26/04/19
|
28/04/20
|
28/04/21
|
27/05/22
|
12/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.856
JPY Gemiddelde koersdoel
4.208
JPY Spread / Gemiddelde doel +9,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,56% | 7,39 mld. | | +1,51% | 44,31 mld. | | +10,78% | 12,09 mld. | | -6,32% | 6,93 mld. | | -5,22% | 5,7 mld. | | -3,44% | 3,25 mld. | | +17,20% | 1,91 mld. | | -0,48% | 1,6 mld. | | +0,68% | 1,21 mld. | | -14,02% | 1,18 mld. |
Gediversifieerde beleggingsdiensten
|