Vertraagde tijd
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.085
JPY
|
0,00%
|
|
+2,90%
|
-5,55%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.935
|
14.108
|
17.772
|
24.862
|
18.155
|
22.472
|
-
|
-
|
Bedrijfswaarde
1 |
7.064
|
9.691
|
12.612
|
19.389
|
12.552
|
16.431
|
15.737
|
14.727
|
K/w-verhouding
|
15,7
x
|
19,1
x
|
19,9
x
|
24,9
x
|
14,7
x
|
18,2
x
|
13,5
x
|
10,9
x
|
Dividendrendement
|
1,31%
|
1,06%
|
1,01%
|
0,81%
|
1,36%
|
1,1%
|
1,52%
|
1,86%
|
Marktkapitalisatie/omzet
|
1,88
x
|
2,21
x
|
2,47
x
|
3,37
x
|
2,13
x
|
2,16
x
|
1,77
x
|
1,48
x
|
Bedrijfswaarde/omzet
|
1,21
x
|
1,52
x
|
1,75
x
|
2,63
x
|
1,47
x
|
1,58
x
|
1,24
x
|
0,97
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
8,61
x
|
11,7
x
|
6,98
x
|
8,72
x
|
6,21
x
|
4,7
x
|
Bedrijfswaarde/FCF
|
8,33
x
|
11,1
x
|
12,3
x
|
37,7
x
|
-
|
24,5
x
|
15,5
x
|
10,5
x
|
FCF Yield
|
12%
|
9,03%
|
8,16%
|
2,65%
|
-
|
4,09%
|
6,46%
|
9,53%
|
Price to Book
|
2,14
x
|
2,51
x
|
2,88
x
|
3,54
x
|
2,42
x
|
2,65
x
|
2,29
x
|
1,96
x
|
Aantal aandelen (in duizenden)
|
5.740
|
5.740
|
5.598
|
5.599
|
5.493
|
5.501
|
-
|
-
|
Referentieprijs
2 |
1.905
|
2.458
|
3.175
|
4.440
|
3.305
|
4.085
|
4.085
|
4.085
|
Datum van publicatie
|
10/05/19
|
8/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.830
|
6.387
|
7.191
|
7.367
|
8.515
|
10.400
|
12.700
|
15.200
|
EBITDA
1 |
-
|
-
|
1.464
|
1.660
|
1.798
|
1.885
|
2.535
|
3.135
|
Bedrijfsresultaat (EBIT)
1 |
1.156
|
1.331
|
1.416
|
1.606
|
1.727
|
1.850
|
2.500
|
3.100
|
Operationele Marge
|
19,83%
|
20,84%
|
19,69%
|
21,8%
|
20,28%
|
17,79%
|
19,69%
|
20,39%
|
Resultaat voor belastingen (EBT)
1 |
1.162
|
1.232
|
1.419
|
1.607
|
1.924
|
1.850
|
2.500
|
3.100
|
Nettowinst (verlies)
1 |
697
|
738
|
891
|
998
|
1.233
|
1.234
|
1.670
|
2.070
|
Nettomarge
|
11,96%
|
11,55%
|
12,39%
|
13,55%
|
14,48%
|
11,87%
|
13,15%
|
13,62%
|
WPA
2 |
121,6
|
128,7
|
159,4
|
178,3
|
224,6
|
224,3
|
303,6
|
376,3
|
Free Cash Flow
1 |
847,5
|
875,5
|
1.029
|
514,4
|
-
|
672
|
1.016
|
1.404
|
FCF-marge
|
14,54%
|
13,71%
|
14,31%
|
6,98%
|
-
|
6,46%
|
8%
|
9,24%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
70,28%
|
31%
|
-
|
35,65%
|
40,08%
|
44,78%
|
Kasstroomconversie (nettowinst)
|
121,6%
|
118,63%
|
115,49%
|
51,54%
|
-
|
54,46%
|
60,84%
|
67,83%
|
Dividend per aandeel
2 |
25,00
|
26,00
|
32,00
|
36,00
|
45,00
|
45,00
|
62,00
|
76,00
|
Datum van publicatie
|
10/05/19
|
8/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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
|
---|
Omzet
1 |
2.826
|
3.561
|
3.200
|
3.991
|
1.838
|
3.492
|
1.941
|
1.934
|
1.831
|
2.175
|
4.006
|
2.191
|
2.318
|
2.378
|
2.458
|
4.836
|
2.670
|
2.894
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
627
|
704
|
717
|
699
|
359
|
847
|
561
|
198
|
436
|
541
|
977
|
615
|
135
|
563
|
282
|
845
|
641
|
364
|
Operationele Marge
|
22,19%
|
19,77%
|
22,41%
|
17,51%
|
19,53%
|
24,26%
|
28,9%
|
10,24%
|
23,81%
|
24,87%
|
24,39%
|
28,07%
|
5,82%
|
23,68%
|
11,47%
|
17,47%
|
24,01%
|
12,58%
|
Resultaat voor belastingen (EBT)
1 |
630
|
-
|
717
|
-
|
359
|
848
|
561
|
198
|
633
|
-
|
1.172
|
616
|
-
|
563
|
282
|
845
|
643
|
362
|
Nettowinst (verlies)
1 |
412
|
326
|
479
|
412
|
214
|
546
|
371
|
81
|
434
|
329
|
763
|
400
|
70
|
367
|
163
|
530
|
416
|
288
|
Nettomarge
|
14,58%
|
9,15%
|
14,97%
|
10,32%
|
11,64%
|
15,64%
|
19,11%
|
4,19%
|
23,7%
|
15,13%
|
19,05%
|
18,26%
|
3,02%
|
15,43%
|
6,63%
|
10,96%
|
15,58%
|
9,95%
|
WPA
|
71,88
|
-
|
85,62
|
-
|
-
|
97,63
|
66,31
|
-
|
77,94
|
-
|
138,4
|
73,19
|
-
|
66,93
|
-
|
96,59
|
75,64
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/11/19
|
8/05/20
|
6/11/20
|
14/05/21
|
5/11/21
|
5/11/21
|
10/02/22
|
13/05/22
|
10/08/22
|
11/11/22
|
11/11/22
|
10/02/23
|
12/05/23
|
10/08/23
|
10/11/23
|
10/11/23
|
9/02/24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
3.871
|
4.417
|
5.160
|
5.473
|
5.603
|
6.041
|
6.735
|
7.745
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
848
|
875
|
1.029
|
514
|
-
|
672
|
1.016
|
1.404
|
ROE (netto-inkomsten/eigen vermogen)
|
14,5%
|
13,8%
|
15,2%
|
15,1%
|
17%
|
15,4%
|
18,2%
|
19,4%
|
ROA (netto-inkomsten/totale activa)
|
18,9%
|
19,6%
|
18,9%
|
19,2%
|
18,8%
|
18,3%
|
22%
|
24%
|
Totale activa
1 |
3.684
|
3.766
|
4.721
|
5.209
|
6.550
|
6.743
|
7.591
|
8.625
|
Nettoactief per aandeel
2 |
891,0
|
981,0
|
1.104
|
1.253
|
1.366
|
1.543
|
1.785
|
2.085
|
Cashflow per aandeel
|
125,0
|
134,0
|
165,0
|
185,0
|
234,0
|
-
|
-
|
-
|
Capex
1 |
35,1
|
8,2
|
57,5
|
54
|
150
|
20
|
20
|
20
|
Capex/omzet
|
0,6%
|
0,13%
|
0,8%
|
0,73%
|
1,77%
|
0,19%
|
0,16%
|
0,13%
|
Datum van publicatie
|
10/05/19
|
8/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
-
|
Laatste slotkoers
4.085
JPY Gemiddelde koersdoel
6.500
JPY Spread / Gemiddelde doel +59,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,55% | 138 mln. | | +0,67% | 15,14 mld. | | -5,82% | 8,95 mld. | | +2,03% | 7,03 mld. | | +3,18% | 4,9 mld. | | -45,08% | 4,47 mld. | | +10,38% | 2,94 mld. | | +5,84% | 2,43 mld. | | -11,35% | 2,42 mld. | | -12,49% | 2,13 mld. |
Technologie-advies en -uitbestedingsdiensten
|