Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
465
JPY
|
+0,43%
|
|
+4,49%
|
-11,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
35.657
|
53.490
|
61.583
|
68.324
|
109.150
|
96.309
|
-
|
-
|
Bedrijfswaarde
1 |
21.169
|
39.396
|
44.670
|
46.984
|
88.276
|
75.107
|
71.347
|
64.881
|
K/w-verhouding
|
-65,1
x
|
36,5
x
|
23,7
x
|
11,3
x
|
25,4
x
|
14,6
x
|
15,8
x
|
13,8
x
|
Dividendrendement
|
0,71%
|
0,47%
|
0,7%
|
1,34%
|
0,99%
|
1,7%
|
1,59%
|
1,73%
|
Marktkapitalisatie/omzet
|
2,12
x
|
2,98
x
|
2,88
x
|
2,37
x
|
3,19
x
|
3,12
x
|
2,77
x
|
2,53
x
|
Bedrijfswaarde/omzet
|
1,26
x
|
2,2
x
|
2,09
x
|
1,63
x
|
2,58
x
|
2,43
x
|
2,05
x
|
1,71
x
|
Bedrijfswaarde/EBITDA
|
9,64
x
|
12,1
x
|
9,57
x
|
7,57
x
|
14,9
x
|
9,05
x
|
9,67
x
|
7,63
x
|
Bedrijfswaarde/FCF
|
18,1
x
|
17,4
x
|
10
x
|
-1,75
x
|
19,5
x
|
12,1
x
|
13,1
x
|
10
x
|
FCF Yield
|
5,53%
|
5,75%
|
9,97%
|
-57,3%
|
5,12%
|
8,25%
|
7,63%
|
9,96%
|
Price to Book
|
2,41
x
|
3,39
x
|
3,34
x
|
1,15
x
|
1,66
x
|
1,35
x
|
1,27
x
|
1,18
x
|
Aantal aandelen (in duizenden)
|
126.443
|
126.453
|
126.453
|
198.616
|
207.115
|
207.115
|
-
|
-
|
Referentieprijs
2 |
282,0
|
423,0
|
487,0
|
344,0
|
527,0
|
465,0
|
465,0
|
465,0
|
Datum van publicatie
|
29/10/19
|
29/10/20
|
28/10/21
|
10/11/22
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.796
|
17.938
|
21.384
|
28.819
|
34.267
|
30.908
|
34.784
|
38.021
|
EBITDA
1 |
2.197
|
3.258
|
4.665
|
6.207
|
5.917
|
8.295
|
7.379
|
8.509
|
Bedrijfsresultaat (EBIT)
1 |
183
|
2.274
|
3.650
|
5.440
|
4.949
|
5.603
|
6.046
|
7.101
|
Operationele Marge
|
1,09%
|
12,68%
|
17,07%
|
18,88%
|
14,44%
|
18,13%
|
17,38%
|
18,68%
|
Resultaat voor belastingen (EBT)
1 |
-81
|
2.325
|
3.910
|
8.240
|
6.652
|
7.183
|
8.030
|
9.297
|
Nettowinst (verlies)
1 |
-547
|
1.464
|
2.604
|
5.734
|
4.319
|
6.603
|
6.092
|
7.000
|
Nettomarge
|
-3,26%
|
8,16%
|
12,18%
|
19,9%
|
12,6%
|
21,36%
|
17,52%
|
18,41%
|
WPA
2 |
-4,330
|
11,58
|
20,59
|
30,54
|
20,74
|
31,89
|
29,42
|
33,80
|
Free Cash Flow
1 |
1.171
|
2.267
|
4.453
|
-26.903
|
4.517
|
6.200
|
5.442
|
6.460
|
FCF-marge
|
6,97%
|
12,64%
|
20,83%
|
-93,35%
|
13,18%
|
20,06%
|
15,64%
|
16,99%
|
Kasstroomconversie (ebitda)
|
53,32%
|
69,59%
|
95,46%
|
-
|
76,35%
|
74,75%
|
73,74%
|
75,92%
|
Kasstroomconversie (nettowinst)
|
-
|
154,84%
|
171,02%
|
-
|
104,59%
|
93,9%
|
89,32%
|
92,28%
|
Dividend per aandeel
2 |
2,000
|
2,000
|
3,400
|
4,600
|
5,200
|
7,900
|
7,400
|
8,050
|
Datum van publicatie
|
29/10/19
|
29/10/20
|
28/10/21
|
10/11/22
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
8.805
|
10.642
|
5.269
|
5.473
|
6.572
|
7.885
|
14.457
|
7.110
|
6.974
|
7.566
|
7.098
|
7.098
|
7.962
|
7.270
|
7.542
|
8.126
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.040
|
2.244
|
961,5
|
444,5
|
1.940
|
1.723
|
3.663
|
811
|
843
|
1.221
|
220,6
|
220
|
1.658
|
650
|
989,5
|
1.504
|
Operationele Marge
|
11,81%
|
21,09%
|
18,25%
|
8,12%
|
29,52%
|
21,85%
|
25,34%
|
11,41%
|
12,09%
|
16,14%
|
3,11%
|
3,1%
|
20,82%
|
8,94%
|
13,12%
|
18,5%
|
Resultaat voor belastingen (EBT)
1 |
1.122
|
2.356
|
993,9
|
560,1
|
1.980
|
2.634
|
4.614
|
1.661
|
807
|
2.268
|
20,04
|
20
|
4.535
|
740
|
1.508
|
2.217
|
Nettowinst (verlies)
1 |
696
|
1.580
|
673,9
|
350,1
|
1.275
|
1.809
|
3.084
|
1.017
|
583
|
1.573
|
-124,6
|
-124
|
3.189
|
531
|
1.165
|
1.615
|
Nettomarge
|
7,9%
|
14,85%
|
12,79%
|
6,4%
|
19,4%
|
22,94%
|
21,33%
|
14,31%
|
8,36%
|
20,79%
|
-1,76%
|
-1,75%
|
40,05%
|
7,3%
|
15,45%
|
19,87%
|
WPA
|
5,500
|
12,49
|
5,330
|
-
|
10,08
|
-
|
18,57
|
4,150
|
-
|
-
|
-
|
-0,5700
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/04/20
|
27/04/21
|
29/07/21
|
28/10/21
|
10/02/22
|
12/05/22
|
12/05/22
|
9/08/22
|
9/02/23
|
11/05/23
|
9/08/23
|
8/11/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
14.488
|
14.094
|
16.913
|
21.340
|
20.873
|
21.202
|
24.961
|
31.428
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.171
|
2.267
|
4.453
|
-26.903
|
4.517
|
6.200
|
5.442
|
6.460
|
ROE (netto-inkomsten/eigen vermogen)
|
-3,6%
|
9,6%
|
15,2%
|
14,1%
|
6,7%
|
9,59%
|
8,25%
|
8,86%
|
ROA (netto-inkomsten/totale activa)
|
-0,25%
|
4,44%
|
6,81%
|
8,77%
|
-
|
5,6%
|
6,7%
|
6,8%
|
Totale activa
1 |
214.594
|
33.005
|
38.217
|
65.382
|
-
|
117.911
|
90.932
|
102.935
|
Nettoactief per aandeel
2 |
117,0
|
125,0
|
146,0
|
300,0
|
317,0
|
344,0
|
365,0
|
394,0
|
Cashflow per aandeel
2 |
-2,670
|
19,40
|
28,60
|
34,60
|
25,40
|
36,20
|
35,60
|
42,30
|
Capex
1 |
86,7
|
73,5
|
165
|
111
|
1.109
|
997
|
964
|
1.029
|
Capex/omzet
|
0,52%
|
0,41%
|
0,77%
|
0,38%
|
3,24%
|
3,23%
|
2,77%
|
2,71%
|
Datum van publicatie
|
29/10/19
|
29/10/20
|
28/10/21
|
10/11/22
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
465
JPY Gemiddelde koersdoel
545
JPY Spread / Gemiddelde doel +17,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,76% | 630 mln. | | +24,70% | 28,23 mld. | | +7,21% | 18,16 mld. | | +2,85% | 12,97 mld. | | -5,88% | 11,59 mld. | | +7,92% | 10,94 mld. | | +18,79% | 4,96 mld. | | -11,04% | 3,8 mld. | | +35,86% | 3,52 mld. | | -4,13% | 3,26 mld. |
Reclame & Marketing - NEC
|