Beurs gesloten -
Japan Exchange
08:00:00 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.792
JPY
|
-0,17%
|
|
+1,64%
|
+4,15%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.174.838
|
1.057.832
|
890.435
|
958.592
|
1.062.448
|
1.075.750
|
-
|
-
|
Bedrijfswaarde
1 |
2.207.030
|
2.099.452
|
2.026.665
|
2.102.073
|
2.280.625
|
2.316.631
|
2.215.444
|
2.242.620
|
K/w-verhouding
|
20,3
x
|
24,3
x
|
-15,8
x
|
109
x
|
41
x
|
17,4
x
|
16,7
x
|
16,1
x
|
Dividendrendement
|
1,03%
|
1,35%
|
1,02%
|
0,94%
|
0,85%
|
0,95%
|
1,26%
|
1,47%
|
Marktkapitalisatie/omzet
|
1,02
x
|
0,91
x
|
0,95
x
|
1,09
x
|
1,14
x
|
1,06
x
|
1,05
x
|
1,04
x
|
Bedrijfswaarde/omzet
|
1,91
x
|
1,8
x
|
2,17
x
|
2,39
x
|
2,45
x
|
2,23
x
|
2,17
x
|
2,16
x
|
Bedrijfswaarde/EBITDA
|
13,7
x
|
13,6
x
|
35,8
x
|
18,2
x
|
17,9
x
|
12,8
x
|
12,2
x
|
12
x
|
Bedrijfswaarde/FCF
|
-21,7
x
|
-42
x
|
-69,2
x
|
311
x
|
-38,6
x
|
72
x
|
52,7
x
|
-184
x
|
FCF Yield
|
-4,6%
|
-2,38%
|
-1,45%
|
0,32%
|
-2,59%
|
1,39%
|
1,9%
|
-0,54%
|
Price to Book
|
1,58
x
|
1,36
x
|
1,27
x
|
1,36
x
|
1,46
x
|
1,4
x
|
1,31
x
|
1,23
x
|
Aantal aandelen (in duizenden)
|
607.780
|
622.254
|
604.094
|
602.131
|
602.978
|
599.137
|
-
|
-
|
Referentieprijs
2 |
1.933
|
1.700
|
1.474
|
1.592
|
1.762
|
1.792
|
1.792
|
1.792
|
Datum van publicatie
|
13/05/19
|
22/05/20
|
13/05/21
|
13/05/22
|
11/05/23
|
13/05/24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.157.440
|
1.164.243
|
935.927
|
879.112
|
931.293
|
1.037.819
|
1.022.600
|
1.037.060
|
EBITDA
1 |
160.584
|
154.208
|
56.650
|
115.735
|
127.576
|
181.600
|
181.519
|
186.784
|
Bedrijfsresultaat (EBIT)
1 |
81.971
|
68.760
|
-31.658
|
31.544
|
44.603
|
94.905
|
92.780
|
95.600
|
Operationele Marge
|
7,08%
|
5,91%
|
-3,38%
|
3,59%
|
4,79%
|
9,14%
|
9,07%
|
9,22%
|
Resultaat voor belastingen (EBT)
1 |
83.162
|
65.764
|
-55.715
|
27.032
|
41.385
|
94.300
|
95.398
|
99.822
|
Nettowinst (verlies)
1 |
57.824
|
42.386
|
-56.229
|
8.782
|
25.995
|
63.763
|
63.925
|
66.040
|
Nettomarge
|
5%
|
3,64%
|
-6,01%
|
1%
|
2,79%
|
6,14%
|
6,25%
|
6,37%
|
WPA
2 |
95,14
|
69,88
|
-93,08
|
14,58
|
42,94
|
105,8
|
107,6
|
111,6
|
Free Cash Flow
1 |
-101.510
|
-49.988
|
-29.305
|
6.767
|
-59.027
|
32.179
|
42.050
|
-12.218
|
FCF-marge
|
-8,77%
|
-4,29%
|
-3,13%
|
0,77%
|
-6,34%
|
3,1%
|
4,11%
|
-1,18%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
5,85%
|
-
|
17,72%
|
23,17%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
77,06%
|
-
|
50,47%
|
65,78%
|
-
|
Dividend per aandeel
2 |
20,00
|
23,00
|
15,00
|
15,00
|
15,00
|
17,50
|
22,50
|
26,40
|
Datum van publicatie
|
13/05/19
|
22/05/20
|
13/05/21
|
13/05/22
|
11/05/23
|
13/05/24
|
-
|
-
|
Fiscaal tijdperk: März |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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 |
580.197
|
584.046
|
434.019
|
501.908
|
243.877
|
443.052
|
211.439
|
224.621
|
209.182
|
225.511
|
434.693
|
235.812
|
260.788
|
239.200
|
244.200
|
483.468
|
245.433
|
308.918
|
247.700
|
255.700
|
253.200
|
310.100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
44.839
|
23.921
|
-20.398
|
-11.260
|
23.812
|
24.941
|
9.943
|
-3.340
|
8.772
|
13.051
|
21.823
|
14.809
|
7.971
|
24.500
|
21.000
|
45.533
|
23.728
|
25.644
|
25.500
|
20.500
|
22.500
|
23.600
|
Operationele Marge
|
7,73%
|
4,1%
|
-4,7%
|
-2,24%
|
9,76%
|
5,63%
|
4,7%
|
-1,49%
|
4,19%
|
5,79%
|
5,02%
|
6,28%
|
3,06%
|
10,24%
|
8,6%
|
9,42%
|
9,67%
|
8,3%
|
10,29%
|
8,02%
|
8,89%
|
7,61%
|
Resultaat voor belastingen (EBT)
|
46.511
|
-
|
-25.200
|
-
|
-
|
39.908
|
11.639
|
-
|
11.079
|
15.579
|
26.658
|
10.549
|
-
|
28.362
|
21.638
|
50.076
|
22.550
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
32.233
|
-
|
-27.162
|
-
|
14.876
|
24.185
|
5.992
|
-21.395
|
7.278
|
11.202
|
18.480
|
5.766
|
1.749
|
19.900
|
15.100
|
35.029
|
15.017
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
5,56%
|
-
|
-6,26%
|
-
|
6,1%
|
5,46%
|
2,83%
|
-9,52%
|
3,48%
|
4,97%
|
4,25%
|
2,45%
|
0,67%
|
8,32%
|
6,18%
|
7,25%
|
6,12%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
53,01
|
-
|
-44,96
|
-
|
24,70
|
40,15
|
9,960
|
-35,53
|
12,08
|
18,59
|
30,67
|
9,560
|
2,710
|
32,69
|
25,16
|
57,85
|
25,08
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
12,00
|
-
|
10,00
|
-
|
-
|
7,500
|
-
|
-
|
-
|
-
|
7,500
|
-
|
-
|
-
|
-
|
7,500
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/11/19
|
22/05/20
|
10/11/20
|
13/05/21
|
9/11/21
|
9/11/21
|
10/02/22
|
13/05/22
|
10/08/22
|
14/11/22
|
14/11/22
|
13/02/23
|
11/05/23
|
8/08/23
|
8/11/23
|
8/11/23
|
9/02/24
|
13/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.032.192
|
1.041.620
|
1.136.230
|
1.143.481
|
1.218.177
|
1.212.175
|
1.139.694
|
1.166.870
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,428
x
|
6,755
x
|
20,06
x
|
9,88
x
|
9,549
x
|
6,675
x
|
6,279
x
|
6,247
x
|
Free Cash Flow
1 |
-101.510
|
-49.988
|
-29.305
|
6.767
|
-59.027
|
32.179
|
42.050
|
-12.218
|
ROE (netto-inkomsten/eigen vermogen)
|
8%
|
5,6%
|
-7,71%
|
1,2%
|
3,6%
|
8,3%
|
7,98%
|
7,94%
|
ROA (netto-inkomsten/totale activa)
|
3,5%
|
2,9%
|
-1,07%
|
1,41%
|
1,86%
|
3,77%
|
3,1%
|
3,2%
|
Totale activa
1 |
1.651.095
|
1.461.586
|
5.254.457
|
621.708
|
1.397.513
|
1.690.878
|
2.062.097
|
2.063.750
|
Nettoactief per aandeel
2 |
1.226
|
1.253
|
1.163
|
1.167
|
1.205
|
1.317
|
1.371
|
1.452
|
Cashflow per aandeel
2 |
224,0
|
211,0
|
53,10
|
154,0
|
180,0
|
250,0
|
-
|
265,0
|
Capex
1 |
239.945
|
205.290
|
106.385
|
110.397
|
157.677
|
113.155
|
131.150
|
170.750
|
Capex/omzet
|
20,73%
|
17,63%
|
11,37%
|
12,56%
|
16,93%
|
10,9%
|
12,83%
|
16,46%
|
Datum van publicatie
|
13/05/19
|
22/05/20
|
13/05/21
|
13/05/22
|
11/05/23
|
13/05/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.796
JPY Gemiddelde koersdoel
2.000
JPY Spread / Gemiddelde doel +11,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,15% | 6,73 mld. | | -4,16% | 21,13 mld. | | +11,60% | 9,54 mld. | | +0,53% | 8,92 mld. | | -6,08% | 6,33 mld. | | -21,59% | 5,34 mld. | | +13,44% | 4,16 mld. | | -22,45% | 4,11 mld. | | -27,78% | 3,54 mld. | | -28,68% | 3,51 mld. |
Personenvervoer, Grond & Zee - Andere
|