Beurs gesloten -
Japan Exchange
08:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.695
JPY
|
-0,66%
|
|
+4,42%
|
-1,75%
|
Fiscaal tijdperk: Maart |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
106.085
|
138.952
|
156.803
|
-
|
-
|
Bedrijfswaarde
1 |
113.795
|
147.376
|
164.588
|
167.473
|
163.413
|
K/w-verhouding
|
23,2
x
|
25,1
x
|
26,4
x
|
20,5
x
|
17,6
x
|
Dividendrendement
|
1,19%
|
1,03%
|
1,48%
|
1,96%
|
2,28%
|
Marktkapitalisatie/omzet
|
3,47
x
|
3,98
x
|
4,04
x
|
3,45
x
|
2,99
x
|
Bedrijfswaarde/omzet
|
3,72
x
|
4,22
x
|
4,04
x
|
3,68
x
|
3,12
x
|
Bedrijfswaarde/EBITDA
|
15,5
x
|
17,2
x
|
16,8
x
|
13,3
x
|
10,9
x
|
Bedrijfswaarde/FCF
|
15,7
x
|
64,3
x
|
16,1
x
|
11,9
x
|
14,1
x
|
FCF Yield
|
6,36%
|
1,56%
|
6,2%
|
8,41%
|
7,1%
|
Price to Book
|
2,87
x
|
3,32
x
|
3,5
x
|
3,1
x
|
2,83
x
|
Aantal aandelen (in duizenden)
|
55.023
|
57.041
|
58.183
|
-
|
-
|
Referentieprijs
2 |
1.928
|
2.436
|
2.695
|
2.695
|
2.695
|
Datum van publicatie
|
28/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
Fiscaal tijdperk: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
30.579
|
34.946
|
40.708
|
45.485
|
52.400
|
EBITDA
1 |
7.342
|
8.569
|
9.811
|
12.616
|
14.986
|
Bedrijfsresultaat (EBIT)
1 |
6.362
|
7.451
|
8.850
|
10.729
|
12.663
|
Operationele Marge
|
20,81%
|
21,32%
|
21,74%
|
23,59%
|
24,17%
|
Resultaat voor belastingen (EBT)
1 |
6.191
|
7.298
|
8.744
|
10.629
|
12.583
|
Nettowinst (verlies)
1 |
4.204
|
5.432
|
6.194
|
7.506
|
8.753
|
Nettomarge
|
13,75%
|
15,54%
|
15,22%
|
16,5%
|
16,7%
|
WPA
2 |
83,06
|
96,91
|
107,5
|
131,2
|
153,0
|
Free Cash Flow
1 |
7.233
|
2.292
|
10.073
|
14.080
|
11.604
|
FCF-marge
|
23,65%
|
6,56%
|
24,83%
|
30,96%
|
22,14%
|
Kasstroomconversie (ebitda)
|
98,52%
|
26,75%
|
90,31%
|
111,6%
|
77,43%
|
Kasstroomconversie (nettowinst)
|
172,05%
|
42,19%
|
164,21%
|
187,57%
|
132,57%
|
Dividend per aandeel
2 |
23,00
|
25,00
|
42,00
|
52,82
|
61,35
|
Datum van publicatie
|
28/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
15.614
|
7.648
|
7.317
|
8.048
|
8.819
|
16.867
|
8.941
|
9.138
|
9.404
|
10.139
|
19.543
|
10.408
|
10.757
|
10.700
|
11.400
|
11.800
|
12.100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.549
|
1.601
|
1.212
|
1.340
|
2.010
|
3.350
|
2.017
|
2.084
|
1.708
|
2.292
|
4.000
|
2.387
|
2.463
|
2.420
|
2.780
|
2.800
|
-
|
Operationele Marge
|
22,73%
|
20,93%
|
16,56%
|
16,65%
|
22,79%
|
19,86%
|
22,56%
|
22,81%
|
18,16%
|
22,61%
|
20,47%
|
22,93%
|
22,9%
|
22,62%
|
24,39%
|
23,73%
|
-
|
Resultaat voor belastingen (EBT)
1 |
3.458
|
1.564
|
1.169
|
1.305
|
1.967
|
3.272
|
1.982
|
2.044
|
1.693
|
2.254
|
3.947
|
2.360
|
2.437
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.308
|
1.061
|
835
|
890
|
1.317
|
2.207
|
1.337
|
1.888
|
1.141
|
1.523
|
2.664
|
1.581
|
1.949
|
1.600
|
1.900
|
1.900
|
-
|
Nettomarge
|
14,78%
|
13,87%
|
11,41%
|
11,06%
|
14,93%
|
13,08%
|
14,95%
|
20,66%
|
12,13%
|
15,02%
|
13,63%
|
15,19%
|
18,12%
|
14,95%
|
16,67%
|
16,1%
|
-
|
WPA
|
47,79
|
20,77
|
-
|
16,02
|
-
|
39,63
|
23,86
|
-
|
19,90
|
-
|
46,41
|
27,45
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/10/21
|
28/01/22
|
28/04/22
|
28/07/22
|
27/10/22
|
27/10/22
|
30/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
26/10/23
|
30/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.710
|
8.424
|
5.680
|
10.670
|
6.610
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,05
x
|
0,9831
x
|
0,5092
x
|
0,8457
x
|
0,4411
x
|
Free Cash Flow
1 |
7.233
|
2.292
|
10.073
|
14.080
|
11.604
|
ROE (netto-inkomsten/eigen vermogen)
|
12,2%
|
13,7%
|
13,9%
|
15,1%
|
16%
|
ROA (netto-inkomsten/totale activa)
|
6,54%
|
10,6%
|
11,7%
|
11,7%
|
12,9%
|
Totale activa
1 |
64.307
|
51.060
|
52.956
|
64.433
|
67.851
|
Nettoactief per aandeel
2 |
672,0
|
733,0
|
809,0
|
869,0
|
951,0
|
Cashflow per aandeel
|
126,0
|
142,0
|
152,0
|
-
|
-
|
Capex
1 |
134
|
346
|
568
|
875
|
723
|
Capex/omzet
|
0,44%
|
0,99%
|
1,4%
|
1,92%
|
1,38%
|
Datum van publicatie
|
28/04/22
|
27/04/23
|
25/04/24
|
-
|
-
|
Laatste slotkoers
2.695
JPY Gemiddelde koersdoel
3.322
JPY Spread / Gemiddelde doel +23,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,75% | 1,01 mld. | | -12,70% | 193 mld. | | +2,65% | 172 mld. | | +2,20% | 153 mld. | | +5,96% | 100 mld. | | +11,22% | 80,72 mld. | | +25,63% | 76,9 mld. | | -7,65% | 71,61 mld. | | -21,03% | 52,05 mld. | | -10,22% | 42,83 mld. |
IT Diensten & Consulting - Andere
|