Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7.230
JPY
|
-1,77%
|
|
-1,23%
|
-19,49%
|
Fiscaal tijdperk: Juli |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
198.653
|
277.194
|
305.322
|
283.602
|
-
|
-
|
Bedrijfswaarde
1 |
173.823
|
246.477
|
264.191
|
229.305
|
214.040
|
195.635
|
K/w-verhouding
|
128
x
|
45
x
|
30,4
x
|
24,2
x
|
20,2
x
|
16,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
6,92
x
|
6,31
x
|
5,43
x
|
4,26
x
|
3,61
x
|
3,11
x
|
Bedrijfswaarde/omzet
|
6,06
x
|
5,61
x
|
4,69
x
|
3,44
x
|
2,73
x
|
2,14
x
|
Bedrijfswaarde/EBITDA
|
57,2
x
|
28,2
x
|
18,9
x
|
12,6
x
|
9,75
x
|
7,4
x
|
Bedrijfswaarde/FCF
|
40,6
x
|
43,6
x
|
25,3
x
|
19,3
x
|
12,9
x
|
9,9
x
|
FCF Yield
|
2,46%
|
2,29%
|
3,95%
|
5,17%
|
7,75%
|
10,1%
|
Price to Book
|
8,82
x
|
9,67
x
|
7,83
x
|
5,56
x
|
4,3
x
|
3,37
x
|
Aantal aandelen (in duizenden)
|
35.858
|
38.287
|
39.094
|
39.226
|
-
|
-
|
Referentieprijs
2 |
5.540
|
7.240
|
7.810
|
7.230
|
7.230
|
7.230
|
Datum van publicatie
|
13/09/21
|
14/09/22
|
14/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.879
|
28.698
|
43.954
|
56.273
|
66.608
|
78.544
|
91.254
|
EBITDA
1 |
-
|
3.037
|
8.735
|
13.954
|
18.232
|
21.947
|
26.447
|
Bedrijfsresultaat (EBIT)
1 |
-
|
2.368
|
8.320
|
13.225
|
16.871
|
20.547
|
24.761
|
Operationele Marge
|
-
|
8,25%
|
18,93%
|
23,5%
|
25,33%
|
26,16%
|
27,13%
|
Resultaat voor belastingen (EBT)
1 |
-
|
2.290
|
8.755
|
14.377
|
17.789
|
21.233
|
25.047
|
Nettowinst (verlies)
1 |
4.658
|
1.420
|
5.858
|
9.928
|
11.764
|
14.093
|
16.953
|
Nettomarge
|
18%
|
4,95%
|
13,33%
|
17,64%
|
17,66%
|
17,94%
|
18,58%
|
WPA
2 |
-
|
43,37
|
160,9
|
256,8
|
298,2
|
357,2
|
429,3
|
Free Cash Flow
1 |
-
|
4.282
|
5.654
|
10.440
|
11.863
|
16.597
|
19.759
|
FCF-marge
|
-
|
14,92%
|
12,86%
|
18,55%
|
17,81%
|
21,13%
|
21,65%
|
Kasstroomconversie (ebitda)
|
-
|
140,99%
|
64,73%
|
74,82%
|
65,07%
|
75,62%
|
74,71%
|
Kasstroomconversie (nettowinst)
|
-
|
301,55%
|
96,52%
|
105,16%
|
100,84%
|
117,77%
|
116,55%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/03/21
|
13/09/21
|
14/09/22
|
14/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2022 Q1
|
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
|
2024 S2
|
---|
Omzet
1 |
9.570
|
10.100
|
19.670
|
12.214
|
12.070
|
24.284
|
13.218
|
13.185
|
26.403
|
15.138
|
14.732
|
29.870
|
16.057
|
15.375
|
31.432
|
17.650
|
17.052
|
33.568
|
EBITDA
|
2.671
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.536
|
1.567
|
4.103
|
3.115
|
1.102
|
4.217
|
3.703
|
2.122
|
5.825
|
4.139
|
3.261
|
7.400
|
4.955
|
4.836
|
9.791
|
4.768
|
3.578
|
7.009
|
Operationele Marge
|
26,5%
|
15,51%
|
20,86%
|
25,5%
|
9,13%
|
17,37%
|
28,01%
|
16,09%
|
22,06%
|
27,34%
|
22,14%
|
24,77%
|
30,86%
|
31,45%
|
31,15%
|
27,02%
|
20,99%
|
20,88%
|
Resultaat voor belastingen (EBT)
1 |
2.621
|
1.659
|
4.280
|
3.235
|
1.240
|
4.475
|
3.786
|
2.388
|
6.171
|
4.308
|
3.898
|
8.206
|
5.189
|
5.456
|
10.645
|
4.868
|
3.639
|
6.907
|
Nettowinst (verlies)
1 |
1.780
|
1.062
|
2.842
|
2.038
|
978
|
3.016
|
2.531
|
1.613
|
4.144
|
2.894
|
2.890
|
5.784
|
3.487
|
3.725
|
7.212
|
3.258
|
2.379
|
4.288
|
Nettomarge
|
18,6%
|
10,51%
|
14,45%
|
16,69%
|
8,1%
|
12,42%
|
19,15%
|
12,23%
|
15,7%
|
19,12%
|
19,62%
|
19,36%
|
21,72%
|
24,23%
|
22,94%
|
18,46%
|
13,95%
|
12,77%
|
WPA
2 |
49,66
|
-
|
79,25
|
56,83
|
-
|
-
|
65,88
|
33,73
|
107,7
|
74,95
|
74,11
|
-
|
89,16
|
95,09
|
184,2
|
97,40
|
58,20
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/12/21
|
15/03/22
|
15/03/22
|
13/06/22
|
14/09/22
|
14/09/22
|
14/12/22
|
16/03/23
|
16/03/23
|
13/06/23
|
14/09/23
|
14/09/23
|
14/12/23
|
14/03/24
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
24.830
|
30.717
|
41.131
|
54.297
|
69.562
|
87.967
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
4.282
|
5.654
|
10.440
|
11.863
|
16.597
|
19.759
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
9%
|
22,9%
|
29,3%
|
27,7%
|
26,7%
|
25,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
5,38%
|
14,5%
|
27,7%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
26.399
|
40.419
|
35.792
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
628,0
|
749,0
|
997,0
|
1.301
|
1.682
|
2.145
|
Cashflow per aandeel
|
-
|
58,00
|
172,0
|
276,0
|
-
|
-
|
-
|
Capex
1 |
-
|
116
|
325
|
584
|
1.000
|
513
|
513
|
Capex/omzet
|
-
|
0,4%
|
0,74%
|
1,04%
|
1,5%
|
0,65%
|
0,56%
|
Datum van publicatie
|
17/03/21
|
13/09/21
|
14/09/22
|
14/09/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7.230
JPY Gemiddelde koersdoel
10.180
JPY Spread / Gemiddelde doel +40,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,49% | 1,85 mld. | | +22,82% | 9,06 mld. | | -11,00% | 5,59 mld. | | -25,68% | 1,03 mld. | | -16,36% | 952 mln. | | -19,20% | 752 mln. | | -4,88% | 692 mln. | | +9,67% | 239 mln. | | +5,56% | 196 mln. | | +7,19% | 139 mln. |
Online Job Portals
|