Beurs gesloten -
Japan Exchange
08:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.006
JPY
|
+0,60%
|
|
+0,40%
|
-0,05%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
475.414
|
543.383
|
489.629
|
305.142
|
242.450
|
362.401
|
-
|
-
|
Bedrijfswaarde
1 |
2.542.354
|
2.649.034
|
2.697.695
|
2.741.198
|
2.982.188
|
417.698
|
3.219.549
|
3.242.652
|
K/w-verhouding
|
41,5
x
|
5,83
x
|
33,6
x
|
-7,69
x
|
-1,56
x
|
3,13
x
|
5,85
x
|
5,08
x
|
Dividendrendement
|
3,62%
|
3,32%
|
3,68%
|
4,72%
|
-
|
3,02%
|
1,79%
|
2,86%
|
Marktkapitalisatie/omzet
|
0,35
x
|
0,4
x
|
0,37
x
|
0,27
x
|
0,14
x
|
0,26
x
|
0,23
x
|
0,23
x
|
Bedrijfswaarde/omzet
|
1,85
x
|
1,97
x
|
2,06
x
|
2,41
x
|
1,76
x
|
0,26
x
|
2,07
x
|
2,07
x
|
Bedrijfswaarde/EBITDA
|
20,5
x
|
20,5
x
|
22,9
x
|
145
x
|
126
x
|
1,33
x
|
14,6
x
|
13,8
x
|
Bedrijfswaarde/FCF
|
-26,1
x
|
-62,4
x
|
-33,6
x
|
-13,3
x
|
-11
x
|
6,02
x
|
-426
x
|
115
x
|
FCF Yield
|
-3,84%
|
-1,6%
|
-2,98%
|
-7,52%
|
-9,08%
|
16,6%
|
-0,23%
|
0,87%
|
Price to Book
|
0,86
x
|
0,84
x
|
0,74
x
|
0,5
x
|
0,54
x
|
0,69
x
|
0,59
x
|
0,54
x
|
Aantal aandelen (in duizenden)
|
344.253
|
360.333
|
360.286
|
360.262
|
360.252
|
360.240
|
-
|
-
|
Referentieprijs
2 |
1.381
|
1.508
|
1.359
|
847,0
|
673,0
|
1.006
|
1.006
|
1.006
|
Datum van publicatie
|
26/04/19
|
28/04/20
|
28/04/21
|
28/04/22
|
28/04/23
|
30/04/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.376.979
|
1.347.352
|
1.307.498
|
1.136.646
|
1.694.602
|
1.628.785
|
1.555.833
|
1.563.775
|
EBITDA
1 |
124.309
|
129.433
|
117.701
|
18.877
|
23.692
|
313.265
|
220.900
|
234.650
|
Bedrijfsresultaat (EBIT)
1 |
19.530
|
48.170
|
34.283
|
-60.744
|
-68.892
|
206.777
|
94.300
|
111.350
|
Operationele Marge
|
1,42%
|
3,58%
|
2,62%
|
-5,34%
|
-4,07%
|
12,7%
|
6,06%
|
7,12%
|
Resultaat voor belastingen (EBT)
1 |
14.893
|
124.293
|
18.628
|
-56.199
|
-181.574
|
191.210
|
87.100
|
103.100
|
Nettowinst (verlies)
1 |
11.446
|
90.056
|
14.564
|
-39.705
|
-155.378
|
133.501
|
61.900
|
71.375
|
Nettomarge
|
0,83%
|
6,68%
|
1,11%
|
-3,49%
|
-9,17%
|
8,2%
|
3,98%
|
4,56%
|
WPA
2 |
33,25
|
258,6
|
40,42
|
-110,2
|
-431,3
|
370,6
|
171,8
|
198,1
|
Free Cash Flow
1 |
-97.523
|
-42.457
|
-80.389
|
-206.077
|
-270.853
|
69.371
|
-7.550
|
28.150
|
FCF-marge
|
-7,08%
|
-3,15%
|
-6,15%
|
-18,13%
|
-15,98%
|
4,26%
|
-0,49%
|
1,8%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
22,14%
|
-
|
12%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
51,96%
|
-
|
39,44%
|
Dividend per aandeel
2 |
50,00
|
50,00
|
50,00
|
40,00
|
-
|
35,00
|
18,00
|
28,75
|
Datum van publicatie
|
26/04/19
|
28/04/20
|
28/04/21
|
28/04/22
|
28/04/23
|
30/04/24
|
-
|
-
|
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
|
2025 Q4
|
---|
Omzet
1 |
682.330
|
644.016
|
265.380
|
485.483
|
277.589
|
373.574
|
314.753
|
435.021
|
749.774
|
430.113
|
514.715
|
401.078
|
440.469
|
841.547
|
363.281
|
423.957
|
352.900
|
414.700
|
383.800
|
408.200
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
33.727
|
47.087
|
7.673
|
2.720
|
-29.718
|
-33.746
|
-29.193
|
-43.977
|
-73.170
|
-33.766
|
38.044
|
88.245
|
76.819
|
165.064
|
10.801
|
30.912
|
44.200
|
52.800
|
6.000
|
-8.800
|
Operationele Marge
|
4,94%
|
7,31%
|
2,89%
|
0,56%
|
-10,71%
|
-9,03%
|
-9,27%
|
-10,11%
|
-9,76%
|
-7,85%
|
7,39%
|
22%
|
17,44%
|
19,61%
|
2,97%
|
7,29%
|
12,52%
|
12,73%
|
1,56%
|
-2,16%
|
Resultaat voor belastingen (EBT)
1 |
117.506
|
44.488
|
10.134
|
7.431
|
-30.026
|
-33.604
|
-39.675
|
-37.105
|
-76.780
|
-126.025
|
-
|
82.409
|
79.452
|
161.861
|
3.679
|
25.670
|
41.600
|
50.300
|
3.100
|
-7.900
|
Nettowinst (verlies)
1 |
85.434
|
34.309
|
7.881
|
6.521
|
-21.504
|
-24.722
|
-26.759
|
-29.256
|
-56.015
|
-110.719
|
11.356
|
62.637
|
60.391
|
123.028
|
-2.524
|
12.997
|
30.700
|
37.100
|
2.300
|
-5.900
|
Nettomarge
|
12,52%
|
5,33%
|
2,97%
|
1,34%
|
-7,75%
|
-6,62%
|
-8,5%
|
-6,73%
|
-7,47%
|
-25,74%
|
2,21%
|
15,62%
|
13,71%
|
14,62%
|
-0,69%
|
3,07%
|
8,7%
|
8,95%
|
0,6%
|
-1,45%
|
WPA
2 |
248,2
|
95,22
|
21,88
|
18,10
|
-59,69
|
-68,62
|
-74,28
|
-81,21
|
-155,5
|
-307,3
|
31,52
|
173,9
|
167,6
|
341,5
|
-7,000
|
36,08
|
85,30
|
103,1
|
6,400
|
-16,30
|
Dividend per aandeel
|
25,00
|
25,00
|
-
|
25,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/10/19
|
30/10/20
|
29/10/21
|
29/10/21
|
31/01/22
|
28/04/22
|
29/07/22
|
28/10/22
|
28/10/22
|
31/01/23
|
28/04/23
|
28/07/23
|
31/10/23
|
31/10/23
|
31/01/24
|
30/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.066.940
|
2.105.651
|
2.208.066
|
2.436.056
|
2.739.738
|
2.801.946
|
2.857.148
|
2.880.251
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
16,63
x
|
16,27
x
|
18,76
x
|
129
x
|
115,6
x
|
10,07
x
|
12,93
x
|
12,27
x
|
Free Cash Flow
1 |
-97.523
|
-42.457
|
-80.389
|
-206.077
|
-270.853
|
69.371
|
-7.550
|
28.150
|
ROE (netto-inkomsten/eigen vermogen)
|
2%
|
15%
|
2,2%
|
-6,3%
|
-29,5%
|
25,4%
|
10,9%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
0,39%
|
1,22%
|
0,9%
|
-1,78%
|
-2,81%
|
4,75%
|
2,1%
|
1,9%
|
Totale activa
1 |
2.905.961
|
7.375.533
|
1.609.371
|
2.230.430
|
5.534.548
|
2.811.127
|
2.947.619
|
3.756.579
|
Nettoactief per aandeel
2 |
1.614
|
1.785
|
1.824
|
1.682
|
1.242
|
1.679
|
1.715
|
1.846
|
Cashflow per aandeel
|
350,0
|
492,0
|
272,0
|
111,0
|
-174,0
|
666,0
|
-
|
-
|
Capex
1 |
179.158
|
179.207
|
190.617
|
184.213
|
208.157
|
229.234
|
209.250
|
184.250
|
Capex/omzet
|
13,01%
|
13,3%
|
14,58%
|
16,21%
|
12,28%
|
14,07%
|
13,45%
|
11,78%
|
Datum van publicatie
|
26/04/19
|
28/04/20
|
28/04/21
|
28/04/22
|
28/04/23
|
30/04/24
|
-
|
-
|
Laatste slotkoers
1.006
JPY Gemiddelde koersdoel
1.172
JPY Spread / Gemiddelde doel +16,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,05% | 2,32 mld. | | +21,49% | 152 mld. | | +11,44% | 85,44 mld. | | +2,86% | 82,74 mld. | | +5,80% | 79,24 mld. | | +0,37% | 73,89 mld. | | +83,87% | 67,75 mld. | | +12,79% | 48,29 mld. | | 0,00% | 45,85 mld. | | +12,91% | 44,48 mld. |
Elektriciteitsbedrijven - Andere
|