Beurs gesloten -
Japan Exchange
08:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.209
JPY
|
+0,25%
|
|
-1,71%
|
-14,74%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
521.378
|
370.799
|
539.438
|
506.991
|
561.272
|
580.725
|
-
|
-
|
Bedrijfswaarde
1 |
473.137
|
317.129
|
471.841
|
427.437
|
467.999
|
480.157
|
462.785
|
448.200
|
K/w-verhouding
|
20,4
x
|
18
x
|
134
x
|
17,2
x
|
18,7
x
|
17,8
x
|
17,5
x
|
17,6
x
|
Dividendrendement
|
2,45%
|
3,73%
|
2,56%
|
3,22%
|
2,94%
|
3,08%
|
3,13%
|
3,12%
|
Marktkapitalisatie/omzet
|
6,52
x
|
4,75
x
|
7,2
x
|
6,22
x
|
6,32
x
|
6,03
x
|
5,99
x
|
5,92
x
|
Bedrijfswaarde/omzet
|
5,92
x
|
4,06
x
|
6,3
x
|
5,25
x
|
5,27
x
|
4,98
x
|
4,77
x
|
4,57
x
|
Bedrijfswaarde/EBITDA
|
11,1
x
|
7,36
x
|
10,9
x
|
9,06
x
|
9,54
x
|
9,18
x
|
8,66
x
|
8,44
x
|
Bedrijfswaarde/FCF
|
16,3
x
|
15,4
x
|
14,6
x
|
12,1
x
|
16,8
x
|
13,5
x
|
12,8
x
|
12,8
x
|
FCF Yield
|
6,14%
|
6,48%
|
6,83%
|
8,26%
|
5,95%
|
7,43%
|
7,79%
|
7,8%
|
Price to Book
|
2,86
x
|
2,04
x
|
3,15
x
|
2,81
x
|
2,94
x
|
2,88
x
|
2,67
x
|
2,53
x
|
Aantal aandelen (in duizenden)
|
507.671
|
499.057
|
498.557
|
492.464
|
489.126
|
480.335
|
-
|
-
|
Referentieprijs
2 |
1.027
|
743,0
|
1.082
|
1.030
|
1.148
|
1.209
|
1.209
|
1.209
|
Datum van publicatie
|
13/05/19
|
12/05/20
|
11/05/21
|
10/05/22
|
9/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
79.908
|
78.143
|
74.874
|
81.482
|
88.778
|
96.365
|
96.935
|
98.087
|
EBITDA
1 |
42.495
|
43.091
|
43.340
|
47.203
|
49.071
|
52.277
|
53.447
|
53.085
|
Bedrijfsresultaat (EBIT)
1 |
37.123
|
36.009
|
36.227
|
41.574
|
43.778
|
47.682
|
48.660
|
48.423
|
Operationele Marge
|
46,46%
|
46,08%
|
48,38%
|
51,02%
|
49,31%
|
49,48%
|
50,2%
|
49,37%
|
Resultaat voor belastingen (EBT)
1 |
38.330
|
32.736
|
15.220
|
43.874
|
44.501
|
48.115
|
49.620
|
48.270
|
Nettowinst (verlies)
1 |
25.543
|
20.634
|
4.022
|
29.745
|
30.008
|
32.590
|
33.222
|
33.006
|
Nettomarge
|
31,97%
|
26,41%
|
5,37%
|
36,5%
|
33,8%
|
33,82%
|
34,27%
|
33,65%
|
WPA
2 |
50,27
|
41,22
|
8,065
|
59,90
|
61,34
|
67,78
|
69,15
|
68,66
|
Free Cash Flow
1 |
29.047
|
20.551
|
32.213
|
35.291
|
27.833
|
35.676
|
36.058
|
34.941
|
FCF-marge
|
36,35%
|
26,3%
|
43,02%
|
43,31%
|
31,35%
|
37,02%
|
37,2%
|
35,62%
|
Kasstroomconversie (ebitda)
|
68,35%
|
47,69%
|
74,33%
|
74,76%
|
56,72%
|
68,25%
|
67,47%
|
65,82%
|
Kasstroomconversie (nettowinst)
|
113,72%
|
99,6%
|
800,92%
|
118,65%
|
92,75%
|
109,47%
|
108,54%
|
105,86%
|
Dividend per aandeel
2 |
25,20
|
27,70
|
27,75
|
33,10
|
33,75
|
37,25
|
37,86
|
37,77
|
Datum van publicatie
|
13/05/19
|
12/05/20
|
11/05/21
|
10/05/22
|
9/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2021 S1
|
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
|
---|
Omzet
1 |
38.792
|
34.277
|
19.414
|
39.784
|
19.839
|
21.859
|
41.698
|
21.136
|
21.293
|
42.429
|
21.979
|
24.370
|
46.349
|
23.929
|
24.164
|
48.093
|
23.421
|
24.500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
17.907
|
15.901
|
9.922
|
20.570
|
9.892
|
11.112
|
21.004
|
10.820
|
10.400
|
21.220
|
10.613
|
11.945
|
22.558
|
11.971
|
11.808
|
23.779
|
11.965
|
12.000
|
Operationele Marge
|
46,16%
|
46,39%
|
51,11%
|
51,7%
|
49,86%
|
50,83%
|
50,37%
|
51,19%
|
48,84%
|
50,01%
|
48,29%
|
49,02%
|
48,67%
|
50,03%
|
48,87%
|
49,44%
|
51,09%
|
48,98%
|
Resultaat voor belastingen (EBT)
|
18.205
|
16.291
|
10.111
|
20.957
|
11.748
|
11.169
|
22.917
|
11.005
|
10.618
|
21.623
|
10.757
|
12.121
|
22.878
|
12.138
|
11.990
|
24.128
|
12.143
|
-
|
Nettowinst (verlies)
1 |
12.232
|
10.945
|
6.875
|
14.223
|
7.995
|
7.527
|
15.522
|
7.437
|
7.177
|
14.614
|
7.257
|
8.137
|
15.394
|
8.102
|
8.062
|
16.164
|
8.301
|
7.800
|
Nettomarge
|
31,53%
|
31,93%
|
35,41%
|
35,75%
|
40,3%
|
34,43%
|
37,22%
|
35,19%
|
33,71%
|
34,44%
|
33,02%
|
33,39%
|
33,21%
|
33,86%
|
33,36%
|
33,61%
|
35,44%
|
31,84%
|
WPA
|
24,38
|
21,94
|
13,78
|
28,52
|
16,08
|
-
|
-
|
15,20
|
14,68
|
29,87
|
14,84
|
-
|
-
|
16,64
|
-
|
33,42
|
17,29
|
-
|
Dividend per aandeel
|
12,80
|
13,88
|
-
|
14,60
|
-
|
-
|
-
|
-
|
-
|
16,85
|
-
|
-
|
-
|
-
|
-
|
17,35
|
-
|
-
|
Datum van publicatie
|
11/11/19
|
9/11/20
|
8/11/21
|
8/11/21
|
7/02/22
|
10/05/22
|
10/05/22
|
2/08/22
|
8/11/22
|
8/11/22
|
7/02/23
|
9/05/23
|
9/05/23
|
8/08/23
|
7/11/23
|
7/11/23
|
6/02/24
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
48.241
|
53.670
|
67.597
|
79.554
|
93.273
|
100.568
|
117.940
|
132.525
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
29.047
|
20.551
|
32.213
|
35.291
|
27.833
|
35.677
|
36.059
|
34.941
|
ROE (netto-inkomsten/eigen vermogen)
|
14,5%
|
11,3%
|
2,3%
|
16,9%
|
16,2%
|
16,7%
|
15,9%
|
14,9%
|
ROA (netto-inkomsten/totale activa)
|
16,7%
|
16,2%
|
17,2%
|
19,3%
|
18,9%
|
16,3%
|
15,8%
|
17,5%
|
Totale activa
1 |
152.793
|
126.984
|
23.364
|
154.451
|
159.077
|
200.557
|
210.269
|
188.604
|
Nettoactief per aandeel
2 |
359,0
|
365,0
|
344,0
|
367,0
|
390,0
|
420,0
|
452,0
|
478,0
|
Cashflow per aandeel
2 |
60,80
|
51,40
|
18,80
|
70,20
|
71,10
|
75,70
|
77,20
|
77,70
|
Capex
1 |
3.847
|
6.694
|
6.194
|
2.137
|
4.407
|
3.400
|
3.467
|
3.491
|
Capex/omzet
|
4,81%
|
8,57%
|
8,27%
|
2,62%
|
4,96%
|
3,53%
|
3,58%
|
3,56%
|
Datum van publicatie
|
13/05/19
|
12/05/20
|
11/05/21
|
10/05/22
|
9/05/23
|
-
|
-
|
-
|
Laatste slotkoers
1.206
JPY Gemiddelde koersdoel
1.362
JPY Spread / Gemiddelde doel +12,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,74% | 3,68 mld. | | -2,22% | 182 mld. | | -14,89% | 174 mld. | | -10,98% | 90,43 mld. | | +33,70% | 86,8 mld. | | -8,81% | 73,95 mld. | | +11,48% | 52,22 mld. | | +17,89% | 26,1 mld. | | +20,22% | 10,4 mld. | | -15,43% | 8,16 mld. |
E-commerce & Veilingdiensten
|