Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.360
JPY
|
+0,02%
|
|
+13,15%
|
+27,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
292.985
|
390.846
|
444.916
|
466.218
|
860.128
|
1.096.943
|
-
|
-
|
Bedrijfswaarde
1 |
439.035
|
595.208
|
595.157
|
658.214
|
1.108.326
|
1.441.135
|
1.438.071
|
1.455.322
|
K/w-verhouding
|
10
x
|
12,9
x
|
4,86
x
|
4,29
x
|
8,31
x
|
10,4
x
|
9,42
x
|
8,86
x
|
Dividendrendement
|
2,48%
|
1,62%
|
3,59%
|
5,36%
|
2,97%
|
2,49%
|
2,75%
|
2,81%
|
Marktkapitalisatie/omzet
|
0,22
x
|
0,47
x
|
0,32
x
|
0,28
x
|
0,5
x
|
0,55
x
|
0,52
x
|
0,49
x
|
Bedrijfswaarde/omzet
|
0,34
x
|
0,71
x
|
0,43
x
|
0,39
x
|
0,64
x
|
0,72
x
|
0,68
x
|
0,65
x
|
Bedrijfswaarde/EBITDA
|
6,33
x
|
9,92
x
|
4,5
x
|
3,74
x
|
6,65
x
|
7,39
x
|
7,1
x
|
6,65
x
|
Bedrijfswaarde/FCF
|
-14,2
x
|
270
x
|
11,6
x
|
228
x
|
86,6
x
|
139
x
|
34,6
x
|
27,3
x
|
FCF Yield
|
-7,05%
|
0,37%
|
8,62%
|
0,44%
|
1,16%
|
0,72%
|
2,89%
|
3,66%
|
Price to Book
|
0,92
x
|
1,06
x
|
0,9
x
|
0,74
x
|
1,14
x
|
1,32
x
|
1,21
x
|
1,08
x
|
Aantal aandelen (in duizenden)
|
181.415
|
181.451
|
199.872
|
199.836
|
204.646
|
204.654
|
-
|
-
|
Referentieprijs
2 |
1.615
|
2.154
|
2.226
|
2.333
|
4.203
|
5.360
|
5.360
|
5.360
|
Datum van publicatie
|
10/05/19
|
15/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.308.893
|
839.881
|
1.385.930
|
1.669.707
|
1.733.169
|
1.993.783
|
2.102.550
|
2.236.640
|
EBITDA
1 |
69.361
|
60.020
|
132.252
|
176.164
|
166.673
|
195.100
|
202.433
|
219.000
|
Bedrijfsresultaat (EBIT)
1 |
49.247
|
47.462
|
113.651
|
158.253
|
146.755
|
158.065
|
173.532
|
185.818
|
Operationele Marge
|
3,76%
|
5,65%
|
8,2%
|
9,48%
|
8,47%
|
7,93%
|
8,25%
|
8,31%
|
Resultaat voor belastingen (EBT)
1 |
56.618
|
50.211
|
133.932
|
188.385
|
161.353
|
172.750
|
190.300
|
204.467
|
Nettowinst (verlies)
1 |
29.160
|
30.398
|
87.175
|
108.672
|
102.479
|
105.883
|
116.683
|
124.000
|
Nettomarge
|
2,23%
|
3,62%
|
6,29%
|
6,51%
|
5,91%
|
5,31%
|
5,55%
|
5,54%
|
WPA
2 |
160,8
|
167,5
|
457,7
|
543,8
|
505,5
|
516,6
|
569,2
|
604,8
|
Free Cash Flow
1 |
-30.970
|
2.205
|
51.322
|
2.891
|
12.803
|
10.400
|
41.560
|
53.264
|
FCF-marge
|
-2,37%
|
0,26%
|
3,7%
|
0,17%
|
0,74%
|
0,52%
|
1,98%
|
2,38%
|
Kasstroomconversie (ebitda)
|
-
|
3,67%
|
38,81%
|
1,64%
|
7,68%
|
5,33%
|
20,53%
|
24,32%
|
Kasstroomconversie (nettowinst)
|
-
|
7,25%
|
58,87%
|
2,66%
|
12,49%
|
9,82%
|
35,62%
|
42,96%
|
Dividend per aandeel
2 |
40,00
|
35,00
|
80,00
|
125,0
|
125,0
|
133,7
|
147,7
|
150,6
|
Datum van publicatie
|
10/05/19
|
15/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
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 S1
|
---|
Omzet
1 |
716.042
|
546.936
|
632.875
|
335.198
|
417.857
|
353.898
|
428.886
|
782.784
|
423.509
|
463.414
|
886.923
|
376.305
|
440.178
|
816.483
|
416.401
|
500.285
|
916.686
|
453.632
|
518.034
|
929.167
|
470.000
|
611.950
|
1.053.900
|
947.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
22.389
|
48.348
|
21.370
|
43.933
|
27.766
|
45.189
|
72.955
|
38.154
|
47.144
|
85.298
|
24.364
|
40.865
|
65.229
|
32.386
|
49.140
|
81.526
|
40.631
|
37.034
|
66.400
|
37.100
|
54.195
|
95.590
|
77.200
|
Operationele Marge
|
-
|
4,09%
|
7,64%
|
6,38%
|
10,51%
|
7,85%
|
10,54%
|
9,32%
|
9,01%
|
10,17%
|
9,62%
|
6,47%
|
9,28%
|
7,99%
|
7,78%
|
9,82%
|
8,89%
|
8,96%
|
7,15%
|
7,15%
|
7,89%
|
8,86%
|
9,07%
|
8,15%
|
Resultaat voor belastingen (EBT)
1 |
-
|
24.300
|
48.431
|
36.589
|
48.912
|
35.894
|
55.298
|
91.192
|
48.311
|
48.882
|
-
|
25.591
|
41.775
|
67.366
|
32.213
|
61.774
|
-
|
39.772
|
42.664
|
70.500
|
38.450
|
58.950
|
103.800
|
-
|
Nettowinst (verlies)
1 |
-
|
10.964
|
29.192
|
24.509
|
33.474
|
22.598
|
26.965
|
49.563
|
33.155
|
25.954
|
59.109
|
14.401
|
30.414
|
44.815
|
18.982
|
38.682
|
57.664
|
22.231
|
27.184
|
41.733
|
22.450
|
38.250
|
66.400
|
50.400
|
Nettomarge
|
-
|
2%
|
4,61%
|
7,31%
|
8,01%
|
6,39%
|
6,29%
|
6,33%
|
7,83%
|
5,6%
|
6,66%
|
3,83%
|
6,91%
|
5,49%
|
4,56%
|
7,73%
|
6,29%
|
4,9%
|
5,25%
|
4,49%
|
4,78%
|
6,25%
|
6,3%
|
5,32%
|
WPA
2 |
102,2
|
31,56
|
160,9
|
125,8
|
171,0
|
113,1
|
-
|
248,0
|
165,9
|
129,9
|
-
|
72,07
|
151,1
|
223,2
|
92,54
|
189,8
|
-
|
108,6
|
135,7
|
202,3
|
112,4
|
156,4
|
-
|
246,3
|
Dividend per aandeel
2 |
20,00
|
10,00
|
35,00
|
-
|
45,00
|
-
|
-
|
60,00
|
-
|
65,00
|
-
|
-
|
60,00
|
60,00
|
-
|
65,00
|
-
|
-
|
65,00
|
65,00
|
-
|
65,00
|
-
|
-
|
Datum van publicatie
|
10/05/19
|
12/08/20
|
10/08/21
|
29/10/21
|
14/02/22
|
27/04/22
|
9/08/22
|
9/08/22
|
31/10/22
|
14/02/23
|
14/02/23
|
27/04/23
|
8/08/23
|
8/08/23
|
31/10/23
|
14/02/24
|
14/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
146.050
|
204.362
|
150.241
|
191.996
|
248.198
|
344.192
|
341.128
|
358.379
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,106
x
|
3,405
x
|
1,136
x
|
1,09
x
|
1,489
x
|
1,764
x
|
1,685
x
|
1,636
x
|
Free Cash Flow
1 |
-30.970
|
2.205
|
51.322
|
2.891
|
12.803
|
10.400
|
41.560
|
53.265
|
ROE (netto-inkomsten/eigen vermogen)
|
9,3%
|
8,81%
|
20,2%
|
19,4%
|
14,8%
|
13,4%
|
13,6%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
5,49%
|
2,9%
|
7,25%
|
13,7%
|
9,52%
|
8,97%
|
8,25%
|
9,07%
|
Totale activa
1 |
531.389
|
1.047.954
|
1.202.414
|
794.674
|
1.076.847
|
1.180.855
|
1.414.343
|
1.367.647
|
Nettoactief per aandeel
2 |
1.755
|
2.025
|
2.480
|
3.140
|
3.687
|
4.070
|
4.439
|
4.957
|
Cashflow per aandeel
|
236,0
|
258,0
|
544,0
|
633,0
|
604,0
|
-
|
-
|
-
|
Capex
1 |
21.214
|
27.877
|
24.278
|
35.939
|
43.105
|
45.000
|
52.500
|
52.500
|
Capex/omzet
|
1,62%
|
3,32%
|
1,75%
|
2,15%
|
2,49%
|
2,26%
|
2,5%
|
2,35%
|
Datum van publicatie
|
10/05/19
|
15/02/21
|
14/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5.360
JPY Gemiddelde koersdoel
4.832
JPY Spread / Gemiddelde doel -9,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +27,53% | 7,17 mld. | | -2,30% | 48,9 mld. | | +13,00% | 24,53 mld. | | +3,86% | 18,57 mld. | | +17,08% | 15,54 mld. | | +20,27% | 12,88 mld. | | +7,51% | 6,69 mld. | | -5,34% | 6,18 mld. | | +9,69% | 6,14 mld. | | +7,22% | 6,05 mld. |
Homebuilding - Andere
|