Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.821
JPY
|
+0,33%
|
|
+2,27%
|
-10,03%
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.024.267
|
817.216
|
1.611.566
|
1.468.702
|
1.235.222
|
1.138.976
|
-
|
-
|
Bedrijfswaarde
1 |
1.050.771
|
880.302
|
1.666.170
|
1.516.595
|
1.154.210
|
1.055.190
|
1.057.849
|
1.041.104
|
K/w-verhouding
|
23,6
x
|
17,3
x
|
21,7
x
|
13,8
x
|
9,82
x
|
18,6
x
|
15,7
x
|
14,1
x
|
Dividendrendement
|
1,27%
|
1,71%
|
1,38%
|
2,16%
|
2,6%
|
2,85%
|
2,92%
|
2,97%
|
Marktkapitalisatie/omzet
|
0,92
x
|
0,7
x
|
1,23
x
|
0,92
x
|
0,86
x
|
0,87
x
|
0,84
x
|
0,81
x
|
Bedrijfswaarde/omzet
|
0,94
x
|
0,75
x
|
1,27
x
|
0,95
x
|
0,8
x
|
0,81
x
|
0,78
x
|
0,74
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
8,94
x
|
13,1
x
|
8,15
x
|
6,88
x
|
8,54
x
|
7,45
x
|
6,76
x
|
Bedrijfswaarde/FCF
|
81
x
|
-111
x
|
34
x
|
41,5
x
|
8,4
x
|
27,4
x
|
64,9
x
|
25,6
x
|
FCF Yield
|
1,24%
|
-0,9%
|
2,94%
|
2,41%
|
11,9%
|
3,66%
|
1,54%
|
3,91%
|
Price to Book
|
2,88
x
|
2,13
x
|
4,05
x
|
2,96
x
|
2,23
x
|
1,97
x
|
1,84
x
|
1,71
x
|
Aantal aandelen (in duizenden)
|
635.204
|
635.225
|
635.225
|
635.252
|
630.215
|
625.468
|
-
|
-
|
Referentieprijs
2 |
1.612
|
1.286
|
2.537
|
2.312
|
1.960
|
1.821
|
1.821
|
1.821
|
Datum van publicatie
|
26/04/19
|
30/04/20
|
30/04/21
|
28/04/22
|
28/04/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.118.094
|
1.173.498
|
1.312.085
|
1.588.375
|
1.434.609
|
1.305.744
|
1.360.576
|
1.409.586
|
EBITDA
1 |
91.361
|
98.447
|
127.591
|
186.057
|
167.716
|
123.592
|
142.051
|
154.024
|
Bedrijfsresultaat (EBIT)
1 |
70.359
|
75.447
|
101.726
|
155.713
|
135.275
|
90.089
|
105.648
|
117.656
|
Operationele Marge
|
6,29%
|
6,43%
|
7,75%
|
9,8%
|
9,43%
|
6,9%
|
7,76%
|
8,35%
|
Resultaat voor belastingen (EBT)
1 |
74.154
|
79.440
|
111.788
|
160.622
|
187.458
|
91.719
|
106.239
|
119.649
|
Nettowinst (verlies)
1 |
43.465
|
47.292
|
74.342
|
106.733
|
126.511
|
61.340
|
72.513
|
80.462
|
Nettomarge
|
3,89%
|
4,03%
|
5,67%
|
6,72%
|
8,82%
|
4,7%
|
5,33%
|
5,71%
|
WPA
2 |
68,43
|
74,45
|
117,0
|
168,0
|
199,6
|
98,07
|
116,0
|
128,8
|
Free Cash Flow
1 |
12.978
|
-7.900
|
49.032
|
36.552
|
137.357
|
38.580
|
16.300
|
40.669
|
FCF-marge
|
1,16%
|
-0,67%
|
3,74%
|
2,3%
|
9,57%
|
2,95%
|
1,2%
|
2,89%
|
Kasstroomconversie (ebitda)
|
14,21%
|
-
|
38,43%
|
19,65%
|
81,9%
|
31,22%
|
11,47%
|
26,4%
|
Kasstroomconversie (nettowinst)
|
29,86%
|
-
|
65,95%
|
34,25%
|
108,57%
|
62,89%
|
22,48%
|
50,54%
|
Dividend per aandeel
2 |
20,50
|
22,00
|
35,00
|
50,00
|
51,00
|
51,95
|
53,22
|
54,12
|
Datum van publicatie
|
26/04/19
|
30/04/20
|
30/04/21
|
28/04/22
|
28/04/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
587.709
|
585.789
|
634.846
|
677.239
|
378.511
|
726.054
|
440.586
|
421.735
|
386.938
|
364.374
|
751.312
|
364.255
|
319.042
|
318.511
|
324.867
|
643.378
|
351.853
|
312.152
|
660.200
|
329.100
|
335.700
|
364.700
|
322.500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
37.196
|
38.251
|
52.494
|
49.232
|
29.944
|
58.856
|
55.972
|
40.885
|
33.280
|
30.864
|
64.144
|
42.444
|
28.600
|
18.832
|
19.834
|
38.666
|
33.008
|
18.270
|
50.600
|
19.300
|
20.400
|
39.300
|
23.900
|
Operationele Marge
|
6,33%
|
6,53%
|
8,27%
|
7,27%
|
7,91%
|
8,11%
|
12,7%
|
9,69%
|
8,6%
|
8,47%
|
8,54%
|
11,65%
|
8,96%
|
5,91%
|
6,11%
|
6,01%
|
9,38%
|
5,85%
|
7,66%
|
5,86%
|
6,08%
|
10,78%
|
7,41%
|
Resultaat voor belastingen (EBT)
|
38.112
|
-
|
62.388
|
-
|
28.967
|
60.274
|
58.832
|
-
|
35.698
|
-
|
78.088
|
81.738
|
-
|
18.832
|
20.468
|
39.300
|
34.557
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
21.945
|
-
|
37.293
|
-
|
19.173
|
39.825
|
40.155
|
26.753
|
23.436
|
28.508
|
51.944
|
56.036
|
18.531
|
11.899
|
13.377
|
25.276
|
23.072
|
13.152
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,73%
|
-
|
5,87%
|
-
|
5,07%
|
5,49%
|
9,11%
|
6,34%
|
6,06%
|
7,82%
|
6,91%
|
15,38%
|
5,81%
|
3,74%
|
4,12%
|
3,93%
|
6,56%
|
4,21%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
34,55
|
-
|
58,71
|
-
|
30,18
|
62,69
|
63,22
|
42,11
|
36,89
|
44,88
|
81,77
|
88,33
|
29,46
|
18,90
|
21,34
|
40,24
|
36,84
|
20,70
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
11,00
|
-
|
18,00
|
-
|
20,00
|
20,00
|
-
|
30,00
|
-
|
25,00
|
25,00
|
-
|
-
|
-
|
-
|
26,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/10/19
|
30/04/20
|
30/10/20
|
30/04/21
|
29/10/21
|
29/10/21
|
28/01/22
|
28/04/22
|
29/07/22
|
28/10/22
|
28/10/22
|
27/01/23
|
28/04/23
|
28/07/23
|
27/10/23
|
27/10/23
|
26/01/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
26.504
|
63.086
|
54.604
|
47.893
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
81.012
|
83.786
|
81.127
|
97.872
|
Hefboom (schuld/ebitda)
|
0,2901
x
|
0,6408
x
|
0,428
x
|
0,2574
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
12.978
|
-7.900
|
49.032
|
36.552
|
137.357
|
38.580
|
16.300
|
40.669
|
ROE (netto-inkomsten/eigen vermogen)
|
12,7%
|
12,8%
|
19%
|
23,9%
|
24,1%
|
10,9%
|
12,2%
|
12,9%
|
ROA (netto-inkomsten/totale activa)
|
10,1%
|
10,5%
|
13,3%
|
18,7%
|
15,1%
|
7,39%
|
8,47%
|
9,12%
|
Totale activa
1 |
428.286
|
450.719
|
560.251
|
570.009
|
837.690
|
829.510
|
856.066
|
882.739
|
Nettoactief per aandeel
2 |
560,0
|
604,0
|
627,0
|
781,0
|
879,0
|
924,0
|
988,0
|
1.064
|
Cashflow per aandeel
2 |
100,0
|
111,0
|
158,0
|
216,0
|
251,0
|
156,0
|
166,0
|
185,0
|
Capex
1 |
73.780
|
53.400
|
72.262
|
69.917
|
49.128
|
60.000
|
81.250
|
61.250
|
Capex/omzet
|
6,6%
|
4,55%
|
5,51%
|
4,4%
|
3,42%
|
4,6%
|
5,97%
|
4,35%
|
Datum van publicatie
|
26/04/19
|
30/04/20
|
30/04/21
|
28/04/22
|
28/04/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.821
JPY Gemiddelde koersdoel
2.219
JPY Spread / Gemiddelde doel +21,84% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,03% | 7,24 mld. | | -6,13% | 126 mld. | | +5,09% | 65,42 mld. | | -13,41% | 48,51 mld. | | -10,93% | 16,08 mld. | | +22,81% | 8,2 mld. | | -59,73% | 7,17 mld. | | +30,89% | 5,68 mld. | | -20,63% | 4,51 mld. | | +0,56% | 4,16 mld. |
Luchtvracht & Logistiek - NEC
|