Beurs gesloten -
Japan Exchange
08:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.340
JPY
|
-1,92%
|
|
+2,97%
|
+7,83%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48.471
|
75.691
|
185.356
|
127.019
|
210.327
|
260.943
|
-
|
-
|
Bedrijfswaarde
1 |
101.333
|
129.086
|
227.781
|
160.049
|
222.165
|
260.943
|
260.943
|
260.943
|
K/w-verhouding
|
7,99
x
|
15,4
x
|
23
x
|
14,6
x
|
19,1
x
|
17,3
x
|
16
x
|
14,4
x
|
Dividendrendement
|
0,62%
|
0,63%
|
0,44%
|
0,71%
|
0,61%
|
0,74%
|
0,84%
|
1,08%
|
Marktkapitalisatie/omzet
|
0,28
x
|
0,39
x
|
0,89
x
|
0,53
x
|
0,76
x
|
0,83
x
|
0,78
x
|
0,73
x
|
Bedrijfswaarde/omzet
|
0,28
x
|
0,39
x
|
0,89
x
|
0,53
x
|
0,76
x
|
0,83
x
|
0,78
x
|
0,73
x
|
Bedrijfswaarde/EBITDA
|
-
|
3,88
x
|
7,6
x
|
4,84
x
|
6,72
x
|
6,51
x
|
6,27
x
|
5,66
x
|
Bedrijfswaarde/FCF
|
3,15
x
|
24,8
x
|
16,1
x
|
12,4
x
|
170
x
|
32,2
x
|
20,6
x
|
17,9
x
|
FCF Yield
|
31,8%
|
4,04%
|
6,22%
|
8,07%
|
0,59%
|
3,1%
|
4,86%
|
5,59%
|
Price to Book
|
2,29
x
|
2,94
x
|
5,56
x
|
3,15
x
|
3,07
x
|
3,17
x
|
2,72
x
|
2,34
x
|
Aantal aandelen (in duizenden)
|
60.063
|
60.073
|
60.083
|
60.085
|
60.094
|
60.125
|
-
|
-
|
Referentieprijs
2 |
807,0
|
1.260
|
3.085
|
2.114
|
3.500
|
4.340
|
4.340
|
4.340
|
Datum van publicatie
|
10/10/19
|
14/10/20
|
14/10/21
|
13/10/22
|
12/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
175.769
|
193.192
|
208.351
|
237.927
|
276.344
|
314.500
|
335.833
|
357.600
|
EBITDA
1 |
-
|
19.504
|
24.378
|
26.269
|
31.316
|
40.100
|
41.600
|
46.100
|
Bedrijfsresultaat (EBIT)
1 |
8.239
|
10.883
|
15.608
|
17.321
|
21.565
|
29.250
|
30.800
|
33.733
|
Operationele Marge
|
4,69%
|
5,63%
|
7,49%
|
7,28%
|
7,8%
|
9,3%
|
9,17%
|
9,43%
|
Resultaat voor belastingen (EBT)
1 |
4.747
|
8.340
|
14.121
|
14.934
|
19.284
|
27.500
|
28.800
|
31.950
|
Nettowinst (verlies)
1 |
6.069
|
4.909
|
8.044
|
8.687
|
10.959
|
15.045
|
16.283
|
18.067
|
Nettomarge
|
3,45%
|
2,54%
|
3,86%
|
3,65%
|
3,97%
|
4,78%
|
4,85%
|
5,05%
|
WPA
2 |
101,0
|
81,73
|
133,9
|
144,6
|
183,2
|
250,2
|
270,8
|
300,5
|
Free Cash Flow
1 |
15.404
|
3.058
|
11.524
|
10.252
|
1.235
|
8.100
|
12.692
|
14.598
|
FCF-marge
|
8,76%
|
1,58%
|
5,53%
|
4,31%
|
0,45%
|
2,58%
|
3,78%
|
4,08%
|
Kasstroomconversie (ebitda)
|
-
|
15,68%
|
47,27%
|
39,03%
|
3,94%
|
20,2%
|
30,51%
|
31,66%
|
Kasstroomconversie (nettowinst)
|
253,81%
|
62,29%
|
143,26%
|
118,02%
|
11,27%
|
53,84%
|
77,94%
|
80,8%
|
Dividend per aandeel
2 |
5,000
|
8,000
|
13,50
|
15,00
|
21,50
|
32,00
|
36,67
|
47,00
|
Datum van publicatie
|
10/10/19
|
14/10/20
|
14/10/21
|
13/10/22
|
12/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q1
|
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
|
---|
Omzet
1 |
95.330
|
97.862
|
101.207
|
55.487
|
114.016
|
60.696
|
63.215
|
63.947
|
69.785
|
133.732
|
68.365
|
74.247
|
73.724
|
78.525
|
152.249
|
79.500
|
79.251
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.944
|
4.939
|
8.021
|
4.722
|
8.849
|
4.681
|
3.791
|
4.587
|
4.957
|
9.544
|
6.517
|
5.998
|
7.478
|
8.335
|
15.813
|
7.500
|
6.187
|
Operationele Marge
|
6,24%
|
5,05%
|
7,93%
|
8,51%
|
7,76%
|
7,71%
|
6%
|
7,17%
|
7,1%
|
7,14%
|
9,53%
|
8,08%
|
10,14%
|
10,61%
|
10,39%
|
9,43%
|
7,81%
|
Resultaat voor belastingen (EBT)
|
4.620
|
-
|
7.706
|
4.198
|
7.777
|
4.166
|
-
|
4.113
|
-
|
8.602
|
5.602
|
-
|
7.319
|
-
|
15.112
|
-
|
-
|
Nettowinst (verlies)
1 |
2.428
|
2.481
|
4.373
|
2.362
|
4.408
|
2.399
|
-
|
2.340
|
-
|
4.958
|
3.411
|
2.590
|
4.198
|
-
|
8.727
|
4.000
|
2.773
|
Nettomarge
|
2,55%
|
2,54%
|
4,32%
|
4,26%
|
3,87%
|
3,95%
|
-
|
3,66%
|
-
|
3,71%
|
4,99%
|
3,49%
|
5,69%
|
-
|
5,73%
|
5,03%
|
3,5%
|
WPA
|
40,44
|
-
|
72,80
|
39,32
|
73,37
|
39,94
|
-
|
38,95
|
-
|
82,64
|
57,44
|
-
|
69,85
|
-
|
145,2
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,00
|
-
|
-
|
-
|
-
|
16,00
|
-
|
-
|
Datum van publicatie
|
10/04/20
|
14/10/20
|
8/04/21
|
12/01/22
|
7/04/22
|
7/07/22
|
13/10/22
|
12/01/23
|
10/04/23
|
10/04/23
|
10/07/23
|
12/10/23
|
11/01/24
|
9/04/24
|
9/04/24
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
52.862
|
53.395
|
42.425
|
33.030
|
11.838
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
2,738
x
|
1,74
x
|
1,257
x
|
0,378
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
15.404
|
3.058
|
11.524
|
10.252
|
1.235
|
8.100
|
12.692
|
14.598
|
ROE (netto-inkomsten/eigen vermogen)
|
33,6%
|
21%
|
27,2%
|
23,6%
|
20,2%
|
20,1%
|
18,6%
|
17,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
7,19%
|
10,6%
|
5,9%
|
6,2%
|
7,4%
|
7,2%
|
7,55%
|
Totale activa
1 |
-
|
68.244
|
76.172
|
147.162
|
176.767
|
203.311
|
226.157
|
239.294
|
Nettoactief per aandeel
2 |
352,0
|
428,0
|
555,0
|
670,0
|
1.139
|
1.367
|
1.598
|
1.854
|
Cashflow per aandeel
2 |
197,0
|
165,0
|
225,0
|
244,0
|
294,0
|
355,0
|
394,0
|
414,0
|
Capex
1 |
4.195
|
4.939
|
4.690
|
4.584
|
4.689
|
8.000
|
6.400
|
6.475
|
Capex/omzet
|
2,39%
|
2,56%
|
2,25%
|
1,93%
|
1,7%
|
2,54%
|
1,91%
|
1,81%
|
Datum van publicatie
|
10/10/19
|
14/10/20
|
14/10/21
|
13/10/22
|
12/10/23
|
-
|
-
|
-
|
Laatste slotkoers
4.340
JPY Gemiddelde koersdoel
5.377
JPY Spread / Gemiddelde doel +23,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,83% | 1,69 mld. | | +18,26% | 413 mld. | | +13,37% | 237 mld. | | +10,23% | 138 mld. | | +15,76% | 101 mld. | | +16,77% | 83,51 mld. | | +51,81% | 55,82 mld. | | +29,41% | 52,22 mld. | | +3,23% | 37,38 mld. | | +15,33% | 33,94 mld. |
Internetdiensten - Andere
|