Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.097
JPY
|
-0,14%
|
|
+2,59%
|
+8,65%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
102.317
|
114.139
|
106.844
|
91.288
|
93.172
|
117.055
|
-
|
-
|
Bedrijfswaarde
1 |
79.261
|
69.114
|
79.567
|
51.499
|
51.142
|
74.022
|
67.207
|
59.891
|
K/w-verhouding
|
7,39
x
|
9,04
x
|
8,19
x
|
8,63
x
|
11,7
x
|
17,2
x
|
12,6
x
|
11,5
x
|
Dividendrendement
|
4,08%
|
3,66%
|
3,91%
|
4,58%
|
4,49%
|
3,58%
|
3,58%
|
3,58%
|
Marktkapitalisatie/omzet
|
0,19
x
|
0,24
x
|
0,24
x
|
0,19
x
|
0,21
x
|
0,25
x
|
0,25
x
|
0,24
x
|
Bedrijfswaarde/omzet
|
0,15
x
|
0,15
x
|
0,18
x
|
0,11
x
|
0,11
x
|
0,16
x
|
0,14
x
|
0,12
x
|
Bedrijfswaarde/EBITDA
|
4,46
x
|
4,27
x
|
4,71
x
|
3,68
x
|
4,79
x
|
6,29
x
|
5,13
x
|
4,22
x
|
Bedrijfswaarde/FCF
|
3,31
x
|
2,62
x
|
-5,95
x
|
3,14
x
|
7,94
x
|
21,8
x
|
6,22
x
|
5,21
x
|
FCF Yield
|
30,2%
|
38,1%
|
-16,8%
|
31,8%
|
12,6%
|
4,58%
|
16,1%
|
19,2%
|
Price to Book
|
2,19
x
|
2,07
x
|
1,67
x
|
1,3
x
|
1,25
x
|
1,52
x
|
1,42
x
|
1,32
x
|
Aantal aandelen (in duizenden)
|
55.728
|
55.732
|
55.735
|
55.765
|
55.792
|
55.820
|
-
|
-
|
Referentieprijs
2 |
1.836
|
2.048
|
1.917
|
1.637
|
1.670
|
2.097
|
2.097
|
2.097
|
Datum van publicatie
|
25/04/19
|
8/05/20
|
7/05/21
|
2/05/22
|
1/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
526.929
|
474.150
|
450.863
|
476.464
|
453.604
|
462.070
|
466.065
|
483.050
|
EBITDA
1 |
17.770
|
16.195
|
16.908
|
13.980
|
10.685
|
11.775
|
13.095
|
14.200
|
Bedrijfsresultaat (EBIT)
1 |
15.382
|
13.726
|
14.050
|
10.567
|
6.994
|
8.100
|
9.450
|
10.500
|
Operationele Marge
|
2,92%
|
2,89%
|
3,12%
|
2,22%
|
1,54%
|
1,75%
|
2,03%
|
2,17%
|
Resultaat voor belastingen (EBT)
1 |
20.450
|
18.866
|
20.007
|
16.122
|
12.034
|
10.683
|
13.900
|
14.620
|
Nettowinst (verlies)
1 |
13.842
|
12.628
|
13.042
|
10.579
|
7.938
|
6.813
|
9.310
|
10.150
|
Nettomarge
|
2,63%
|
2,66%
|
2,89%
|
2,22%
|
1,75%
|
1,47%
|
2%
|
2,1%
|
WPA
2 |
248,4
|
226,6
|
234,0
|
189,7
|
142,3
|
122,1
|
166,8
|
181,9
|
Free Cash Flow
1 |
23.962
|
26.356
|
-13.373
|
16.380
|
6.438
|
3.394
|
10.805
|
11.500
|
FCF-marge
|
4,55%
|
5,56%
|
-2,97%
|
3,44%
|
1,42%
|
0,73%
|
2,32%
|
2,38%
|
Kasstroomconversie (ebitda)
|
134,85%
|
162,74%
|
-
|
117,17%
|
60,25%
|
28,82%
|
82,51%
|
80,99%
|
Kasstroomconversie (nettowinst)
|
173,11%
|
208,71%
|
-
|
154,84%
|
81,1%
|
49,81%
|
116,06%
|
113,3%
|
Dividend per aandeel
2 |
75,00
|
75,00
|
75,00
|
75,00
|
75,00
|
75,00
|
75,00
|
75,00
|
Datum van publicatie
|
25/04/19
|
8/05/20
|
7/05/21
|
2/05/22
|
1/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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
|
2025 Q4
|
---|
Omzet
1 |
244.549
|
182.398
|
109.164
|
220.337
|
119.407
|
136.720
|
108.497
|
104.331
|
212.828
|
115.480
|
125.296
|
96.431
|
106.419
|
202.850
|
126.134
|
135.867
|
97.310
|
108.410
|
127.510
|
145.020
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.965
|
5.612
|
1.699
|
4.898
|
2.304
|
3.365
|
2.271
|
1.361
|
3.632
|
1.027
|
2.335
|
1.039
|
1.535
|
2.574
|
2.478
|
3.024
|
1.800
|
2.200
|
2.700
|
3.300
|
Operationele Marge
|
2,85%
|
3,08%
|
1,56%
|
2,22%
|
1,93%
|
2,46%
|
2,09%
|
1,3%
|
1,71%
|
0,89%
|
1,86%
|
1,08%
|
1,44%
|
1,27%
|
1,96%
|
2,23%
|
1,85%
|
2,03%
|
2,12%
|
2,28%
|
Resultaat voor belastingen (EBT)
1 |
10.371
|
9.385
|
3.338
|
8.222
|
3.468
|
4.432
|
3.577
|
2.620
|
6.197
|
2.214
|
3.623
|
1.845
|
2.635
|
4.480
|
1.910
|
4.406
|
2.750
|
3.150
|
3.700
|
4.520
|
Nettowinst (verlies)
1 |
6.992
|
6.411
|
2.173
|
5.397
|
2.252
|
2.930
|
2.388
|
1.752
|
4.140
|
1.353
|
2.445
|
1.117
|
1.723
|
2.840
|
970
|
3.136
|
1.970
|
2.220
|
2.580
|
3.030
|
Nettomarge
|
2,86%
|
3,51%
|
1,99%
|
2,45%
|
1,89%
|
2,14%
|
2,2%
|
1,68%
|
1,95%
|
1,17%
|
1,95%
|
1,16%
|
1,62%
|
1,4%
|
0,77%
|
2,31%
|
2,02%
|
2,05%
|
2,02%
|
2,09%
|
WPA
|
125,5
|
115,0
|
-
|
96,81
|
40,39
|
-
|
42,82
|
-
|
74,23
|
24,25
|
-
|
20,02
|
-
|
50,91
|
17,37
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
37,50
|
37,50
|
-
|
37,50
|
-
|
-
|
-
|
-
|
37,50
|
-
|
-
|
-
|
-
|
37,50
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/10/19
|
5/11/20
|
1/11/21
|
1/11/21
|
2/02/22
|
2/05/22
|
1/08/22
|
4/11/22
|
4/11/22
|
2/02/23
|
1/05/23
|
1/08/23
|
1/11/23
|
1/11/23
|
2/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
23.056
|
45.025
|
27.277
|
39.789
|
42.030
|
43.033
|
49.848
|
57.164
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
23.962
|
26.356
|
-13.373
|
16.380
|
6.438
|
3.394
|
10.805
|
11.500
|
ROE (netto-inkomsten/eigen vermogen)
|
33,3%
|
24,8%
|
21,9%
|
15,7%
|
11%
|
10,5%
|
11,7%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
12,2%
|
10,7%
|
9,54%
|
6,47%
|
4,78%
|
2,7%
|
3,5%
|
-
|
Totale activa
1 |
113.905
|
118.547
|
136.738
|
163.387
|
166.218
|
252.333
|
266.000
|
-
|
Nettoactief per aandeel
2 |
839,0
|
988,0
|
1.148
|
1.263
|
1.333
|
1.383
|
1.476
|
1.594
|
Cashflow per aandeel
|
283,0
|
262,0
|
269,0
|
227,0
|
185,0
|
-
|
-
|
-
|
Capex
1 |
1.169
|
1.546
|
947
|
5.270
|
3.879
|
1.600
|
1.600
|
1.600
|
Capex/omzet
|
0,22%
|
0,33%
|
0,21%
|
1,11%
|
0,86%
|
0,35%
|
0,34%
|
0,33%
|
Datum van publicatie
|
25/04/19
|
8/05/20
|
7/05/21
|
2/05/22
|
1/05/23
|
-
|
-
|
-
|
Laatste slotkoers
2.097
JPY Gemiddelde koersdoel
2.130
JPY Spread / Gemiddelde doel +1,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,65% | 744 mln. | | -23,95% | 1,17 mld. | | -15,62% | 1,14 mld. | | -7,51% | 383 mln. | | -0,89% | 309 mln. | | +0,06% | 208 mln. | | +12,07% | 87,88 mln. | | +16,67% | 61,27 mln. | | -13,54% | 59,83 mln. | | +13,93% | 59,64 mln. |
Mobiele telefoon dealers
|