Beurs gesloten -
Japan Exchange
08:00:00 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
419
JPY
|
+1,70%
|
|
+2,44%
|
-3,46%
|
Fiscaal tijdperk: Mayo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
82.167
|
54.131
|
29.622
|
28.096
|
13.900
|
8.332
|
-
|
-
|
Bedrijfswaarde
1 |
80.737
|
53.518
|
29.515
|
27.148
|
13.722
|
8.332
|
8.332
|
8.332
|
K/w-verhouding
|
90,9
x
|
149
x
|
53,8
x
|
62,7
x
|
-13,2
x
|
-
|
36,1
x
|
25,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,17
x
|
2,41
x
|
1,21
x
|
1,19
x
|
0,6
x
|
0,3
x
|
0,37
x
|
0,32
x
|
Bedrijfswaarde/omzet
|
4,17
x
|
2,41
x
|
1,21
x
|
1,19
x
|
0,6
x
|
0,3
x
|
0,37
x
|
0,32
x
|
Bedrijfswaarde/EBITDA
|
58,6
x
|
43,2
x
|
24,8
x
|
20,8
x
|
172
x
|
4,63
x
|
-
|
-
|
Bedrijfswaarde/FCF
|
-752
x
|
-58,1
x
|
-54,2
x
|
34,6
x
|
26,4
x
|
-167
x
|
46,3
x
|
29,8
x
|
FCF Yield
|
-0,13%
|
-1,72%
|
-1,85%
|
2,89%
|
3,79%
|
-0,6%
|
2,16%
|
3,36%
|
Price to Book
|
29
x
|
16,2
x
|
7,51
x
|
6,44
x
|
4,21
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
18.911
|
19.563
|
19.748
|
19.772
|
19.857
|
19.885
|
-
|
-
|
Referentieprijs
2 |
4.345
|
2.767
|
1.500
|
1.421
|
700,0
|
419,0
|
419,0
|
419,0
|
Datum van publicatie
|
12/07/19
|
14/07/20
|
14/07/21
|
14/07/22
|
14/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.726
|
22.459
|
24.488
|
23.584
|
23.087
|
27.700
|
22.500
|
26.000
|
EBITDA
1 |
1.402
|
1.253
|
1.196
|
1.349
|
81,02
|
1.800
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.247
|
993
|
815
|
971
|
-195
|
350
|
350
|
550
|
Operationele Marge
|
6,32%
|
4,42%
|
3,33%
|
4,12%
|
-0,84%
|
1,26%
|
1,56%
|
2,12%
|
Resultaat voor belastingen (EBT)
|
1.247
|
556
|
855
|
737
|
-707
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
889
|
358
|
549
|
448
|
-1.053
|
-
|
230
|
330
|
Nettomarge
|
4,51%
|
1,59%
|
2,24%
|
1,9%
|
-4,56%
|
-
|
1,02%
|
1,27%
|
WPA
2 |
47,82
|
18,58
|
27,90
|
22,65
|
-53,09
|
-
|
11,60
|
16,60
|
Free Cash Flow
1 |
-109,3
|
-931,9
|
-546,9
|
812,9
|
526,7
|
-50
|
180
|
280
|
FCF-marge
|
-0,55%
|
-4,15%
|
-2,23%
|
3,45%
|
2,28%
|
-0,18%
|
0,8%
|
1,08%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
60,26%
|
650,07%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
181,44%
|
-
|
-
|
78,26%
|
84,85%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/07/19
|
14/07/20
|
14/07/21
|
14/07/22
|
14/07/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Mayo |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
10.919
|
11.106
|
5.891
|
10.887
|
6.045
|
6.652
|
5.829
|
6.226
|
12.055
|
5.088
|
5.944
|
5.421
|
5.462
|
5.335
|
6.555
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
773
|
293
|
335
|
339
|
255
|
377
|
203
|
304
|
507
|
-13
|
-689
|
-56,78
|
-19,95
|
104
|
205
|
Operationele Marge
|
7,08%
|
2,64%
|
5,69%
|
3,11%
|
4,22%
|
5,67%
|
3,48%
|
4,88%
|
4,21%
|
-0,26%
|
-11,59%
|
-1,05%
|
-0,37%
|
1,95%
|
3,13%
|
Resultaat voor belastingen (EBT)
|
660
|
302
|
-
|
334
|
263
|
-
|
190
|
-
|
442
|
-11
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
459
|
184
|
202
|
189
|
176
|
83
|
104
|
134
|
238
|
-138
|
-1.153
|
-221,8
|
-208,2
|
96
|
211
|
Nettomarge
|
4,2%
|
1,66%
|
3,43%
|
1,74%
|
2,91%
|
1,25%
|
1,78%
|
2,15%
|
1,97%
|
-2,71%
|
-19,4%
|
-4,09%
|
-3,81%
|
1,8%
|
3,22%
|
WPA
|
24,02
|
9,380
|
-
|
9,590
|
8,880
|
-
|
5,280
|
-
|
12,05
|
-6,990
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/01/20
|
14/01/21
|
14/01/22
|
14/01/22
|
14/04/22
|
14/07/22
|
14/10/22
|
13/01/23
|
13/01/23
|
14/04/23
|
14/07/23
|
13/10/23
|
12/01/24
|
-
|
-
|
Fiscaal tijdperk: Mayo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
1.430
|
613
|
107
|
948
|
178
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-109
|
-932
|
-547
|
813
|
527
|
-50
|
180
|
280
|
ROE (netto-inkomsten/eigen vermogen)
|
38,3%
|
11,6%
|
15,1%
|
10,8%
|
-27,5%
|
-
|
6,5%
|
8,5%
|
ROA (netto-inkomsten/totale activa)
|
25%
|
11,1%
|
5,43%
|
9,81%
|
-1,42%
|
-
|
-
|
-
|
Totale activa
1 |
3.551
|
3.225
|
10.107
|
4.568
|
74.208
|
-
|
-
|
-
|
Nettoactief per aandeel
|
150,0
|
171,0
|
200,0
|
221,0
|
166,0
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
53,60
|
27,70
|
43,10
|
37,60
|
-43,20
|
18,10
|
30,70
|
36,70
|
Capex
1 |
130
|
446
|
988
|
340
|
159
|
360
|
380
|
400
|
Capex/omzet
|
0,66%
|
1,99%
|
4,04%
|
1,44%
|
0,69%
|
1,3%
|
1,69%
|
1,54%
|
Datum van publicatie
|
12/07/19
|
14/07/20
|
14/07/21
|
14/07/22
|
14/07/23
|
-
|
-
|
-
|
Laatste slotkoers
419
JPY Gemiddelde koersdoel
470
JPY Spread / Gemiddelde doel +12,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,46% | 52,77 mln. | | +34,54% | 472 mld. | | +6,66% | 138 mld. | | +32,61% | 98,36 mld. | | +6,99% | 93,44 mld. | | +61,15% | 59,13 mld. | | +18,75% | 47,5 mld. | | +24,94% | 39,41 mld. | | +0,13% | 35,99 mld. | | +15,50% | 29,22 mld. |
Internetdiensten - Andere
|