Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7.780
JPY
|
-3,47%
|
|
+22,33%
|
+46,24%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
65.294
|
38.070
|
59.523
|
62.045
|
111.280
|
160.319
|
-
|
-
|
Bedrijfswaarde
1 |
39.553
|
18.852
|
35.753
|
34.005
|
80.489
|
124.619
|
122.819
|
121.219
|
K/w-verhouding
|
12,2
x
|
20,6
x
|
11,5
x
|
7,44
x
|
10,3
x
|
15
x
|
14,2
x
|
13,5
x
|
Dividendrendement
|
2,7%
|
2,74%
|
2,87%
|
4,03%
|
3,2%
|
2,72%
|
2,87%
|
2,99%
|
Marktkapitalisatie/omzet
|
1,03
x
|
0,79
x
|
1,03
x
|
0,98
x
|
1,56
x
|
2,11
x
|
2,04
x
|
1,96
x
|
Bedrijfswaarde/omzet
|
0,62
x
|
0,39
x
|
0,62
x
|
0,54
x
|
1,13
x
|
1,64
x
|
1,56
x
|
1,48
x
|
Bedrijfswaarde/EBITDA
|
4,1
x
|
2,96
x
|
3,43
x
|
2,43
x
|
4,86
x
|
7,27
x
|
6,96
x
|
6,87
x
|
Bedrijfswaarde/FCF
|
5,1
x
|
3,91
x
|
5,35
x
|
5,65
x
|
17
x
|
14,9
x
|
14,2
x
|
13,8
x
|
FCF Yield
|
19,6%
|
25,6%
|
18,7%
|
17,7%
|
5,87%
|
6,7%
|
7,04%
|
7,26%
|
Price to Book
|
1,19
x
|
0,83
x
|
1,13
x
|
1,03
x
|
1,57
x
|
2,41
x
|
2,07
x
|
1,93
x
|
Aantal aandelen (in duizenden)
|
25.920
|
20.849
|
20.849
|
20.848
|
20.917
|
20.607
|
-
|
-
|
Referentieprijs
2 |
2.519
|
1.826
|
2.855
|
2.976
|
5.320
|
7.780
|
7.780
|
7.780
|
Datum van publicatie
|
7/02/20
|
9/02/21
|
9/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
63.285
|
48.375
|
57.539
|
63.445
|
71.426
|
75.820
|
78.580
|
81.900
|
EBITDA
1 |
9.648
|
6.378
|
10.432
|
13.995
|
16.568
|
17.150
|
17.650
|
17.650
|
Bedrijfsresultaat (EBIT)
1 |
6.982
|
3.575
|
7.408
|
11.038
|
13.607
|
14.600
|
15.360
|
16.040
|
Operationele Marge
|
11,03%
|
7,39%
|
12,87%
|
17,4%
|
19,05%
|
19,26%
|
19,55%
|
19,58%
|
Resultaat voor belastingen (EBT)
1 |
7.403
|
2.885
|
7.418
|
11.496
|
13.972
|
14.475
|
15.025
|
15.425
|
Nettowinst (verlies)
1 |
5.330
|
1.958
|
5.173
|
8.350
|
10.812
|
10.732
|
11.244
|
11.732
|
Nettomarge
|
8,42%
|
4,05%
|
8,99%
|
13,16%
|
15,14%
|
14,16%
|
14,31%
|
14,32%
|
WPA
2 |
207,1
|
88,83
|
248,1
|
400,0
|
517,1
|
519,5
|
546,8
|
575,6
|
Free Cash Flow
1 |
7.754
|
4.820
|
6.682
|
6.014
|
4.728
|
8.354
|
8.650
|
8.800
|
FCF-marge
|
12,25%
|
9,96%
|
11,61%
|
9,48%
|
6,62%
|
11,02%
|
11,01%
|
10,74%
|
Kasstroomconversie (ebitda)
|
80,37%
|
75,57%
|
64,05%
|
42,97%
|
28,54%
|
48,71%
|
49,01%
|
49,86%
|
Kasstroomconversie (nettowinst)
|
145,48%
|
246,17%
|
129,17%
|
72,02%
|
43,73%
|
77,84%
|
76,93%
|
75,01%
|
Dividend per aandeel
2 |
68,00
|
50,00
|
82,00
|
120,0
|
170,0
|
212,0
|
223,2
|
233,0
|
Datum van publicatie
|
7/02/20
|
9/02/21
|
9/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
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
|
2024 S2
|
---|
Omzet
1 |
20.896
|
27.888
|
15.105
|
14.546
|
13.820
|
17.879
|
31.699
|
16.017
|
15.729
|
14.521
|
18.231
|
32.752
|
19.031
|
19.643
|
38.674
|
19.819
|
19.400
|
34.850
|
20.325
|
21.350
|
42.450
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
828
|
3.658
|
2.065
|
1.685
|
2.080
|
3.591
|
5.671
|
3.117
|
2.250
|
2.630
|
3.847
|
6.477
|
3.705
|
3.425
|
7.130
|
4.547
|
3.800
|
6.750
|
3.895
|
3.918
|
8.150
|
Operationele Marge
|
3,96%
|
13,12%
|
13,67%
|
11,58%
|
15,05%
|
20,09%
|
17,89%
|
19,46%
|
14,3%
|
18,11%
|
21,1%
|
19,78%
|
19,47%
|
17,44%
|
18,44%
|
22,94%
|
19,59%
|
19,37%
|
19,16%
|
18,35%
|
19,2%
|
Resultaat voor belastingen (EBT)
|
1.164
|
3.750
|
2.029
|
-
|
2.121
|
-
|
5.954
|
3.386
|
-
|
2.589
|
-
|
6.891
|
3.624
|
-
|
-
|
4.598
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
843
|
2.685
|
1.387
|
-
|
1.721
|
-
|
4.565
|
2.258
|
-
|
2.347
|
-
|
5.329
|
2.627
|
-
|
-
|
3.344
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
4,03%
|
9,63%
|
9,18%
|
-
|
12,45%
|
-
|
14,4%
|
14,1%
|
-
|
16,16%
|
-
|
16,27%
|
13,8%
|
-
|
-
|
16,87%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
36,26
|
128,8
|
66,54
|
-
|
82,58
|
-
|
218,9
|
108,1
|
-
|
112,4
|
-
|
255,0
|
125,6
|
-
|
-
|
160,8
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
25,00
|
25,00
|
-
|
-
|
-
|
-
|
30,00
|
-
|
-
|
-
|
-
|
35,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/08/20
|
6/08/21
|
4/11/21
|
9/02/22
|
28/04/22
|
8/08/22
|
8/08/22
|
2/11/22
|
8/02/23
|
28/04/23
|
8/08/23
|
8/08/23
|
2/11/23
|
8/02/24
|
8/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
25.741
|
19.218
|
23.770
|
28.040
|
30.791
|
35.700
|
37.500
|
39.100
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
7.754
|
4.820
|
6.682
|
6.014
|
4.728
|
8.355
|
8.650
|
8.800
|
ROE (netto-inkomsten/eigen vermogen)
|
10,1%
|
3,9%
|
10,5%
|
14,8%
|
16,5%
|
14,9%
|
14%
|
13,5%
|
ROA (netto-inkomsten/totale activa)
|
11%
|
5,88%
|
12%
|
16,1%
|
17,2%
|
16,6%
|
16%
|
15,5%
|
Totale activa
1 |
48.239
|
33.283
|
43.018
|
51.796
|
62.920
|
64.654
|
70.275
|
75.690
|
Nettoactief per aandeel
2 |
2.119
|
2.196
|
2.520
|
2.899
|
3.382
|
3.233
|
3.762
|
4.026
|
Cashflow per aandeel
|
311,0
|
216,0
|
393,0
|
542,0
|
659,0
|
-
|
-
|
-
|
Capex
1 |
3.171
|
2.734
|
1.890
|
3.218
|
5.299
|
6.000
|
4.833
|
4.833
|
Capex/omzet
|
5,01%
|
5,65%
|
3,28%
|
5,07%
|
7,42%
|
7,91%
|
6,15%
|
5,9%
|
Datum van publicatie
|
7/02/20
|
9/02/21
|
9/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7.780
JPY Gemiddelde koersdoel
7.012
JPY Spread / Gemiddelde doel -9,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +46,24% | 1,05 mld. | | +17,19% | 3,71 mld. | | +9,39% | 1,61 mld. | | -32,57% | 1,28 mld. | | -24,34% | 1,25 mld. | | +68,01% | 1,05 mld. | | -23,65% | 1,04 mld. | | +18,79% | 907 mln. | | -11,19% | 652 mln. | | -29,28% | 610 mln. |
Fotografische apparatuur
|