Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
518
JPY
|
-0,58%
|
|
-0,96%
|
-2,45%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
64.972
|
29.336
|
47.250
|
32.545
|
50.129
|
53.873
|
-
|
-
|
Bedrijfswaarde
1 |
59.185
|
24.927
|
43.508
|
26.854
|
46.769
|
53.873
|
53.873
|
53.873
|
K/w-verhouding
|
23,2
x
|
11
x
|
-24,2
x
|
14,4
x
|
17,3
x
|
14,3
x
|
11,7
x
|
9,98
x
|
Dividendrendement
|
0,34%
|
1,14%
|
0,69%
|
1,16%
|
0,83%
|
0,97%
|
0,97%
|
0,97%
|
Marktkapitalisatie/omzet
|
5,05
x
|
2,22
x
|
3,76
x
|
2,13
x
|
2,68
x
|
2,29
x
|
1,97
x
|
1,72
x
|
Bedrijfswaarde/omzet
|
5,05
x
|
2,22
x
|
3,76
x
|
2,13
x
|
2,68
x
|
2,29
x
|
1,97
x
|
1,72
x
|
Bedrijfswaarde/EBITDA
|
14,6
x
|
-
|
12,3
x
|
7,67
x
|
9,63
x
|
7,76
x
|
6,32
x
|
5,43
x
|
Bedrijfswaarde/FCF
|
27
x
|
58,4
x
|
57,6
x
|
8,55
x
|
8,92
x
|
14,6
x
|
11,9
x
|
10,1
x
|
FCF Yield
|
3,71%
|
1,71%
|
1,74%
|
11,7%
|
11,2%
|
6,85%
|
8,37%
|
9,86%
|
Price to Book
|
4,71
x
|
1,8
x
|
3,64
x
|
2,18
x
|
3,12
x
|
2,76
x
|
2,26
x
|
1,87
x
|
Aantal aandelen (in duizenden)
|
111.064
|
111.123
|
108.123
|
108.123
|
104.002
|
104.002
|
-
|
-
|
Referentieprijs
2 |
585,0
|
264,0
|
437,0
|
301,0
|
482,0
|
518,0
|
518,0
|
518,0
|
Datum van publicatie
|
14/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.854
|
13.199
|
12.564
|
15.272
|
18.709
|
23.500
|
27.400
|
31.300
|
EBITDA
1 |
4.465
|
-
|
3.834
|
4.244
|
5.205
|
6.942
|
8.530
|
9.918
|
Bedrijfsresultaat (EBIT)
1 |
4.077
|
3.806
|
-1.062
|
3.314
|
4.180
|
5.500
|
6.800
|
7.900
|
Operationele Marge
|
31,72%
|
28,84%
|
-8,45%
|
21,7%
|
22,34%
|
23,4%
|
24,82%
|
25,24%
|
Resultaat voor belastingen (EBT)
1 |
4.075
|
3.800
|
-1.069
|
3.309
|
4.199
|
5.500
|
6.800
|
7.900
|
Nettowinst (verlies)
1 |
2.811
|
2.669
|
-1.964
|
2.262
|
2.930
|
3.780
|
4.600
|
5.400
|
Nettomarge
|
21,87%
|
20,22%
|
-15,63%
|
14,81%
|
15,66%
|
16,09%
|
16,79%
|
17,25%
|
WPA
2 |
25,23
|
24,02
|
-18,05
|
20,92
|
27,85
|
36,30
|
44,20
|
51,90
|
Free Cash Flow
1 |
2.410
|
502
|
821
|
3.808
|
5.617
|
3.690
|
4.510
|
5.310
|
FCF-marge
|
18,75%
|
3,8%
|
6,53%
|
24,93%
|
30,02%
|
15,7%
|
16,46%
|
16,96%
|
Kasstroomconversie (ebitda)
|
53,98%
|
-
|
21,41%
|
89,73%
|
107,92%
|
53,15%
|
52,87%
|
53,54%
|
Kasstroomconversie (nettowinst)
|
85,73%
|
18,81%
|
-
|
168,35%
|
191,71%
|
97,62%
|
98,04%
|
98,33%
|
Dividend per aandeel
2 |
2,000
|
3,000
|
3,000
|
3,500
|
4,000
|
5,000
|
5,000
|
5,000
|
Datum van publicatie
|
14/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
10/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
6.626
|
5.575
|
3.770
|
7.593
|
3.632
|
4.047
|
4.105
|
4.318
|
8.423
|
4.695
|
5.591
|
5.460
|
5.743
|
11.203
|
5.717
|
6.579
|
EBITDA
1 |
-
|
-
|
1.001
|
-
|
897
|
1.195
|
1.204
|
1.176
|
-
|
1.213
|
1.612
|
1.505
|
1.627
|
-
|
1.670
|
2.139
|
Bedrijfsresultaat (EBIT)
1 |
2.028
|
-2.691
|
769
|
1.700
|
656
|
958
|
972
|
934
|
1.906
|
961
|
1.313
|
1.203
|
1.310
|
2.513
|
1.347
|
1.639
|
Operationele Marge
|
30,61%
|
-48,27%
|
20,4%
|
22,39%
|
18,06%
|
23,67%
|
23,68%
|
21,63%
|
22,63%
|
20,47%
|
23,48%
|
22,03%
|
22,81%
|
22,43%
|
23,56%
|
24,91%
|
Resultaat voor belastingen (EBT)
1 |
2.026
|
-2.694
|
768
|
1.697
|
655
|
957
|
971
|
932
|
1.903
|
948
|
1.348
|
1.207
|
1.320
|
2.527
|
1.316
|
1.656
|
Nettowinst (verlies)
1 |
1.386
|
-3.013
|
541
|
1.198
|
452
|
612
|
694
|
677
|
1.371
|
667
|
892
|
847
|
947
|
1.794
|
981
|
1.005
|
Nettomarge
|
20,92%
|
-54,04%
|
14,35%
|
15,78%
|
12,44%
|
15,12%
|
16,91%
|
15,68%
|
16,28%
|
14,21%
|
15,95%
|
15,51%
|
16,49%
|
16,01%
|
17,16%
|
15,28%
|
WPA
|
12,48
|
-27,54
|
-
|
11,08
|
4,180
|
-
|
6,450
|
-
|
12,88
|
6,420
|
-
|
8,150
|
-
|
17,25
|
9,440
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/11/19
|
13/11/20
|
12/11/21
|
12/11/21
|
14/02/22
|
13/05/22
|
9/08/22
|
9/11/22
|
9/11/22
|
7/02/23
|
10/05/23
|
9/08/23
|
9/11/23
|
9/11/23
|
8/02/24
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
5.787
|
4.409
|
3.742
|
5.691
|
3.360
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.410
|
502
|
821
|
3.808
|
5.617
|
3.690
|
4.510
|
5.310
|
ROE (netto-inkomsten/eigen vermogen)
|
22,3%
|
17,8%
|
-13,4%
|
16,2%
|
18,9%
|
19,4%
|
19,3%
|
18,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
17,9%
|
-5,03%
|
15,9%
|
16,2%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
14.909
|
39.048
|
14.255
|
18.141
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
124,0
|
146,0
|
120,0
|
138,0
|
155,0
|
188,0
|
229,0
|
278,0
|
Cashflow per aandeel
2 |
28,70
|
31,30
|
-9,730
|
29,50
|
37,60
|
46,20
|
54,10
|
61,80
|
Capex
1 |
546
|
519
|
610
|
39
|
89
|
1.040
|
1.040
|
1.040
|
Capex/omzet
|
4,25%
|
3,93%
|
4,86%
|
0,26%
|
0,48%
|
4,43%
|
3,8%
|
3,32%
|
Datum van publicatie
|
14/05/19
|
14/05/20
|
14/05/21
|
13/05/22
|
10/05/23
|
-
|
-
|
-
|
Laatste slotkoers
518
JPY Gemiddelde koersdoel
900
JPY Spread / Gemiddelde doel +73,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,45% | 352 mln. | | +27,69% | 1.146 mld. | | +17,47% | 34,53 mld. | | +49,83% | 21,04 mld. | | -12,52% | 8,48 mld. | | -11,69% | 2,35 mld. | | +13,76% | 846 mln. | | -19,12% | 515 mln. | | -25,38% | 356 mln. | | +7,23% | 221 mln. |
Social Media & Netwerken
|