Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.290
JPY
|
0,00%
|
|
+6,22%
|
-19,73%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.306
|
6.495
|
18.786
|
14.774
|
59.950
|
48.124
|
-
|
-
|
Bedrijfswaarde
1 |
19.595
|
14.746
|
27.047
|
20.074
|
62.284
|
48.124
|
48.124
|
48.124
|
K/w-verhouding
|
-34,2
x
|
27,2
x
|
10,5
x
|
4,71
x
|
14,6
x
|
16
x
|
14,2
x
|
13,4
x
|
Dividendrendement
|
-
|
-
|
0,82%
|
3,33%
|
1,67%
|
1,89%
|
2,12%
|
2,25%
|
Marktkapitalisatie/omzet
|
0,49
x
|
0,35
x
|
0,72
x
|
0,44
x
|
1,69
x
|
1,27
x
|
1,17
x
|
1,11
x
|
Bedrijfswaarde/omzet
|
0,49
x
|
0,35
x
|
0,72
x
|
0,44
x
|
1,69
x
|
1,27
x
|
1,17
x
|
1,11
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
1,33
x
|
0,81
x
|
3,06
x
|
2,32
x
|
2,24
x
|
2,19
x
|
Bedrijfswaarde/FCF
|
15,3
x
|
2,33
x
|
-
|
5,36
x
|
16,3
x
|
15
x
|
13,7
x
|
12,4
x
|
FCF Yield
|
6,53%
|
42,9%
|
-
|
18,6%
|
6,12%
|
6,66%
|
7,29%
|
8,06%
|
Price to Book
|
0,36
x
|
0,28
x
|
0,72
x
|
0,5
x
|
1,76
x
|
1,33
x
|
1,25
x
|
1,17
x
|
Aantal aandelen (in duizenden)
|
9.097
|
9.097
|
9.097
|
9.097
|
9.097
|
9.097
|
-
|
-
|
Referentieprijs
2 |
913,0
|
714,0
|
2.065
|
1.624
|
6.590
|
5.290
|
5.290
|
5.290
|
Datum van publicatie
|
12/02/20
|
9/02/21
|
10/02/22
|
10/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.908
|
18.339
|
25.942
|
33.212
|
35.403
|
38.000
|
41.000
|
43.500
|
EBITDA
1 |
-
|
-
|
14.175
|
18.210
|
19.589
|
20.700
|
21.500
|
22.000
|
Bedrijfsresultaat (EBIT)
1 |
-110
|
429
|
4.161
|
6.839
|
7.188
|
7.700
|
8.500
|
9.000
|
Operationele Marge
|
-0,65%
|
2,34%
|
16,04%
|
20,59%
|
20,3%
|
20,26%
|
20,73%
|
20,69%
|
Resultaat voor belastingen (EBT)
|
66
|
739
|
4.397
|
8.025
|
8.522
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-243
|
238
|
1.793
|
3.134
|
4.094
|
3.000
|
3.400
|
3.600
|
Nettomarge
|
-1,44%
|
1,3%
|
6,91%
|
9,44%
|
11,56%
|
7,89%
|
8,29%
|
8,28%
|
WPA
2 |
-26,66
|
26,23
|
197,2
|
344,6
|
450,1
|
329,8
|
373,7
|
395,7
|
Free Cash Flow
1 |
542
|
2.784
|
-
|
2.754
|
3.667
|
3.207
|
3.507
|
3.881
|
FCF-marge
|
3,21%
|
15,18%
|
-
|
8,29%
|
10,36%
|
8,44%
|
8,55%
|
8,92%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
15,12%
|
18,72%
|
15,49%
|
16,31%
|
17,64%
|
Kasstroomconversie (nettowinst)
|
-
|
1.169,75%
|
-
|
87,87%
|
89,58%
|
106,9%
|
103,15%
|
107,81%
|
Dividend per aandeel
2 |
-
|
-
|
17,00
|
54,00
|
110,0
|
100,0
|
112,0
|
119,0
|
Datum van publicatie
|
12/02/20
|
9/02/21
|
10/02/22
|
10/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
---|
Omzet
1 |
9.175
|
11.809
|
6.694
|
7.439
|
14.133
|
7.578
|
8.222
|
15.800
|
8.716
|
8.696
|
17.412
|
8.245
|
8.617
|
16.862
|
9.184
|
9.357
|
18.541
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
321
|
1.604
|
1.169
|
1.388
|
2.557
|
1.449
|
1.573
|
3.022
|
1.788
|
2.029
|
3.817
|
1.690
|
1.600
|
3.290
|
1.935
|
1.963
|
3.898
|
Operationele Marge
|
3,5%
|
13,58%
|
17,46%
|
18,66%
|
18,09%
|
19,12%
|
19,13%
|
19,13%
|
20,51%
|
23,33%
|
21,92%
|
20,5%
|
18,57%
|
19,51%
|
21,07%
|
20,98%
|
21,02%
|
Resultaat voor belastingen (EBT)
|
691
|
1.790
|
1.226
|
-
|
-
|
1.540
|
-
|
3.456
|
2.372
|
-
|
-
|
2.225
|
-
|
4.203
|
2.217
|
-
|
-
|
Nettowinst (verlies)
|
283
|
763
|
488
|
-
|
-
|
579
|
-
|
1.130
|
946
|
-
|
-
|
1.137
|
-
|
1.917
|
984
|
-
|
-
|
Nettomarge
|
3,08%
|
6,46%
|
7,29%
|
-
|
-
|
7,64%
|
-
|
7,15%
|
10,85%
|
-
|
-
|
13,79%
|
-
|
11,37%
|
10,71%
|
-
|
-
|
WPA
|
31,14
|
83,89
|
53,65
|
-
|
-
|
63,67
|
-
|
124,2
|
104,1
|
-
|
-
|
125,1
|
-
|
210,8
|
108,2
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/08/20
|
13/08/21
|
12/11/21
|
10/02/22
|
10/02/22
|
13/05/22
|
10/08/22
|
10/08/22
|
10/11/22
|
10/02/23
|
10/02/23
|
12/05/23
|
10/08/23
|
10/08/23
|
10/11/23
|
6/02/24
|
6/02/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
11.289
|
8.251
|
8.261
|
5.300
|
2.334
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,5828
x
|
0,2911
x
|
0,1191
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
542
|
2.784
|
-
|
2.754
|
3.667
|
3.207
|
3.507
|
3.881
|
ROE (netto-inkomsten/eigen vermogen)
|
-1,1%
|
1%
|
7,3%
|
11,2%
|
12,9%
|
8,3%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-0,66%
|
0,29%
|
6,94%
|
10,9%
|
10,5%
|
-
|
-
|
-
|
Totale activa
1 |
37.014
|
82.536
|
25.824
|
28.849
|
39.139
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2.518
|
2.556
|
2.879
|
3.251
|
3.751
|
3.971
|
4.244
|
4.528
|
Cashflow per aandeel
|
828,0
|
994,0
|
1.298
|
1.594
|
1.813
|
-
|
-
|
-
|
Capex
1 |
5.330
|
6.912
|
9.835
|
14.277
|
14.014
|
13.000
|
13.000
|
13.000
|
Capex/omzet
|
31,52%
|
37,69%
|
37,91%
|
42,99%
|
39,58%
|
34,21%
|
31,71%
|
29,89%
|
Datum van publicatie
|
12/02/20
|
9/02/21
|
10/02/22
|
10/02/23
|
6/02/24
|
-
|
-
|
-
|
Laatste slotkoers
5.290
JPY Gemiddelde koersdoel
5.000
JPY Spread / Gemiddelde doel -5,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,73% | 305 mln. | | +17,33% | 89,68 mld. | | +9,42% | 22,75 mld. | | +8,17% | 17,4 mld. | | -9,26% | 4,39 mld. | | -3,87% | 3,62 mld. | | +12,84% | 3,6 mld. | | -22,74% | 2,54 mld. | | -7,72% | 1,1 mld. | | -0,95% | 1,07 mld. |
Halfgeleider testapparatuur & service
|