Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.153
JPY
|
+0,09%
|
|
+1,41%
|
-6,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
86.955
|
48.775
|
54.686
|
68.576
|
59.450
|
55.262
|
-
|
-
|
Bedrijfswaarde
1 |
78.547
|
42.170
|
47.985
|
61.400
|
49.951
|
55.262
|
55.262
|
55.262
|
K/w-verhouding
|
39,3
x
|
-41,3
x
|
75
x
|
43,9
x
|
19,9
x
|
15,5
x
|
14,1
x
|
12,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,18
x
|
2,93
x
|
3,02
x
|
2,69
x
|
1,87
x
|
1,49
x
|
1,36
x
|
1,26
x
|
Bedrijfswaarde/omzet
|
3,18
x
|
2,93
x
|
3,02
x
|
2,69
x
|
1,87
x
|
1,49
x
|
1,36
x
|
1,26
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
44.730.086
x
|
25.815.898
x
|
11.805.330
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
36,6
x
|
-46,7
x
|
46,1
x
|
202
x
|
18,5
x
|
26,3
x
|
15,8
x
|
13,2
x
|
FCF Yield
|
2,73%
|
-2,14%
|
2,17%
|
0,49%
|
5,41%
|
3,8%
|
6,33%
|
7,6%
|
Price to Book
|
7,99
x
|
5,58
x
|
5,46
x
|
5,71
x
|
4,13
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
47.988
|
47.080
|
47.143
|
48.878
|
48.334
|
47.929
|
-
|
-
|
Referentieprijs
2 |
1.812
|
1.036
|
1.160
|
1.403
|
1.230
|
1.153
|
1.153
|
1.153
|
Datum van publicatie
|
12/02/20
|
15/02/21
|
14/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.318
|
16.654
|
18.101
|
25.488
|
31.807
|
37.138
|
40.551
|
43.966
|
EBITDA
|
-
|
-
|
1.223
|
2.656
|
5.036
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.325
|
103
|
1.105
|
2.415
|
4.280
|
5.422
|
6.052
|
6.764
|
Operationele Marge
|
12,17%
|
0,62%
|
6,1%
|
9,47%
|
13,46%
|
14,6%
|
14,92%
|
15,38%
|
Resultaat voor belastingen (EBT)
|
3.199
|
-1.423
|
1.131
|
2.357
|
4.387
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.226
|
-1.183
|
729,1
|
1.549
|
3.025
|
3.590
|
3.950
|
4.406
|
Nettomarge
|
8,15%
|
-7,1%
|
4,03%
|
6,08%
|
9,51%
|
9,67%
|
9,74%
|
10,02%
|
WPA
2 |
46,05
|
-25,07
|
15,47
|
31,96
|
61,87
|
74,25
|
81,75
|
91,15
|
Free Cash Flow
1 |
2.373
|
-1.044
|
1.186
|
338,7
|
3.214
|
2.100
|
3.500
|
4.200
|
FCF-marge
|
8,69%
|
-6,27%
|
6,55%
|
1,33%
|
10,11%
|
5,65%
|
8,63%
|
9,55%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
96,98%
|
12,75%
|
63,83%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
106,6%
|
-
|
162,61%
|
21,87%
|
106,26%
|
58,5%
|
88,61%
|
95,31%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
15/02/21
|
14/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
9.630
|
8.644
|
4.748
|
4.709
|
5.609
|
6.019
|
11.628
|
6.850
|
7.010
|
8.347
|
7.272
|
15.620
|
8.333
|
7.854
|
8.175
|
8.475
|
9.875
|
9.175
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-15
|
654
|
359
|
91,66
|
403
|
518
|
921
|
1.028
|
464,8
|
1.382
|
1.045
|
2.428
|
1.289
|
563
|
1.238
|
1.188
|
1.625
|
1.425
|
Operationele Marge
|
-0,16%
|
7,57%
|
7,56%
|
1,95%
|
7,18%
|
8,61%
|
7,92%
|
15,01%
|
6,63%
|
16,56%
|
14,37%
|
15,54%
|
15,47%
|
7,17%
|
15,14%
|
14,01%
|
16,46%
|
15,53%
|
Resultaat voor belastingen (EBT)
|
-1.524
|
676
|
362
|
-
|
406
|
-
|
920
|
1.021
|
-
|
1.415
|
-
|
2.447
|
1.387
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-1.352
|
455
|
247
|
27,12
|
245
|
321
|
566
|
704
|
278,1
|
940
|
674
|
1.614
|
900
|
511
|
764
|
696
|
1.055
|
985
|
Nettomarge
|
-14,04%
|
5,26%
|
5,2%
|
0,58%
|
4,37%
|
5,33%
|
4,87%
|
10,28%
|
3,97%
|
11,26%
|
9,27%
|
10,33%
|
10,8%
|
6,51%
|
9,35%
|
8,21%
|
10,68%
|
10,74%
|
WPA
|
-28,54
|
9,680
|
5,230
|
-
|
5,160
|
-
|
11,78
|
14,51
|
-
|
19,22
|
-
|
32,98
|
18,38
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/08/20
|
10/08/21
|
9/11/21
|
14/02/22
|
13/05/22
|
10/08/22
|
10/08/22
|
10/11/22
|
14/02/23
|
12/05/23
|
10/08/23
|
10/08/23
|
13/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
8.408
|
6.605
|
6.701
|
7.176
|
9.499
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.373
|
-1.044
|
1.186
|
339
|
3.214
|
2.100
|
3.500
|
4.200
|
ROE (netto-inkomsten/eigen vermogen)
|
21,5%
|
-12,1%
|
7,7%
|
14%
|
22,9%
|
21,2%
|
19%
|
17,7%
|
ROA (netto-inkomsten/totale activa)
|
23,4%
|
1,71%
|
8,71%
|
14,7%
|
22,1%
|
-
|
-
|
-
|
Totale activa
1 |
9.521
|
-69.015
|
8.371
|
10.513
|
13.712
|
-
|
-
|
-
|
Nettoactief per aandeel
|
227,0
|
186,0
|
213,0
|
246,0
|
298,0
|
-
|
-
|
-
|
Cashflow per aandeel
|
67,80
|
-14,30
|
18,00
|
36,90
|
73,00
|
-
|
-
|
-
|
Capex
1 |
1.176
|
649
|
227
|
1.460
|
1.510
|
754
|
754
|
754
|
Capex/omzet
|
4,3%
|
3,9%
|
1,25%
|
5,73%
|
4,75%
|
2,03%
|
1,86%
|
1,71%
|
Datum van publicatie
|
12/02/20
|
15/02/21
|
14/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
1.153
JPY Gemiddelde koersdoel
2.130
JPY Spread / Gemiddelde doel +84,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,26% | 361 mln. | | +7,48% | 196 mld. | | +3,16% | 164 mld. | | -0,41% | 116 mld. | | -1,10% | 93,7 mld. | | +12,30% | 71,82 mld. | | +4,51% | 59,9 mld. | | -7,67% | 49,58 mld. | | -17,62% | 38,31 mld. | | -31,58% | 38,3 mld. |
andere geintegreerde telecommunicatiediensten
|