Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
497
JPY
|
+0,61%
|
|
+2,47%
|
-19,32%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
116.472
|
94.584
|
134.857
|
93.351
|
60.010
|
45.829
|
-
|
-
|
Bedrijfswaarde
1 |
120.047
|
105.558
|
147.629
|
111.659
|
73.939
|
57.029
|
56.629
|
55.529
|
K/w-verhouding
|
33,2
x
|
19,9
x
|
38,1
x
|
26,6
x
|
18,9
x
|
8,91
x
|
10,6
x
|
8,98
x
|
Dividendrendement
|
1,52%
|
1,94%
|
1,37%
|
2,02%
|
3,15%
|
4,07%
|
4,07%
|
4,07%
|
Marktkapitalisatie/omzet
|
1,38
x
|
0,99
x
|
1,27
x
|
0,8
x
|
0,46
x
|
0,34
x
|
0,32
x
|
0,29
x
|
Bedrijfswaarde/omzet
|
1,42
x
|
1,1
x
|
1,39
x
|
0,95
x
|
0,56
x
|
0,42
x
|
0,39
x
|
0,35
x
|
Bedrijfswaarde/EBITDA
|
18,4
x
|
14,2
x
|
17,6
x
|
12,5
x
|
7,82
x
|
5,99
x
|
5,24
x
|
4,52
x
|
Bedrijfswaarde/FCF
|
43,7
x
|
138
x
|
50,7
x
|
-57,9
x
|
10,8
x
|
20,4
x
|
12,6
x
|
10,9
x
|
FCF Yield
|
2,29%
|
0,73%
|
1,97%
|
-1,73%
|
9,25%
|
4,91%
|
7,93%
|
9,16%
|
Price to Book
|
8,42
x
|
5,65
x
|
7,3
x
|
4,64
x
|
2,78
x
|
1,94
x
|
1,73
x
|
1,54
x
|
Aantal aandelen (in duizenden)
|
93.477
|
94.207
|
94.438
|
94.485
|
94.653
|
92.211
|
-
|
-
|
Referentieprijs
2 |
1.246
|
1.004
|
1.428
|
988,0
|
634,0
|
497,0
|
497,0
|
497,0
|
Datum van publicatie
|
9/05/19
|
20/05/20
|
13/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
84.251
|
95.719
|
106.182
|
117.239
|
131.088
|
135.450
|
145.207
|
157.528
|
EBITDA
1 |
6.542
|
7.415
|
8.400
|
8.916
|
9.460
|
9.515
|
10.800
|
12.284
|
Bedrijfsresultaat (EBIT)
1 |
5.030
|
5.465
|
6.062
|
6.319
|
6.325
|
6.004
|
6.980
|
8.205
|
Operationele Marge
|
5,97%
|
5,71%
|
5,71%
|
5,39%
|
4,83%
|
4,43%
|
4,81%
|
5,21%
|
Resultaat voor belastingen (EBT)
1 |
4.954
|
6.965
|
5.354
|
5.641
|
5.418
|
7.875
|
7.011
|
8.078
|
Nettowinst (verlies)
1 |
3.506
|
4.739
|
3.538
|
3.502
|
3.172
|
5.052
|
4.374
|
5.143
|
Nettomarge
|
4,16%
|
4,95%
|
3,33%
|
2,99%
|
2,42%
|
3,73%
|
3,01%
|
3,27%
|
WPA
2 |
37,50
|
50,33
|
37,51
|
37,08
|
33,53
|
55,79
|
47,08
|
55,38
|
Free Cash Flow
1 |
2.749
|
766
|
2.912
|
-1.927
|
6.841
|
2.800
|
4.490
|
5.084
|
FCF-marge
|
3,26%
|
0,8%
|
2,74%
|
-1,64%
|
5,22%
|
2,07%
|
3,09%
|
3,23%
|
Kasstroomconversie (ebitda)
|
42,02%
|
10,33%
|
34,67%
|
-
|
72,32%
|
29,43%
|
41,58%
|
41,38%
|
Kasstroomconversie (nettowinst)
|
78,41%
|
16,16%
|
82,31%
|
-
|
215,67%
|
55,43%
|
102,66%
|
98,84%
|
Dividend per aandeel
2 |
19,00
|
19,50
|
19,50
|
20,00
|
20,00
|
20,25
|
20,25
|
20,25
|
Datum van publicatie
|
9/05/19
|
20/05/20
|
13/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
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
|
---|
Omzet
1 |
47.061
|
48.658
|
50.360
|
29.055
|
58.150
|
29.105
|
29.984
|
59.089
|
32.059
|
33.081
|
65.140
|
33.300
|
32.648
|
65.948
|
32.923
|
34.060
|
66.983
|
34.055
|
35.018
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.493
|
2.972
|
3.073
|
1.841
|
3.448
|
1.805
|
1.066
|
2.871
|
1.483
|
1.637
|
3.120
|
1.810
|
1.395
|
3.205
|
1.195
|
1.315
|
2.510
|
1.550
|
1.713
|
Operationele Marge
|
5,3%
|
6,11%
|
6,1%
|
6,34%
|
5,93%
|
6,2%
|
3,56%
|
4,86%
|
4,63%
|
4,95%
|
4,79%
|
5,44%
|
4,27%
|
4,86%
|
3,63%
|
3,86%
|
3,75%
|
4,55%
|
4,89%
|
Resultaat voor belastingen (EBT)
1 |
4.704
|
-
|
2.935
|
1.774
|
3.653
|
1.763
|
225
|
-
|
1.572
|
1.579
|
3.151
|
1.414
|
853
|
2.267
|
3.909
|
1.054
|
4.963
|
1.161
|
1.677
|
Nettowinst (verlies)
1 |
3.035
|
1.704
|
1.782
|
1.064
|
2.134
|
1.076
|
292
|
1.368
|
908
|
944
|
1.852
|
823
|
497
|
1.320
|
3.390
|
500
|
3.890
|
516
|
718
|
Nettomarge
|
6,45%
|
3,5%
|
3,54%
|
3,66%
|
3,67%
|
3,7%
|
0,97%
|
2,32%
|
2,83%
|
2,85%
|
2,84%
|
2,47%
|
1,52%
|
2%
|
10,3%
|
1,47%
|
5,81%
|
1,52%
|
2,05%
|
WPA
|
32,24
|
-
|
18,89
|
-
|
22,60
|
11,38
|
-
|
-
|
9,600
|
-
|
19,58
|
8,700
|
-
|
-
|
35,82
|
-
|
41,14
|
5,680
|
-
|
Dividend per aandeel
|
9,500
|
-
|
9,500
|
-
|
10,00
|
-
|
-
|
-
|
-
|
-
|
10,00
|
-
|
-
|
-
|
-
|
-
|
10,00
|
-
|
-
|
Datum van publicatie
|
11/11/19
|
20/05/20
|
10/11/20
|
9/11/21
|
9/11/21
|
8/02/22
|
11/05/22
|
11/05/22
|
10/08/22
|
9/11/22
|
9/11/22
|
8/02/23
|
11/05/23
|
11/05/23
|
10/08/23
|
8/11/23
|
8/11/23
|
8/02/24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.575
|
10.974
|
12.772
|
18.308
|
13.929
|
11.200
|
10.800
|
9.700
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5465
x
|
1,48
x
|
1,52
x
|
2,053
x
|
1,472
x
|
1,177
x
|
1
x
|
0,7896
x
|
Free Cash Flow
1 |
2.749
|
766
|
2.912
|
-1.927
|
6.841
|
2.800
|
4.490
|
5.084
|
ROE (netto-inkomsten/eigen vermogen)
|
27,2%
|
30,9%
|
20,1%
|
18,1%
|
15,2%
|
21%
|
17,2%
|
18,1%
|
ROA (netto-inkomsten/totale activa)
|
12%
|
10,4%
|
6,01%
|
9,62%
|
9,6%
|
6,7%
|
5,95%
|
6,96%
|
Totale activa
1 |
29.211
|
45.636
|
58.903
|
36.385
|
33.050
|
75.398
|
73.464
|
73.926
|
Nettoactief per aandeel
2 |
148,0
|
178,0
|
196,0
|
213,0
|
228,0
|
257,0
|
287,0
|
323,0
|
Cashflow per aandeel
2 |
45,70
|
59,70
|
48,70
|
49,70
|
48,30
|
97,20
|
91,00
|
112,0
|
Capex
1 |
744
|
1.296
|
950
|
10.207
|
2.291
|
1.565
|
1.823
|
2.015
|
Capex/omzet
|
0,88%
|
1,35%
|
0,89%
|
8,71%
|
1,75%
|
1,16%
|
1,26%
|
1,28%
|
Datum van publicatie
|
9/05/19
|
20/05/20
|
13/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
497
JPY Gemiddelde koersdoel
770
JPY Spread / Gemiddelde doel +54,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,32% | 291 mln. | | -14,92% | 84,68 mld. | | +13,30% | 81,12 mld. | | +10,92% | 29,4 mld. | | -12,71% | 16,73 mld. | | -3,06% | 16,36 mld. | | -2,63% | 14,92 mld. | | -31,75% | 11,77 mld. | | -1,42% | 11,72 mld. | | +27,44% | 11,71 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|