Beurs gesloten -
Japan Exchange
08:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.570
JPY
|
+1,28%
|
|
+0,85%
|
+21,80%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
124.311
|
105.478
|
152.967
|
119.131
|
126.300
|
177.323
|
-
|
-
|
Bedrijfswaarde
1 |
154.311
|
116.796
|
150.080
|
119.529
|
106.724
|
177.323
|
177.323
|
177.323
|
K/w-verhouding
|
8,14
x
|
7
x
|
9,81
x
|
7,21
x
|
6,25
x
|
8,01
x
|
7,8
x
|
7,3
x
|
Dividendrendement
|
2,92%
|
3,24%
|
2,13%
|
3,04%
|
3,66%
|
2,98%
|
3,05%
|
3,12%
|
Marktkapitalisatie/omzet
|
0,64
x
|
0,5
x
|
0,77
x
|
0,61
x
|
0,54
x
|
0,75
x
|
0,72
x
|
0,69
x
|
Bedrijfswaarde/omzet
|
0,64
x
|
0,5
x
|
0,77
x
|
0,61
x
|
0,54
x
|
0,75
x
|
0,72
x
|
0,69
x
|
Bedrijfswaarde/EBITDA
|
4,61
x
|
3,7
x
|
5,71
x
|
4,07
x
|
3,73
x
|
4,79
x
|
4,67
x
|
-
|
Bedrijfswaarde/FCF
|
7,7
x
|
5,1
x
|
8,52
x
|
16,7
x
|
5,39
x
|
9,05
x
|
11,8
x
|
21,8
x
|
FCF Yield
|
13%
|
19,6%
|
11,7%
|
5,99%
|
18,6%
|
11,1%
|
8,5%
|
4,6%
|
Price to Book
|
1,32
x
|
1
x
|
1,27
x
|
0,95
x
|
0,89
x
|
1,1
x
|
1
x
|
-
|
Aantal aandelen (in duizenden)
|
52.607
|
52.607
|
52.656
|
49.659
|
49.666
|
49.670
|
-
|
-
|
Referentieprijs
2 |
2.363
|
2.005
|
2.905
|
2.399
|
2.543
|
3.525
|
3.525
|
3.525
|
Datum van publicatie
|
13/05/19
|
19/05/20
|
10/05/21
|
10/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
195.177
|
209.091
|
198.963
|
196.578
|
233.871
|
235.500
|
245.500
|
258.500
|
EBITDA
1 |
26.987
|
28.528
|
26.802
|
29.304
|
33.838
|
37.000
|
38.000
|
-
|
Bedrijfsresultaat (EBIT)
1 |
22.821
|
23.912
|
22.068
|
24.182
|
28.095
|
31.500
|
32.500
|
35.000
|
Operationele Marge
|
11,69%
|
11,44%
|
11,09%
|
12,3%
|
12,01%
|
13,38%
|
13,24%
|
13,54%
|
Resultaat voor belastingen (EBT)
1 |
23.709
|
22.358
|
23.025
|
25.611
|
30.227
|
32.550
|
33.550
|
36.600
|
Nettowinst (verlies)
1 |
15.264
|
15.059
|
15.599
|
16.772
|
20.218
|
21.850
|
22.450
|
24.000
|
Nettomarge
|
7,82%
|
7,2%
|
7,84%
|
8,53%
|
8,64%
|
9,28%
|
9,14%
|
9,28%
|
WPA
2 |
290,2
|
286,3
|
296,3
|
332,8
|
407,1
|
439,9
|
452,0
|
483,2
|
Free Cash Flow
1 |
16.139
|
20.698
|
17.962
|
7.132
|
23.447
|
19.600
|
15.075
|
8.150
|
FCF-marge
|
8,27%
|
9,9%
|
9,03%
|
3,63%
|
10,03%
|
8,32%
|
6,14%
|
3,15%
|
Kasstroomconversie (ebitda)
|
59,8%
|
72,55%
|
67,02%
|
24,34%
|
69,29%
|
52,97%
|
39,67%
|
-
|
Kasstroomconversie (nettowinst)
|
105,73%
|
137,45%
|
115,15%
|
42,52%
|
115,97%
|
89,7%
|
67,15%
|
33,96%
|
Dividend per aandeel
2 |
69,00
|
65,00
|
62,00
|
73,00
|
93,00
|
105,0
|
107,5
|
110,0
|
Datum van publicatie
|
13/05/19
|
19/05/20
|
10/05/21
|
10/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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
|
---|
Omzet
1 |
91.718
|
117.373
|
94.027
|
104.936
|
45.313
|
90.927
|
48.384
|
57.267
|
105.651
|
46.869
|
51.729
|
98.598
|
69.277
|
65.996
|
135.273
|
51.510
|
53.473
|
104.983
|
58.500
|
72.517
|
131.017
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
10.046
|
13.866
|
9.557
|
12.511
|
4.966
|
10.166
|
6.050
|
7.966
|
14.016
|
5.201
|
6.663
|
11.864
|
8.546
|
7.685
|
16.231
|
6.128
|
6.534
|
12.662
|
8.406
|
10.932
|
19.338
|
Operationele Marge
|
10,95%
|
11,81%
|
10,16%
|
11,92%
|
10,96%
|
11,18%
|
12,5%
|
13,91%
|
13,27%
|
11,1%
|
12,88%
|
12,03%
|
12,34%
|
11,64%
|
12%
|
11,9%
|
12,22%
|
12,06%
|
14,37%
|
15,08%
|
14,76%
|
Resultaat voor belastingen (EBT)
1 |
9.932
|
12.426
|
9.552
|
13.473
|
5.423
|
10.846
|
6.339
|
8.426
|
14.765
|
6.809
|
7.578
|
14.387
|
7.972
|
7.868
|
15.840
|
7.331
|
7.189
|
14.520
|
7.808
|
11.177
|
19.017
|
Nettowinst (verlies)
1 |
6.739
|
8.320
|
6.628
|
8.971
|
3.613
|
7.153
|
4.181
|
5.438
|
9.619
|
4.603
|
4.983
|
9.586
|
4.861
|
5.771
|
10.632
|
4.859
|
4.658
|
9.517
|
5.052
|
7.931
|
12.983
|
Nettomarge
|
7,35%
|
7,09%
|
7,05%
|
8,55%
|
7,97%
|
7,87%
|
8,64%
|
9,5%
|
9,1%
|
9,82%
|
9,63%
|
9,72%
|
7,02%
|
8,74%
|
7,86%
|
9,43%
|
8,71%
|
9,07%
|
8,64%
|
10,94%
|
9,91%
|
WPA
|
128,1
|
-
|
125,9
|
-
|
-
|
139,9
|
83,94
|
-
|
-
|
92,69
|
-
|
193,0
|
97,87
|
-
|
-
|
97,85
|
-
|
191,6
|
101,7
|
-
|
-
|
Dividend per aandeel
|
35,00
|
-
|
30,00
|
-
|
-
|
33,00
|
-
|
-
|
-
|
-
|
-
|
43,00
|
-
|
-
|
-
|
-
|
-
|
50,00
|
-
|
-
|
-
|
Datum van publicatie
|
11/11/19
|
19/05/20
|
10/11/20
|
10/05/21
|
8/11/21
|
8/11/21
|
8/02/22
|
10/05/22
|
10/05/22
|
8/08/22
|
7/11/22
|
7/11/22
|
7/02/23
|
12/05/23
|
12/05/23
|
9/08/23
|
9/11/23
|
9/11/23
|
8/02/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
30.000
|
11.318
|
-
|
398
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
2.887
|
-
|
19.576
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,112
x
|
0,3967
x
|
-
|
0,0136
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
16.139
|
20.698
|
17.962
|
7.132
|
23.447
|
19.600
|
15.075
|
8.150
|
ROE (netto-inkomsten/eigen vermogen)
|
17,4%
|
15,2%
|
13,8%
|
13,6%
|
15,1%
|
14,1%
|
13,1%
|
-
|
ROA (netto-inkomsten/totale activa)
|
10,1%
|
9,91%
|
9,2%
|
9,69%
|
10,6%
|
7,1%
|
7%
|
-
|
Totale activa
1 |
150.425
|
151.991
|
169.570
|
173.101
|
190.841
|
307.746
|
320.714
|
-
|
Nettoactief per aandeel
2 |
1.784
|
1.995
|
2.290
|
2.539
|
2.870
|
3.191
|
3.521
|
-
|
Cashflow per aandeel
|
369,0
|
374,0
|
386,0
|
434,0
|
517,0
|
-
|
-
|
-
|
Capex
1 |
12.035
|
9.969
|
9.286
|
18.254
|
16.368
|
10.000
|
15.000
|
18.000
|
Capex/omzet
|
6,17%
|
4,77%
|
4,67%
|
9,29%
|
7%
|
4,25%
|
6,11%
|
6,96%
|
Datum van publicatie
|
13/05/19
|
19/05/20
|
10/05/21
|
10/05/22
|
12/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.525
JPY Gemiddelde koersdoel
3.750
JPY Spread / Gemiddelde doel +6,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,80% | 1,12 mld. | | -5,61% | 26,53 mld. | | -5,00% | 18,7 mld. | | -24,93% | 10,28 mld. | | -15,82% | 9,82 mld. | | -4,96% | 6,71 mld. | | -13,05% | 5,39 mld. | | +33,24% | 4,35 mld. | | -7,64% | 2,27 mld. | | -18,26% | 2 mld. |
andere onroerend goed diensten
|