Beurs gesloten -
Japan Exchange
08:00:00 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
283
JPY
|
+1,43%
|
|
+7,60%
|
-7,52%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
117.245
|
141.970
|
214.218
|
166.966
|
112.358
|
109.646
|
-
|
-
|
Bedrijfswaarde
1 |
104.419
|
128.595
|
196.731
|
146.859
|
88.875
|
105.384
|
80.324
|
76.928
|
K/w-verhouding
|
25,6
x
|
26,1
x
|
43,1
x
|
27,9
x
|
15,4
x
|
14,6
x
|
14,3
x
|
13,3
x
|
Dividendrendement
|
1,33%
|
1,36%
|
0,9%
|
1,39%
|
2,76%
|
3,68%
|
3,71%
|
3,98%
|
Marktkapitalisatie/omzet
|
1,96
x
|
2,2
x
|
3,52
x
|
2,56
x
|
1,51
x
|
1,37
x
|
1,32
x
|
1,24
x
|
Bedrijfswaarde/omzet
|
1,75
x
|
1,99
x
|
3,23
x
|
2,25
x
|
1,19
x
|
1,37
x
|
0,96
x
|
0,87
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
15,3
x
|
23,5
x
|
15,4
x
|
8,61
x
|
10,2
x
|
6,89
x
|
6,26
x
|
Bedrijfswaarde/FCF
|
15,5
x
|
29,6
x
|
29,1
x
|
29,5
x
|
-
|
14,5
x
|
11,7
x
|
10,1
x
|
FCF Yield
|
6,47%
|
3,38%
|
3,43%
|
3,39%
|
-
|
6,9%
|
8,54%
|
9,89%
|
Price to Book
|
5,78
x
|
6,27
x
|
8,36
x
|
5,61
x
|
3,29
x
|
2,77
x
|
2,64
x
|
2,39
x
|
Aantal aandelen (in duizenden)
|
390.167
|
387.367
|
387.375
|
387.393
|
387.441
|
387.441
|
-
|
-
|
Referentieprijs
2 |
300,5
|
366,5
|
553,0
|
431,0
|
290,0
|
283,0
|
283,0
|
283,0
|
Datum van publicatie
|
9/05/19
|
12/05/20
|
11/05/21
|
11/05/22
|
11/05/23
|
13/05/24
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
59.742
|
64.552
|
60.871
|
65.272
|
74.526
|
76.940
|
83.261
|
88.079
|
EBITDA
1 |
7.105
|
8.396
|
8.362
|
9.535
|
10.322
|
10.289
|
11.654
|
12.290
|
Bedrijfsresultaat (EBIT)
1 |
6.902
|
8.163
|
8.006
|
9.106
|
9.844
|
9.713
|
11.070
|
11.952
|
Operationele Marge
|
11,55%
|
12,65%
|
13,15%
|
13,95%
|
13,21%
|
12,62%
|
13,3%
|
13,57%
|
Resultaat voor belastingen (EBT)
1 |
6.699
|
7.871
|
7.507
|
8.578
|
9.955
|
9.942
|
11.820
|
12.920
|
Nettowinst (verlies)
1 |
4.584
|
5.471
|
4.974
|
5.992
|
7.317
|
7.232
|
7.661
|
8.243
|
Nettomarge
|
7,67%
|
8,48%
|
8,17%
|
9,18%
|
9,82%
|
9,4%
|
9,2%
|
9,36%
|
WPA
2 |
11,75
|
14,06
|
12,84
|
15,47
|
18,89
|
18,67
|
19,78
|
21,27
|
Free Cash Flow
1 |
6.757
|
4.346
|
6.755
|
4.985
|
-
|
5.761
|
6.862
|
7.610
|
FCF-marge
|
11,31%
|
6,73%
|
11,1%
|
7,64%
|
-
|
7,36%
|
8,24%
|
8,64%
|
Kasstroomconversie (ebitda)
|
95,1%
|
51,76%
|
80,78%
|
52,28%
|
-
|
54,82%
|
58,87%
|
61,92%
|
Kasstroomconversie (nettowinst)
|
147,4%
|
79,44%
|
135,81%
|
83,19%
|
-
|
84,87%
|
89,56%
|
92,32%
|
Dividend per aandeel
2 |
4,000
|
5,000
|
5,000
|
6,000
|
8,000
|
10,00
|
10,50
|
11,25
|
Datum van publicatie
|
9/05/19
|
12/05/20
|
11/05/21
|
11/05/22
|
11/05/23
|
13/05/24
|
-
|
-
|
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
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
31.411
|
29.304
|
15.545
|
30.876
|
16.163
|
18.233
|
17.627
|
18.178
|
35.805
|
18.529
|
20.192
|
18.734
|
18.787
|
37.521
|
19.619
|
19.800
|
19.970
|
20.160
|
21.450
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.794
|
3.155
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.109
|
3.683
|
1.830
|
3.858
|
2.513
|
2.735
|
1.821
|
2.614
|
4.435
|
2.578
|
2.831
|
1.909
|
2.459
|
4.368
|
2.657
|
2.688
|
2.290
|
2.650
|
-
|
Operationele Marge
|
13,08%
|
12,57%
|
11,77%
|
12,5%
|
15,55%
|
15%
|
10,33%
|
14,38%
|
12,39%
|
13,91%
|
14,02%
|
10,19%
|
13,09%
|
11,64%
|
13,54%
|
13,58%
|
11,47%
|
13,14%
|
-
|
Resultaat voor belastingen (EBT)
1 |
3.961
|
3.723
|
2.036
|
3.738
|
2.441
|
2.399
|
1.879
|
2.618
|
4.497
|
2.688
|
2.770
|
1.781
|
2.553
|
4.334
|
2.761
|
2.847
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.680
|
2.511
|
1.374
|
2.518
|
1.646
|
1.828
|
1.285
|
1.799
|
3.084
|
1.824
|
2.409
|
1.220
|
1.756
|
2.976
|
1.868
|
2.388
|
1.570
|
1.860
|
2.010
|
Nettomarge
|
8,53%
|
8,57%
|
8,84%
|
8,16%
|
10,18%
|
10,03%
|
7,29%
|
9,9%
|
8,61%
|
9,84%
|
11,93%
|
6,51%
|
9,35%
|
7,93%
|
9,52%
|
12,06%
|
7,86%
|
9,23%
|
9,37%
|
WPA
2 |
6,870
|
6,482
|
-
|
6,502
|
4,248
|
4,720
|
3,320
|
4,640
|
7,960
|
4,710
|
6,220
|
3,150
|
4,530
|
7,680
|
4,820
|
6,170
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,500
|
2,500
|
-
|
2,500
|
-
|
-
|
-
|
-
|
4,000
|
-
|
-
|
-
|
-
|
5,000
|
-
|
5,000
|
-
|
-
|
-
|
Datum van publicatie
|
24/10/19
|
29/10/20
|
28/10/21
|
28/10/21
|
3/02/22
|
11/05/22
|
28/07/22
|
27/10/22
|
27/10/22
|
2/02/23
|
11/05/23
|
27/07/23
|
26/10/23
|
26/10/23
|
6/02/24
|
13/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
12.826
|
13.375
|
17.487
|
20.107
|
23.483
|
26.202
|
29.321
|
32.718
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
6.757
|
4.346
|
6.755
|
4.985
|
-
|
5.761
|
6.862
|
7.610
|
ROE (netto-inkomsten/eigen vermogen)
|
24,6%
|
25,5%
|
20,6%
|
21,6%
|
22,9%
|
20%
|
19,2%
|
18,4%
|
ROA (netto-inkomsten/totale activa)
|
21,5%
|
22,5%
|
20,1%
|
20,8%
|
21,6%
|
19,3%
|
14,1%
|
14,2%
|
Totale activa
1 |
21.303
|
24.279
|
24.794
|
28.767
|
33.941
|
37.432
|
54.333
|
58.049
|
Nettoactief per aandeel
2 |
52,00
|
58,50
|
66,20
|
76,80
|
88,20
|
98,30
|
107,0
|
118,0
|
Cashflow per aandeel
2 |
12,30
|
14,70
|
13,80
|
16,60
|
20,10
|
20,20
|
20,40
|
22,70
|
Capex
1 |
271
|
485
|
450
|
578
|
1.067
|
291
|
876
|
913
|
Capex/omzet
|
0,45%
|
0,75%
|
0,74%
|
0,89%
|
1,43%
|
0,38%
|
1,05%
|
1,04%
|
Datum van publicatie
|
9/05/19
|
12/05/20
|
11/05/21
|
11/05/22
|
11/05/23
|
13/05/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
283
JPY Gemiddelde koersdoel
327,5
JPY Spread / Gemiddelde doel +15,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,52% | 705 mln. | | -13,48% | 191 mld. | | +1,53% | 167 mld. | | +3,37% | 155 mld. | | +8,31% | 103 mld. | | +35,49% | 83,67 mld. | | +11,19% | 82,06 mld. | | -6,43% | 71,79 mld. | | -18,66% | 54,05 mld. | | -8,68% | 43,34 mld. |
IT Diensten & Consulting - Andere
|