Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.391
JPY
|
+1,91%
|
|
-0,59%
|
+28,54%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.173.490
|
1.248.831
|
1.851.207
|
1.606.179
|
1.413.285
|
2.555.002
|
-
|
-
|
Bedrijfswaarde
1 |
5.344.085
|
4.494.379
|
5.224.160
|
5.014.779
|
5.166.187
|
6.355.916
|
6.436.624
|
6.506.086
|
K/w-verhouding
|
16,6
x
|
8,86
x
|
13,1
x
|
10,7
x
|
8,73
x
|
14,4
x
|
13,6
x
|
12,9
x
|
Dividendrendement
|
0,65%
|
1,33%
|
1,02%
|
1,33%
|
1,74%
|
1,09%
|
1,22%
|
1,36%
|
Marktkapitalisatie/omzet
|
2,15
x
|
1,23
x
|
2,02
x
|
1,71
x
|
1,5
x
|
2,63
x
|
2,51
x
|
2,44
x
|
Bedrijfswaarde/omzet
|
5,27
x
|
4,43
x
|
5,69
x
|
5,34
x
|
5,5
x
|
6,55
x
|
6,33
x
|
6,22
x
|
Bedrijfswaarde/EBITDA
|
20
x
|
15,9
x
|
18,9
x
|
17
x
|
16,9
x
|
19,5
x
|
18,5
x
|
17,8
x
|
Bedrijfswaarde/FCF
|
71
x
|
-113
x
|
-36,8
x
|
-295
x
|
-15,9
x
|
-135
x
|
-117
x
|
-268
x
|
FCF Yield
|
1,41%
|
-0,89%
|
-2,71%
|
-0,34%
|
-6,28%
|
-0,74%
|
-0,86%
|
-0,37%
|
Price to Book
|
1,8
x
|
0,96
x
|
1,23
x
|
0,98
x
|
0,79
x
|
1,3
x
|
1,21
x
|
1,12
x
|
Aantal aandelen (in duizenden)
|
473.940
|
473.940
|
473.939
|
473.939
|
473.939
|
473.938
|
-
|
-
|
Referentieprijs
2 |
4.586
|
2.635
|
3.906
|
3.389
|
2.982
|
5.391
|
5.391
|
5.391
|
Datum van publicatie
|
16/05/19
|
14/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.013.229
|
1.013.512
|
917.472
|
939.430
|
939.904
|
969.873
|
1.017.146
|
1.045.849
|
EBITDA
1 |
266.731
|
283.306
|
277.056
|
294.527
|
305.909
|
325.647
|
347.561
|
364.614
|
Bedrijfsresultaat (EBIT)
1 |
220.419
|
234.332
|
219.244
|
233.882
|
241.274
|
258.016
|
276.274
|
289.547
|
Operationele Marge
|
21,75%
|
23,12%
|
23,9%
|
24,9%
|
25,67%
|
26,6%
|
27,16%
|
27,69%
|
Resultaat voor belastingen (EBT)
1 |
189.588
|
205.809
|
210.359
|
218.653
|
230.336
|
254.405
|
269.658
|
281.034
|
Nettowinst (verlies)
1 |
130.817
|
140.997
|
141.389
|
150.452
|
161.925
|
177.636
|
187.990
|
199.143
|
Nettomarge
|
12,91%
|
13,91%
|
15,41%
|
16,02%
|
17,23%
|
18,32%
|
18,48%
|
19,04%
|
WPA
2 |
276,0
|
297,5
|
298,3
|
317,4
|
341,7
|
374,6
|
396,5
|
416,9
|
Free Cash Flow
1 |
75.263
|
-39.889
|
-141.774
|
-17.017
|
-324.687
|
-47.055
|
-55.053
|
-24.317
|
FCF-marge
|
7,43%
|
-3,94%
|
-15,45%
|
-1,81%
|
-34,54%
|
-4,85%
|
-5,41%
|
-2,33%
|
Kasstroomconversie (ebitda)
|
28,22%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
57,53%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
30,00
|
35,00
|
40,00
|
45,00
|
52,00
|
59,00
|
66,00
|
73,11
|
Datum van publicatie
|
16/05/19
|
14/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
579.438
|
434.074
|
515.122
|
402.350
|
230.558
|
480.968
|
232.444
|
226.018
|
458.462
|
243.524
|
231.347
|
474.871
|
224.014
|
241.019
|
465.033
|
253.138
|
252.105
|
505.243
|
221.215
|
243.531
|
473.757
|
253.672
|
253.187
|
520.000
|
241.940
|
-
|
EBITDA
|
160.730
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
137.573
|
96.759
|
132.847
|
86.397
|
65.151
|
136.192
|
57.576
|
40.114
|
97.690
|
73.595
|
64.387
|
137.982
|
58.937
|
44.355
|
103.292
|
78.151
|
71.624
|
149.775
|
54.223
|
53.129
|
108.425
|
70.990
|
69.692
|
153.000
|
67.111
|
-
|
Operationele Marge
|
23,74%
|
22,29%
|
25,79%
|
21,47%
|
28,26%
|
28,32%
|
24,77%
|
17,75%
|
21,31%
|
30,22%
|
27,83%
|
29,06%
|
26,31%
|
18,4%
|
22,21%
|
30,87%
|
28,41%
|
29,64%
|
24,51%
|
21,82%
|
22,89%
|
27,98%
|
27,53%
|
29,42%
|
27,74%
|
-
|
Resultaat voor belastingen (EBT)
1 |
134.941
|
-
|
140.702
|
-
|
59.941
|
131.454
|
52.831
|
34.368
|
-
|
75.777
|
59.898
|
135.675
|
59.563
|
35.098
|
94.661
|
81.888
|
69.188
|
151.076
|
56.798
|
47.350
|
106.412
|
86.000
|
-
|
155.000
|
-
|
-
|
Nettowinst (verlies)
1 |
93.224
|
47.773
|
97.131
|
44.258
|
41.919
|
91.103
|
37.899
|
21.450
|
59.349
|
52.890
|
41.160
|
94.050
|
41.555
|
26.320
|
67.875
|
56.880
|
49.044
|
105.924
|
39.668
|
32.186
|
73.276
|
54.626
|
44.791
|
108.000
|
41.920
|
-
|
Nettomarge
|
16,09%
|
11,01%
|
18,86%
|
11%
|
18,18%
|
18,94%
|
16,3%
|
9,49%
|
12,95%
|
21,72%
|
17,79%
|
19,81%
|
18,55%
|
10,92%
|
14,6%
|
22,47%
|
19,45%
|
20,96%
|
17,93%
|
13,22%
|
15,47%
|
21,53%
|
17,69%
|
20,77%
|
17,33%
|
-
|
WPA
2 |
196,7
|
-
|
204,9
|
-
|
88,45
|
192,2
|
79,96
|
45,26
|
-
|
111,6
|
86,85
|
198,4
|
87,67
|
55,54
|
-
|
120,0
|
103,5
|
223,5
|
83,70
|
66,26
|
-
|
140,9
|
94,20
|
316,5
|
94,84
|
-
|
Dividend per aandeel
2 |
16,00
|
-
|
19,00
|
-
|
22,00
|
22,00
|
-
|
23,00
|
23,00
|
-
|
24,00
|
24,00
|
-
|
28,00
|
-
|
-
|
29,00
|
29,00
|
-
|
29,75
|
-
|
-
|
54,50
|
32,00
|
-
|
54,50
|
Datum van publicatie
|
12/11/19
|
14/05/20
|
12/11/20
|
13/05/21
|
11/11/21
|
11/11/21
|
10/02/22
|
12/05/22
|
12/05/22
|
10/08/22
|
11/11/22
|
11/11/22
|
9/02/23
|
11/05/23
|
11/05/23
|
10/08/23
|
10/11/23
|
10/11/23
|
9/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.170.595
|
3.245.548
|
3.372.953
|
3.408.600
|
3.752.902
|
3.800.913
|
3.881.621
|
3.951.084
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
11,89
x
|
11,46
x
|
12,17
x
|
11,57
x
|
12,27
x
|
11,67
x
|
11,17
x
|
10,84
x
|
Free Cash Flow
1 |
75.263
|
-39.889
|
-141.774
|
-17.017
|
-324.687
|
-47.055
|
-55.053
|
-24.317
|
ROE (netto-inkomsten/eigen vermogen)
|
11,3%
|
11,3%
|
10,1%
|
9,6%
|
9,4%
|
9,5%
|
9,28%
|
9,03%
|
ROA (netto-inkomsten/totale activa)
|
3,96%
|
4,22%
|
3,82%
|
3,92%
|
3,89%
|
3,6%
|
3,71%
|
3,73%
|
Totale activa
1 |
3.302.934
|
3.339.215
|
3.701.011
|
3.836.143
|
4.164.074
|
4.937.084
|
5.069.852
|
5.336.091
|
Nettoactief per aandeel
2 |
2.549
|
2.732
|
3.171
|
3.448
|
3.797
|
4.134
|
4.464
|
4.809
|
Cashflow per aandeel
2 |
374,0
|
401,0
|
420,0
|
445,0
|
478,0
|
553,0
|
545,0
|
613,0
|
Capex
1 |
184.794
|
270.347
|
367.721
|
187.826
|
463.751
|
233.689
|
277.067
|
290.200
|
Capex/omzet
|
18,24%
|
26,67%
|
40,08%
|
19,99%
|
49,34%
|
24,09%
|
27,24%
|
27,75%
|
Datum van publicatie
|
16/05/19
|
14/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5.391
JPY Gemiddelde koersdoel
5.804
JPY Spread / Gemiddelde doel +7,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,54% | 16,23 mld. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | -14,80% | 14,98 mld. | | -1,25% | 14,69 mld. |
andere onroerend goed ontwikkeling & transacties
|