Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9.810
JPY
|
0,00%
|
|
+10,22%
|
+37,59%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.881
|
18.657
|
53.444
|
61.496
|
52.391
|
245.238
|
-
|
-
|
Bedrijfswaarde
1 |
19.726
|
18.425
|
50.562
|
59.507
|
51.717
|
241.587
|
238.862
|
238.068
|
K/w-verhouding
|
19,2
x
|
50,6
x
|
20,1
x
|
7,56
x
|
7,13
x
|
41,7
x
|
27,2
x
|
21,1
x
|
Dividendrendement
|
2,37%
|
2,14%
|
0,75%
|
2,03%
|
1,91%
|
0,41%
|
0,45%
|
0,49%
|
Marktkapitalisatie/omzet
|
0,6
x
|
0,74
x
|
1,8
x
|
1,21
x
|
0,97
x
|
4,99
x
|
4,05
x
|
3,57
x
|
Bedrijfswaarde/omzet
|
0,7
x
|
0,73
x
|
1,7
x
|
1,17
x
|
0,96
x
|
4,91
x
|
3,95
x
|
3,47
x
|
Bedrijfswaarde/EBITDA
|
8,48
x
|
7,96
x
|
9,33
x
|
4,42
x
|
4,13
x
|
22,2
x
|
17,6
x
|
13,9
x
|
Bedrijfswaarde/FCF
|
-
|
5,15
x
|
27,1
x
|
-303
x
|
198
x
|
49
x
|
107
x
|
36,6
x
|
FCF Yield
|
-
|
19,4%
|
3,68%
|
-0,33%
|
0,5%
|
2,04%
|
0,93%
|
2,73%
|
Price to Book
|
0,61
x
|
0,69
x
|
1,71
x
|
1,51
x
|
1,11
x
|
4,59
x
|
4,01
x
|
3,43
x
|
Aantal aandelen (in duizenden)
|
25.009
|
25.009
|
25.009
|
25.009
|
25.020
|
24.999
|
-
|
-
|
Referentieprijs
2 |
675,0
|
746,0
|
2.137
|
2.459
|
2.094
|
9.810
|
9.810
|
9.810
|
Datum van publicatie
|
13/05/19
|
28/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
28.272
|
25.255
|
29.706
|
50.666
|
53.822
|
49.162
|
60.500
|
68.657
|
EBITDA
1 |
2.325
|
2.315
|
5.420
|
13.455
|
12.535
|
10.900
|
13.600
|
17.100
|
Bedrijfsresultaat (EBIT)
1 |
937
|
812
|
3.618
|
11.505
|
10.037
|
8.268
|
12.771
|
16.457
|
Operationele Marge
|
3,31%
|
3,22%
|
12,18%
|
22,71%
|
18,65%
|
16,82%
|
21,11%
|
23,97%
|
Resultaat voor belastingen (EBT)
1 |
997
|
644
|
3.814
|
11.695
|
10.183
|
8.650
|
13.277
|
17.343
|
Nettowinst (verlies)
1 |
877
|
368
|
2.663
|
8.129
|
7.346
|
5.883
|
9.029
|
11.601
|
Nettomarge
|
3,1%
|
1,46%
|
8,96%
|
16,04%
|
13,65%
|
11,97%
|
14,92%
|
16,9%
|
WPA
2 |
35,09
|
14,75
|
106,5
|
325,1
|
293,7
|
235,3
|
361,1
|
464,0
|
Free Cash Flow
1 |
-
|
3.579
|
1.863
|
-196,4
|
261
|
4.928
|
2.230
|
6.500
|
FCF-marge
|
-
|
14,17%
|
6,27%
|
-0,39%
|
0,48%
|
10,02%
|
3,69%
|
9,47%
|
Kasstroomconversie (ebitda)
|
-
|
154,58%
|
34,37%
|
-
|
2,08%
|
45,21%
|
16,4%
|
38,01%
|
Kasstroomconversie (nettowinst)
|
-
|
972,55%
|
69,96%
|
-
|
3,55%
|
83,76%
|
24,7%
|
56,03%
|
Dividend per aandeel
2 |
16,00
|
16,00
|
16,00
|
50,00
|
40,00
|
40,00
|
44,00
|
48,50
|
Datum van publicatie
|
13/05/19
|
28/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
1 |
11.641
|
13.614
|
12.869
|
16.837
|
12.372
|
24.332
|
13.959
|
12.375
|
26.334
|
14.592
|
14.191
|
28.783
|
11.388
|
13.651
|
25.039
|
9.511
|
11.754
|
21.265
|
10.767
|
17.812
|
28.485
|
12.750
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-181
|
993
|
1.087
|
2.531
|
2.914
|
5.675
|
3.376
|
2.454
|
5.830
|
2.859
|
3.004
|
5.863
|
1.650
|
2.524
|
4.174
|
920
|
1.468
|
2.388
|
1.687
|
4.383
|
6.112
|
1.700
|
Operationele Marge
|
-1,55%
|
7,29%
|
8,45%
|
15,03%
|
23,55%
|
23,32%
|
24,19%
|
19,83%
|
22,14%
|
19,59%
|
21,17%
|
20,37%
|
14,49%
|
18,49%
|
16,67%
|
9,67%
|
12,49%
|
11,23%
|
15,67%
|
24,61%
|
21,46%
|
13,33%
|
Resultaat voor belastingen (EBT)
1 |
-283
|
927
|
1.236
|
2.578
|
2.985
|
5.700
|
3.380
|
-
|
-
|
3.218
|
3.261
|
6.479
|
1.172
|
-
|
-
|
1.140
|
1.622
|
2.762
|
1.583
|
4.482
|
6.037
|
-
|
Nettowinst (verlies)
1 |
-201
|
569
|
889
|
1.774
|
2.167
|
4.145
|
2.471
|
1.513
|
3.984
|
2.357
|
2.411
|
4.768
|
863
|
1.715
|
2.578
|
782
|
1.176
|
1.958
|
1.154
|
2.698
|
3.852
|
1.400
|
Nettomarge
|
-1,73%
|
4,18%
|
6,91%
|
10,54%
|
17,52%
|
17,04%
|
17,7%
|
12,23%
|
15,13%
|
16,15%
|
16,99%
|
16,57%
|
7,58%
|
12,56%
|
10,3%
|
8,22%
|
10,01%
|
9,21%
|
10,72%
|
15,14%
|
13,52%
|
10,98%
|
WPA
2 |
-8,040
|
-
|
35,55
|
-
|
-
|
165,8
|
98,82
|
-
|
-
|
94,28
|
-
|
190,6
|
34,49
|
68,55
|
103,0
|
31,29
|
47,00
|
78,30
|
46,16
|
96,30
|
142,4
|
56,00
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/11/19
|
28/05/20
|
9/11/20
|
13/05/21
|
8/11/21
|
8/11/21
|
7/02/22
|
12/05/22
|
12/05/22
|
8/08/22
|
9/11/22
|
9/11/22
|
7/02/23
|
11/05/23
|
11/05/23
|
8/08/23
|
8/11/23
|
8/11/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.845
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
232
|
2.882
|
1.989
|
674
|
3.651
|
6.376
|
7.170
|
Hefboom (schuld/ebitda)
|
1,223
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
3.579
|
1.863
|
-196
|
261
|
4.928
|
2.230
|
6.500
|
ROE (netto-inkomsten/eigen vermogen)
|
3,2%
|
1,4%
|
9,2%
|
22,6%
|
16,7%
|
11,8%
|
15,8%
|
18,2%
|
ROA (netto-inkomsten/totale activa)
|
2,22%
|
1,49%
|
8,05%
|
19%
|
14,1%
|
8%
|
11,4%
|
13,7%
|
Totale activa
1 |
39.424
|
24.768
|
33.101
|
42.685
|
52.112
|
73.539
|
79.198
|
84.682
|
Nettoactief per aandeel
2 |
1.104
|
1.077
|
1.247
|
1.629
|
1.887
|
2.137
|
2.445
|
2.860
|
Cashflow per aandeel
|
90,60
|
74,80
|
171,0
|
403,0
|
394,0
|
-
|
-
|
-
|
Capex
1 |
1.453
|
2.773
|
3.448
|
4.772
|
2.570
|
3.950
|
4.000
|
3.900
|
Capex/omzet
|
5,14%
|
10,98%
|
11,61%
|
9,42%
|
4,77%
|
8,03%
|
6,61%
|
5,68%
|
Datum van publicatie
|
13/05/19
|
28/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
9.810
JPY Gemiddelde koersdoel
10.333
JPY Spread / Gemiddelde doel +5,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +37,59% | 1,59 mld. | | +25,93% | 164 mld. | | +32,90% | 32,75 mld. | | +27,42% | 30,63 mld. | | -18,70% | 26,73 mld. | | +29,83% | 23,4 mld. | | -7,77% | 12,14 mld. | | -8,13% | 9,92 mld. | | +110,70% | 9,36 mld. | | +33,93% | 6,22 mld. |
Productie van halfgeleidermachines
|