Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8.787
JPY
|
-0,10%
|
|
+2,94%
|
+27,72%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.409.340
|
3.592.112
|
5.491.317
|
5.355.769
|
7.157.730
|
11.548.328
|
-
|
-
|
Bedrijfswaarde
1 |
5.409.340
|
3.592.112
|
5.491.317
|
5.355.769
|
7.157.730
|
11.548.328
|
11.548.328
|
11.548.328
|
K/w-verhouding
|
7,45
x
|
5,12
x
|
10,7
x
|
7,58
x
|
8,97
x
|
12,4
x
|
11,7
x
|
10,9
x
|
Dividendrendement
|
4,64%
|
7,24%
|
4,74%
|
5,37%
|
4,53%
|
3,05%
|
3,38%
|
3,62%
|
Marktkapitalisatie/omzet
|
1,9
x
|
1,3
x
|
1,96
x
|
1,3
x
|
2,22
x
|
3,22
x
|
3,11
x
|
3,01
x
|
Bedrijfswaarde/omzet
|
1,9
x
|
1,3
x
|
1,96
x
|
1,3
x
|
2,22
x
|
3,22
x
|
3,11
x
|
3,01
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,5
x
|
0,34
x
|
0,46
x
|
0,44
x
|
0,56
x
|
0,85
x
|
0,81
x
|
0,77
x
|
Aantal aandelen (in duizenden)
|
1.395.599
|
1.369.467
|
1.370.431
|
1.370.814
|
1.351.025
|
1.314.251
|
-
|
-
|
Referentieprijs
2 |
3.876
|
2.623
|
4.007
|
3.907
|
5.298
|
8.787
|
8.787
|
8.787
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.846.178
|
2.768.587
|
2.806.187
|
4.111.127
|
3.225.689
|
3.588.465
|
3.712.354
|
3.842.968
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.192.273
|
1.085.034
|
1.059.043
|
2.290.002
|
1.276.444
|
1.390.143
|
1.478.123
|
1.592.872
|
Operationele Marge
|
41,89%
|
39,19%
|
37,74%
|
55,7%
|
39,57%
|
38,74%
|
39,82%
|
41,45%
|
Resultaat voor belastingen (EBT)
1 |
1.123.579
|
888.646
|
672.237
|
929.588
|
1.098.472
|
1.315.694
|
1.413.373
|
1.513.306
|
Nettowinst (verlies)
1 |
726.681
|
703.883
|
512.812
|
706.631
|
805.842
|
936.933
|
983.633
|
1.047.169
|
Nettomarge
|
25,53%
|
25,42%
|
18,27%
|
17,19%
|
24,98%
|
26,11%
|
26,5%
|
27,25%
|
WPA
2 |
520,0
|
511,9
|
374,3
|
515,5
|
590,5
|
706,6
|
752,7
|
809,0
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
180,0
|
190,0
|
190,0
|
210,0
|
240,0
|
268,0
|
297,0
|
318,5
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
1.383.204
|
1.377.371
|
739.507
|
1.431.285
|
750.769
|
1.929.073
|
1.331.703
|
835.438
|
2.916.911
|
1.463.341
|
792.787
|
-
|
892.259
|
3.590.726
|
4.482.985
|
908.998
|
830.490
|
874.467
|
895.943
|
905.294
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
540.950
|
301.553
|
555.351
|
296.213
|
1.438.438
|
312.896
|
356.897
|
-
|
279.904
|
271.289
|
-
|
357.167
|
413.745
|
-
|
360.148
|
290.070
|
329.355
|
353.796
|
357.154
|
Operationele Marge
|
-
|
39,27%
|
40,78%
|
38,8%
|
39,45%
|
74,57%
|
23,5%
|
42,72%
|
-
|
19,13%
|
34,22%
|
-
|
40,03%
|
11,52%
|
-
|
39,62%
|
34,93%
|
37,66%
|
39,49%
|
39,45%
|
Resultaat voor belastingen (EBT)
1 |
578.978
|
341.934
|
341.947
|
626.759
|
235.393
|
67.436
|
348.686
|
375.988
|
724.674
|
305.457
|
68.341
|
-
|
348.012
|
-
|
706.386
|
378.155
|
287.400
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
431.955
|
270.130
|
252.825
|
456.068
|
168.727
|
81.836
|
252.439
|
272.988
|
525.427
|
240.594
|
39.821
|
280.415
|
248.016
|
278.449
|
526.465
|
266.372
|
168.903
|
240.714
|
257.880
|
250.150
|
Nettomarge
|
31,23%
|
19,61%
|
34,19%
|
31,86%
|
22,47%
|
4,24%
|
18,96%
|
32,68%
|
18,01%
|
16,44%
|
5,02%
|
-
|
27,8%
|
7,75%
|
11,74%
|
29,3%
|
20,34%
|
27,53%
|
28,78%
|
27,63%
|
WPA
2 |
312,8
|
197,2
|
184,4
|
332,7
|
123,1
|
59,69
|
184,1
|
199,1
|
383,2
|
176,1
|
31,10
|
-
|
185,7
|
208,7
|
394,4
|
200,3
|
127,7
|
170,7
|
185,4
|
188,6
|
Dividend per aandeel
2 |
90,00
|
95,00
|
105,0
|
105,0
|
-
|
105,0
|
-
|
-
|
115,0
|
-
|
125,0
|
-
|
-
|
135,0
|
135,0
|
-
|
135,0
|
-
|
-
|
-
|
Datum van publicatie
|
13/11/19
|
13/11/20
|
12/11/21
|
12/11/21
|
2/02/22
|
13/05/22
|
29/07/22
|
14/11/22
|
14/11/22
|
30/01/23
|
15/05/23
|
15/05/23
|
31/07/23
|
14/11/23
|
14/11/23
|
1/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6,9%
|
6,6%
|
4,6%
|
5,9%
|
6,5%
|
7,29%
|
7,1%
|
7,25%
|
ROA (netto-inkomsten/totale activa)
|
0,56%
|
0,44%
|
0,31%
|
0,42%
|
0,44%
|
0,32%
|
0,35%
|
0,36%
|
Totale activa
1 |
128.882.997
|
159.918.891
|
166.768.130
|
169.859.138
|
183.295.878
|
290.072.203
|
281.440.183
|
289.473.175
|
Nettoactief per aandeel
2 |
7.716
|
7.828
|
8.630
|
8.826
|
9.431
|
10.391
|
10.910
|
11.418
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15/05/19
|
15/05/20
|
14/05/21
|
13/05/22
|
15/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
8.787
JPY Gemiddelde koersdoel
9.095
JPY Spread / Gemiddelde doel +3,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +27,72% | 73,36 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. |
Banken - Andere
|