Vertraagde tijd
Japan Exchange
02:35:56 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.579
JPY
|
+0,70%
|
|
+8,86%
|
+16,34%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
498.770
|
860.935
|
1.899.395
|
1.859.608
|
2.237.070
|
4.089.493
|
-
|
-
|
Bedrijfswaarde
1 |
378.827
|
744.520
|
1.762.081
|
1.786.489
|
2.202.377
|
5.033.620
|
4.046.823
|
3.967.389
|
K/w-verhouding
|
8,51
x
|
16,1
x
|
27,4
x
|
21,5
x
|
17,4
x
|
80,7
x
|
45,4
x
|
28,6
x
|
Dividendrendement
|
3,58%
|
1,89%
|
1,22%
|
1,24%
|
1,11%
|
0,5%
|
0,77%
|
1,17%
|
Marktkapitalisatie/omzet
|
1,77
x
|
3,12
x
|
6,07
x
|
4,46
x
|
3,99
x
|
10,3
x
|
7,4
x
|
6,17
x
|
Bedrijfswaarde/omzet
|
1,34
x
|
2,7
x
|
5,63
x
|
4,29
x
|
3,93
x
|
10,3
x
|
7,32
x
|
5,99
x
|
Bedrijfswaarde/EBITDA
|
5,44
x
|
10,7
x
|
21,4
x
|
13,8
x
|
11,6
x
|
46,7
x
|
27,7
x
|
18,6
x
|
Bedrijfswaarde/FCF
|
13,1
x
|
26,9
x
|
31,8
x
|
55,9
x
|
50,6
x
|
56,1
x
|
66,6
x
|
37,8
x
|
FCF Yield
|
7,62%
|
3,71%
|
3,14%
|
1,79%
|
1,98%
|
1,78%
|
1,5%
|
2,64%
|
Price to Book
|
2,56
x
|
3,72
x
|
6,78
x
|
6,23
x
|
6,07
x
|
11,7
x
|
8,68
x
|
7,63
x
|
Aantal aandelen (in duizenden)
|
775.390
|
793.488
|
784.874
|
769.228
|
735.878
|
738.176
|
-
|
-
|
Referentieprijs
2 |
643,2
|
1.085
|
2.420
|
2.418
|
3.040
|
5.540
|
5.540
|
5.540
|
Datum van publicatie
|
25-04-19
|
24-04-20
|
27-04-21
|
27-04-22
|
26-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
282.456
|
275.894
|
312.789
|
416.901
|
560.191
|
486.507
|
553.000
|
662.852
|
EBITDA
1 |
69.629
|
69.600
|
82.482
|
129.702
|
189.083
|
107.732
|
146.339
|
213.288
|
Bedrijfsresultaat (EBIT)
1 |
64.662
|
58.708
|
70.726
|
114.734
|
167.687
|
81.628
|
119.199
|
188.029
|
Operationele Marge
|
22,89%
|
21,28%
|
22,61%
|
27,52%
|
29,93%
|
16,78%
|
21,55%
|
28,37%
|
Resultaat voor belastingen (EBT)
1 |
66.211
|
58.574
|
69.618
|
116.343
|
171.270
|
78.170
|
118.541
|
187.445
|
Nettowinst (verlies)
1 |
56.993
|
53.532
|
69.787
|
87.301
|
130.400
|
62.290
|
90.088
|
142.257
|
Nettomarge
|
20,18%
|
19,4%
|
22,31%
|
20,94%
|
23,28%
|
12,8%
|
16,29%
|
21,46%
|
WPA
2 |
75,59
|
67,53
|
88,47
|
112,4
|
174,4
|
84,45
|
122,1
|
193,4
|
Free Cash Flow
1 |
28.877
|
27.656
|
55.415
|
31.982
|
43.518
|
71.433
|
60.733
|
104.936
|
FCF-marge
|
10,22%
|
10,02%
|
17,72%
|
7,67%
|
7,77%
|
14,82%
|
10,98%
|
15,83%
|
Kasstroomconversie (ebitda)
|
41,47%
|
39,74%
|
67,18%
|
24,66%
|
23,02%
|
63,79%
|
41,5%
|
49,2%
|
Kasstroomconversie (nettowinst)
|
50,67%
|
51,66%
|
79,41%
|
36,63%
|
33,37%
|
107,36%
|
67,42%
|
73,76%
|
Dividend per aandeel
2 |
23,00
|
20,50
|
29,50
|
30,00
|
33,75
|
34,25
|
42,39
|
64,82
|
Datum van publicatie
|
25-04-19
|
24-04-20
|
27-04-21
|
27-04-22
|
26-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
137.751
|
138.143
|
144.102
|
168.687
|
90.874
|
187.990
|
112.077
|
116.834
|
228.911
|
135.943
|
138.863
|
274.806
|
137.993
|
147.392
|
285.385
|
101.251
|
116.260
|
217.511
|
133.233
|
135.763
|
268.996
|
126.298
|
131.968
|
274.000
|
146.185
|
150.523
|
298.000
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
24.905
|
-
|
37.494
|
37.781
|
-
|
49.704
|
48.115
|
-
|
46.583
|
45.008
|
-
|
20.292
|
27.469
|
-
|
33.470
|
26.501
|
-
|
28.577
|
34.561
|
-
|
44.005
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
32.878
|
25.830
|
30.937
|
39.789
|
21.351
|
47.476
|
33.566
|
33.692
|
67.052
|
44.783
|
43.133
|
87.916
|
41.224
|
38.874
|
79.771
|
14.269
|
21.000
|
35.269
|
26.830
|
19.529
|
46.359
|
22.485
|
24.865
|
-
|
35.051
|
34.800
|
-
|
-
|
-
|
Operationele Marge
|
23,87%
|
18,7%
|
21,47%
|
23,59%
|
23,5%
|
25,25%
|
29,95%
|
28,84%
|
29,29%
|
32,94%
|
31,06%
|
31,99%
|
29,87%
|
26,37%
|
27,95%
|
14,09%
|
18,06%
|
16,21%
|
20,14%
|
14,38%
|
17,23%
|
17,8%
|
18,84%
|
-
|
23,98%
|
23,12%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
33.279
|
25.295
|
29.320
|
40.298
|
21.519
|
47.260
|
34.075
|
35.008
|
69.083
|
48.416
|
46.831
|
95.247
|
37.611
|
38.412
|
76.023
|
12.961
|
20.356
|
33.317
|
26.250
|
18.603
|
44.853
|
20.600
|
22.000
|
-
|
37.200
|
38.900
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
26.772
|
26.760
|
24.491
|
45.296
|
15.902
|
35.246
|
25.647
|
26.408
|
52.055
|
36.496
|
34.665
|
71.161
|
28.645
|
30.594
|
59.239
|
9.202
|
16.736
|
25.938
|
21.205
|
15.147
|
36.352
|
16.420
|
18.639
|
-
|
28.963
|
28.838
|
-
|
-
|
-
|
Nettomarge
|
19,44%
|
19,37%
|
17%
|
26,85%
|
17,5%
|
18,75%
|
22,88%
|
22,6%
|
22,74%
|
26,85%
|
24,96%
|
25,89%
|
20,76%
|
20,76%
|
20,76%
|
9,09%
|
14,4%
|
11,92%
|
15,92%
|
11,16%
|
13,51%
|
13%
|
14,12%
|
-
|
19,81%
|
19,16%
|
-
|
-
|
-
|
WPA
2 |
33,80
|
33,73
|
30,90
|
57,56
|
20,27
|
44,88
|
33,02
|
34,48
|
67,51
|
48,04
|
45,84
|
93,88
|
38,87
|
41,60
|
80,48
|
12,49
|
22,69
|
35,18
|
28,74
|
20,53
|
49,27
|
24,12
|
26,66
|
-
|
38,69
|
34,31
|
-
|
-
|
-
|
Dividend per aandeel
2 |
10,25
|
10,25
|
9,500
|
20,00
|
12,50
|
12,50
|
-
|
17,50
|
17,50
|
-
|
16,25
|
16,25
|
-
|
-
|
17,50
|
-
|
16,25
|
16,25
|
-
|
18,00
|
18,00
|
-
|
22,72
|
17,25
|
-
|
25,22
|
20,75
|
20,00
|
34,00
|
Datum van publicatie
|
30-10-19
|
24-04-20
|
29-10-20
|
27-04-21
|
28-10-21
|
28-10-21
|
27-01-22
|
27-04-22
|
27-04-22
|
28-07-22
|
27-10-22
|
27-10-22
|
31-01-23
|
26-04-23
|
26-04-23
|
26-07-23
|
31-10-23
|
31-10-23
|
31-01-24
|
26-04-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
119.943
|
116.415
|
137.314
|
73.119
|
34.693
|
84.692
|
42.670
|
122.105
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
28.877
|
27.656
|
55.415
|
31.982
|
43.518
|
71.433
|
60.733
|
104.936
|
ROE (netto-inkomsten/eigen vermogen)
|
35,3%
|
24,9%
|
27,3%
|
30,4%
|
39,3%
|
15,6%
|
21,8%
|
28,5%
|
ROA (netto-inkomsten/totale activa)
|
23,7%
|
17,7%
|
17,9%
|
25,4%
|
31,3%
|
12,3%
|
14,4%
|
21,6%
|
Totale activa
1 |
240.647
|
301.757
|
390.154
|
344.174
|
416.820
|
506.581
|
624.656
|
657.083
|
Nettoactief per aandeel
2 |
251,0
|
292,0
|
357,0
|
388,0
|
501,0
|
584,0
|
638,0
|
726,0
|
Cashflow per aandeel
2 |
82,20
|
81,30
|
103,0
|
132,0
|
203,0
|
120,0
|
122,0
|
185,0
|
Capex
1 |
5.891
|
8.141
|
12.415
|
17.158
|
22.535
|
20.800
|
22.000
|
24.983
|
Capex/omzet
|
2,09%
|
2,95%
|
3,97%
|
4,12%
|
4,02%
|
4,31%
|
3,98%
|
3,77%
|
Datum van publicatie
|
25-04-19
|
24-04-20
|
27-04-21
|
27-04-22
|
26-04-23
|
26-04-24
|
-
|
-
|
Laatste slotkoers
5.540
JPY Gemiddelde koersdoel
6.700
JPY Spread / Gemiddelde doel +20,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,34% | 26,31 mld. | | +28,62% | 101 mld. | | +15,82% | 25,05 mld. | | -9,95% | 4,37 mld. | | -2,93% | 3,67 mld. | | +4,59% | 3,37 mld. | | -18,00% | 2,7 mld. | | +19,63% | 1,11 mld. | | -3,24% | 1,05 mld. | | +112,92% | 979 mln. |
Halfgeleider testapparatuur & service
|