Beurs gesloten -
Japan Exchange
08:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.750
JPY
|
+0,17%
|
|
-0,17%
|
-19,92%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
63.690
|
69.077
|
86.439
|
69.066
|
70.600
|
53.218
|
-
|
-
|
Bedrijfswaarde
1 |
51.263
|
56.224
|
68.684
|
51.045
|
50.822
|
33.057
|
30.907
|
28.997
|
K/w-verhouding
|
14,7
x
|
14,1
x
|
15,1
x
|
13
x
|
18,6
x
|
11,1
x
|
10
x
|
9,42
x
|
Dividendrendement
|
1,41%
|
1,47%
|
1,3%
|
1,79%
|
1,73%
|
2,3%
|
2,45%
|
2,59%
|
Marktkapitalisatie/omzet
|
0,42
x
|
0,42
x
|
0,57
x
|
0,42
x
|
0,42
x
|
0,31
x
|
0,3
x
|
0,29
x
|
Bedrijfswaarde/omzet
|
0,34
x
|
0,34
x
|
0,45
x
|
0,31
x
|
0,3
x
|
0,19
x
|
0,17
x
|
0,16
x
|
Bedrijfswaarde/EBITDA
|
6,03
x
|
5,73
x
|
6,43
x
|
4,71
x
|
4,78
x
|
3,15
x
|
2,86
x
|
2,59
x
|
Bedrijfswaarde/FCF
|
11
x
|
26,2
x
|
11
x
|
31,2
x
|
7,57
x
|
9,18
x
|
9,17
x
|
7,96
x
|
FCF Yield
|
9,07%
|
3,82%
|
9,05%
|
3,2%
|
13,2%
|
10,9%
|
10,9%
|
12,6%
|
Price to Book
|
1,87
x
|
1,82
x
|
2,01
x
|
1,46
x
|
1,45
x
|
1,06
x
|
0,98
x
|
0,91
x
|
Aantal aandelen (in duizenden)
|
9.783
|
9.784
|
9.789
|
9.797
|
9.541
|
9.271
|
-
|
-
|
Referentieprijs
2 |
6.510
|
7.060
|
8.830
|
7.050
|
7.400
|
5.740
|
5.740
|
5.740
|
Datum van publicatie
|
25/04/19
|
30/04/20
|
27/04/21
|
27/04/22
|
26/04/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
151.111
|
163.463
|
152.285
|
162.984
|
167.760
|
169.794
|
177.800
|
185.540
|
EBITDA
1 |
8.505
|
9.808
|
10.676
|
10.847
|
10.630
|
10.510
|
10.800
|
11.175
|
Bedrijfsresultaat (EBIT)
1 |
6.733
|
7.566
|
8.243
|
7.990
|
7.438
|
7.316
|
8.024
|
8.562
|
Operationele Marge
|
4,46%
|
4,63%
|
5,41%
|
4,9%
|
4,43%
|
4,31%
|
4,51%
|
4,61%
|
Resultaat voor belastingen (EBT)
1 |
6.525
|
7.391
|
8.401
|
8.101
|
7.160
|
7.407
|
8.225
|
8.820
|
Nettowinst (verlies)
1 |
4.328
|
4.909
|
5.730
|
5.291
|
3.835
|
4.816
|
5.308
|
5.664
|
Nettomarge
|
2,86%
|
3%
|
3,76%
|
3,25%
|
2,29%
|
2,84%
|
2,99%
|
3,05%
|
WPA
2 |
443,9
|
501,8
|
585,5
|
540,2
|
398,0
|
517,4
|
571,2
|
609,5
|
Free Cash Flow
1 |
4.651
|
2.146
|
6.216
|
1.634
|
6.712
|
3.602
|
3.372
|
3.645
|
FCF-marge
|
3,08%
|
1,31%
|
4,08%
|
1%
|
4%
|
2,12%
|
1,9%
|
1,96%
|
Kasstroomconversie (ebitda)
|
54,69%
|
21,88%
|
58,22%
|
15,06%
|
63,14%
|
34,27%
|
31,22%
|
32,62%
|
Kasstroomconversie (nettowinst)
|
107,46%
|
43,72%
|
108,48%
|
30,88%
|
175,02%
|
74,79%
|
63,52%
|
64,35%
|
Dividend per aandeel
2 |
92,00
|
104,0
|
115,0
|
126,0
|
128,0
|
132,0
|
140,6
|
148,4
|
Datum van publicatie
|
25/04/19
|
30/04/20
|
27/04/21
|
27/04/22
|
26/04/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
80.217
|
83.246
|
72.645
|
40.111
|
79.716
|
42.693
|
40.575
|
41.556
|
42.333
|
83.889
|
43.961
|
39.910
|
83.871
|
41.692
|
42.176
|
83.868
|
44.669
|
41.206
|
42.310
|
43.915
|
46.890
|
43.585
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.672
|
3.894
|
3.592
|
1.795
|
3.959
|
2.225
|
1.806
|
1.882
|
1.778
|
3.660
|
2.066
|
1.712
|
-
|
1.944
|
1.688
|
3.632
|
2.083
|
1.605
|
1.965
|
1.940
|
2.345
|
1.800
|
Operationele Marge
|
4,58%
|
4,68%
|
4,94%
|
4,48%
|
4,97%
|
5,21%
|
4,45%
|
4,53%
|
4,2%
|
4,36%
|
4,7%
|
4,29%
|
-
|
4,66%
|
4%
|
4,33%
|
4,66%
|
3,9%
|
4,64%
|
4,42%
|
5%
|
4,13%
|
Resultaat voor belastingen (EBT)
1 |
3.604
|
-
|
3.666
|
-
|
3.964
|
2.264
|
-
|
1.993
|
-
|
5.053
|
2.132
|
-
|
-
|
1.938
|
-
|
3.625
|
2.098
|
1.749
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.362
|
-
|
2.562
|
1.147
|
2.600
|
1.450
|
1.241
|
1.310
|
-
|
3.320
|
1.389
|
-
|
-
|
1.217
|
-
|
2.347
|
1.356
|
1.147
|
-
|
-
|
-
|
-
|
Nettomarge
|
2,94%
|
-
|
3,53%
|
2,86%
|
3,26%
|
3,4%
|
3,06%
|
3,15%
|
-
|
3,96%
|
3,16%
|
-
|
-
|
2,92%
|
-
|
2,8%
|
3,04%
|
2,78%
|
-
|
-
|
-
|
-
|
WPA
|
241,4
|
-
|
261,9
|
-
|
265,5
|
148,0
|
-
|
134,2
|
-
|
341,9
|
145,0
|
-
|
-
|
128,3
|
-
|
248,6
|
145,2
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
52,00
|
-
|
55,00
|
-
|
62,00
|
-
|
-
|
-
|
-
|
68,00
|
-
|
-
|
-
|
-
|
-
|
66,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/10/19
|
30/04/20
|
26/10/20
|
25/10/21
|
25/10/21
|
31/01/22
|
27/04/22
|
25/07/22
|
24/10/22
|
24/10/22
|
30/01/23
|
26/04/23
|
26/04/23
|
31/07/23
|
30/10/23
|
30/10/23
|
29/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
12.427
|
12.853
|
17.755
|
18.021
|
19.778
|
20.161
|
22.311
|
24.221
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4.651
|
2.146
|
6.216
|
1.634
|
6.712
|
3.602
|
3.372
|
3.645
|
ROE (netto-inkomsten/eigen vermogen)
|
13,5%
|
13,6%
|
14,2%
|
11,7%
|
8%
|
9,73%
|
10,1%
|
9,93%
|
ROA (netto-inkomsten/totale activa)
|
13,2%
|
13,2%
|
13,4%
|
12,1%
|
10,7%
|
8,35%
|
8,75%
|
8,7%
|
Totale activa
1 |
32.873
|
37.230
|
42.683
|
43.688
|
35.966
|
57.672
|
60.663
|
65.103
|
Nettoactief per aandeel
2 |
3.474
|
3.878
|
4.383
|
4.816
|
5.091
|
5.403
|
5.836
|
6.299
|
Cashflow per aandeel
2 |
625,0
|
731,0
|
834,0
|
817,0
|
698,0
|
852,0
|
859,0
|
911,0
|
Capex
1 |
1.941
|
3.891
|
2.592
|
4.078
|
3.922
|
3.395
|
4.550
|
4.750
|
Capex/omzet
|
1,28%
|
2,38%
|
1,7%
|
2,5%
|
2,34%
|
2%
|
2,56%
|
2,56%
|
Datum van publicatie
|
25/04/19
|
30/04/20
|
27/04/21
|
27/04/22
|
26/04/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5.740
JPY Gemiddelde koersdoel
7.115
JPY Spread / Gemiddelde doel +23,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,92% | 340 mln. | | -9,09% | 40,1 mld. | | -18,81% | 16,73 mld. | | +2,94% | 11,49 mld. | | -8,48% | 6,34 mld. | | -16,64% | 2,28 mld. | | -18,06% | 2,2 mld. | | +11,73% | 1,75 mld. | | -19,83% | 1,37 mld. | | +0,65% | 1,23 mld. |
Vrachtwagens
|