Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.317
JPY
|
+0,56%
|
|
+2,23%
|
+9,51%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
942.617
|
838.043
|
1.180.056
|
1.247.857
|
1.219.940
|
1.272.318
|
-
|
-
|
Bedrijfswaarde
1 |
886.513
|
769.286
|
1.069.039
|
1.091.600
|
1.071.936
|
1.078.019
|
1.043.919
|
1.011.264
|
K/w-verhouding
|
29
x
|
26,4
x
|
32,7
x
|
26,4
x
|
23,4
x
|
23,1
x
|
22,3
x
|
20,9
x
|
Dividendrendement
|
0,88%
|
1,05%
|
0,85%
|
1,13%
|
1,3%
|
1,33%
|
1,39%
|
1,49%
|
Marktkapitalisatie/omzet
|
2,41
x
|
2,17
x
|
3
x
|
2,91
x
|
2,53
x
|
2,49
x
|
2,4
x
|
2,3
x
|
Bedrijfswaarde/omzet
|
2,27
x
|
2
x
|
2,72
x
|
2,55
x
|
2,22
x
|
2,11
x
|
1,97
x
|
1,82
x
|
Bedrijfswaarde/EBITDA
|
15,8
x
|
14
x
|
16,4
x
|
13,6
x
|
12,5
x
|
11,8
x
|
10,9
x
|
9,79
x
|
Bedrijfswaarde/FCF
|
135
x
|
32,8
x
|
21,4
x
|
19
x
|
41,6
x
|
23,9
x
|
22
x
|
19,9
x
|
FCF Yield
|
0,74%
|
3,05%
|
4,67%
|
5,25%
|
2,41%
|
4,19%
|
4,55%
|
5,02%
|
Price to Book
|
3,27
x
|
2,77
x
|
3,52
x
|
3,27
x
|
2,88
x
|
2,76
x
|
2,53
x
|
2,32
x
|
Aantal aandelen (in duizenden)
|
294.568
|
294.567
|
294.646
|
294.653
|
294.672
|
294.723
|
-
|
-
|
Referentieprijs
2 |
3.200
|
2.845
|
4.005
|
4.235
|
4.140
|
4.317
|
4.317
|
4.317
|
Datum van publicatie
|
10/05/19
|
20/05/20
|
11/05/21
|
10/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
391.213
|
385.443
|
393.499
|
428.175
|
482.240
|
511.086
|
529.227
|
554.345
|
EBITDA
1 |
55.986
|
55.101
|
65.278
|
80.011
|
85.743
|
91.478
|
96.110
|
103.319
|
Bedrijfsresultaat (EBIT)
1 |
44.480
|
41.845
|
49.742
|
63.806
|
68.219
|
73.501
|
76.708
|
82.310
|
Operationele Marge
|
11,37%
|
10,86%
|
12,64%
|
14,9%
|
14,15%
|
14,38%
|
14,49%
|
14,85%
|
Resultaat voor belastingen (EBT)
1 |
44.652
|
43.113
|
49.817
|
65.947
|
70.832
|
74.506
|
78.291
|
84.186
|
Nettowinst (verlies)
1 |
32.523
|
31.766
|
36.097
|
47.289
|
52.048
|
55.174
|
57.186
|
60.993
|
Nettomarge
|
8,31%
|
8,24%
|
9,17%
|
11,04%
|
10,79%
|
10,8%
|
10,81%
|
11%
|
WPA
2 |
110,4
|
107,8
|
122,5
|
160,5
|
176,6
|
187,2
|
194,0
|
206,9
|
Free Cash Flow
1 |
6.557
|
23.447
|
49.941
|
57.323
|
25.791
|
45.181
|
47.475
|
50.800
|
FCF-marge
|
1,68%
|
6,08%
|
12,69%
|
13,39%
|
5,35%
|
8,84%
|
8,97%
|
9,16%
|
Kasstroomconversie (ebitda)
|
11,71%
|
42,55%
|
76,51%
|
71,64%
|
30,08%
|
49,39%
|
49,4%
|
49,17%
|
Kasstroomconversie (nettowinst)
|
20,16%
|
73,81%
|
138,35%
|
121,22%
|
49,55%
|
81,89%
|
83,02%
|
83,29%
|
Dividend per aandeel
2 |
28,00
|
30,00
|
34,00
|
48,00
|
54,00
|
57,60
|
59,80
|
64,22
|
Datum van publicatie
|
10/05/19
|
20/05/20
|
11/05/21
|
10/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
186.479
|
198.964
|
178.765
|
214.734
|
107.769
|
202.067
|
103.791
|
122.317
|
226.108
|
98.639
|
123.254
|
221.893
|
117.579
|
142.768
|
260.347
|
109.200
|
130.314
|
239.514
|
126.109
|
146.590
|
272.986
|
114.225
|
132.850
|
186.950
|
134.500
|
153.633
|
282.000
|
EBITDA
|
24.399
|
-
|
-
|
-
|
20.415
|
-
|
20.662
|
22.482
|
-
|
13.690
|
23.722
|
-
|
21.292
|
27.039
|
-
|
17.759
|
23.917
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
17.869
|
23.976
|
19.638
|
30.104
|
16.418
|
28.836
|
16.621
|
18.349
|
34.970
|
9.449
|
19.463
|
28.912
|
16.868
|
22.439
|
39.307
|
13.249
|
19.256
|
32.505
|
18.242
|
22.783
|
40.995
|
13.725
|
19.925
|
25.950
|
20.175
|
25.400
|
44.000
|
Operationele Marge
|
9,58%
|
12,05%
|
10,99%
|
14,02%
|
15,23%
|
14,27%
|
16,01%
|
15%
|
15,47%
|
9,58%
|
15,79%
|
13,03%
|
14,35%
|
15,72%
|
15,1%
|
12,13%
|
14,78%
|
13,57%
|
14,47%
|
15,54%
|
15,02%
|
12,02%
|
15%
|
13,88%
|
15%
|
16,53%
|
15,6%
|
Resultaat voor belastingen (EBT)
1 |
18.080
|
-
|
19.354
|
-
|
15.837
|
28.601
|
17.507
|
19.839
|
-
|
12.098
|
21.274
|
33.372
|
15.201
|
22.259
|
-
|
15.669
|
20.234
|
35.903
|
17.039
|
22.400
|
-
|
15.600
|
19.800
|
-
|
19.700
|
24.500
|
-
|
Nettowinst (verlies)
1 |
13.246
|
18.520
|
13.916
|
22.181
|
11.759
|
20.485
|
13.392
|
13.412
|
26.804
|
8.685
|
15.815
|
24.500
|
11.422
|
16.126
|
27.548
|
11.100
|
15.450
|
26.550
|
12.505
|
15.358
|
27.212
|
10.632
|
15.058
|
26.110
|
14.166
|
18.386
|
32.903
|
Nettomarge
|
7,1%
|
9,31%
|
7,78%
|
10,33%
|
10,91%
|
10,14%
|
12,9%
|
10,96%
|
11,85%
|
8,8%
|
12,83%
|
11,04%
|
9,71%
|
11,3%
|
10,58%
|
10,16%
|
11,86%
|
11,08%
|
9,92%
|
10,48%
|
9,97%
|
9,31%
|
11,33%
|
13,97%
|
10,53%
|
11,97%
|
11,67%
|
WPA
2 |
44,97
|
62,87
|
47,24
|
75,28
|
39,91
|
69,53
|
45,45
|
45,51
|
90,96
|
29,48
|
53,67
|
83,15
|
38,76
|
54,73
|
93,49
|
37,67
|
52,42
|
90,09
|
42,43
|
50,35
|
92,35
|
34,75
|
53,00
|
88,60
|
47,30
|
64,40
|
111,6
|
Dividend per aandeel
2 |
15,00
|
-
|
15,00
|
19,00
|
20,00
|
20,00
|
-
|
28,00
|
28,00
|
-
|
-
|
22,00
|
-
|
32,00
|
32,00
|
-
|
24,00
|
24,00
|
-
|
34,00
|
34,00
|
-
|
26,00
|
26,00
|
-
|
36,00
|
36,00
|
Datum van publicatie
|
8/11/19
|
20/05/20
|
9/11/20
|
11/05/21
|
5/11/21
|
5/11/21
|
4/02/22
|
10/05/22
|
10/05/22
|
5/08/22
|
7/11/22
|
7/11/22
|
6/02/23
|
10/05/23
|
10/05/23
|
4/08/23
|
7/11/23
|
7/11/23
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
56.104
|
68.757
|
111.017
|
156.257
|
148.004
|
194.299
|
228.399
|
261.054
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
6.557
|
23.447
|
49.941
|
57.323
|
25.791
|
45.181
|
47.475
|
50.800
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
10,8%
|
11,3%
|
13,2%
|
12,9%
|
12,5%
|
12%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
10,6%
|
9,76%
|
10,3%
|
12,4%
|
12%
|
10,8%
|
10,6%
|
10,8%
|
Totale activa
1 |
306.528
|
325.636
|
348.852
|
381.469
|
433.010
|
508.806
|
541.136
|
565.780
|
Nettoactief per aandeel
2 |
977,0
|
1.028
|
1.139
|
1.294
|
1.437
|
1.565
|
1.707
|
1.860
|
Cashflow per aandeel
2 |
149,0
|
153,0
|
175,0
|
215,0
|
236,0
|
303,0
|
273,0
|
297,0
|
Capex
1 |
20.784
|
15.868
|
13.312
|
10.131
|
22.512
|
23.934
|
24.576
|
25.637
|
Capex/omzet
|
5,31%
|
4,12%
|
3,38%
|
2,37%
|
4,67%
|
4,68%
|
4,64%
|
4,62%
|
Datum van publicatie
|
10/05/19
|
20/05/20
|
11/05/21
|
10/05/22
|
10/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4.317
JPY Gemiddelde koersdoel
5.176
JPY Spread / Gemiddelde doel +19,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,51% | 8,32 mld. | | -4,89% | 4,62 mld. | | -8,51% | 2,86 mld. | | +5,40% | 2,18 mld. | | -25,84% | 1,13 mld. | | -9,39% | 804 mln. | | -22,21% | 765 mln. | | -56,76% | 685 mln. | | -23,48% | 682 mln. | | -28,18% | 644 mln. |
Wetenschappelijke & Precisie-apparatuur
|