Beurs gesloten -
Japan Exchange
08:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.553
JPY
|
+1,54%
|
|
+2,14%
|
+8,15%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.532.289
|
3.737.546
|
3.988.674
|
3.691.869
|
3.994.661
|
5.615.885
|
-
|
-
|
Bedrijfswaarde
1 |
4.532.289
|
3.737.546
|
3.988.674
|
3.691.869
|
3.994.661
|
5.879.864
|
5.615.885
|
5.615.885
|
K/w-verhouding
|
17
x
|
13,7
x
|
14,2
x
|
10,4
x
|
12,5
x
|
16,5
x
|
15,5
x
|
14,2
x
|
Dividendrendement
|
4,14%
|
5,02%
|
4,7%
|
5,08%
|
4,62%
|
3,14%
|
3,39%
|
3,57%
|
Marktkapitalisatie/omzet
|
2,46
x
|
2,08
x
|
2,05
x
|
1,87
x
|
1,94
x
|
2,22
x
|
5,9
x
|
4,89
x
|
Bedrijfswaarde/omzet
|
2,46
x
|
2,08
x
|
2,05
x
|
1,87
x
|
1,94
x
|
2,22
x
|
5,9
x
|
4,89
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-3.873.493
x
|
1.283.656
x
|
424.777
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,4
x
|
0,42
x
|
0,35
x
|
0,36
x
|
0,41
x
|
0,61
x
|
0,57
x
|
0,56
x
|
Aantal aandelen (in duizenden)
|
3.748.792
|
3.748.793
|
3.748.754
|
3.748.090
|
3.688.514
|
3.616.153
|
-
|
-
|
Referentieprijs
2 |
1.209
|
997,0
|
1.064
|
985,0
|
1.083
|
1.553
|
1.553
|
1.553
|
Datum van publicatie
|
15-05-19
|
15-05-20
|
14-05-21
|
13-05-22
|
15-05-23
|
15-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.845.413
|
1.799.544
|
1.946.728
|
1.977.640
|
2.064.251
|
2.651.706
|
951.492
|
1.147.504
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
370.421
|
294.000
|
393.660
|
308.787
|
-
|
-165.721
|
124.876
|
268.533
|
Operationele Marge
|
20,07%
|
16,34%
|
20,22%
|
15,61%
|
-
|
-21,79%
|
13,12%
|
23,4%
|
Resultaat voor belastingen (EBT)
1 |
369.870
|
378.631
|
392.654
|
496.574
|
454.373
|
494.060
|
496.884
|
577.346
|
Nettowinst (verlies)
1 |
266.189
|
273.435
|
280.130
|
355.070
|
325.070
|
356.133
|
362.481
|
396.041
|
Nettomarge
|
14,42%
|
15,19%
|
14,39%
|
17,95%
|
15,75%
|
13,43%
|
38,1%
|
34,51%
|
WPA
2 |
71,00
|
72,94
|
74,72
|
94,71
|
86,84
|
98,43
|
100,1
|
109,6
|
Free Cash Flow
|
-1.170.078
|
2.911.641
|
9.390.034
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-63,4%
|
161,8%
|
482,35%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
1.064,84%
|
3.352,03%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
50,00
|
50,00
|
50,00
|
50,00
|
50,00
|
51,00
|
52,67
|
55,50
|
Datum van publicatie
|
15-05-19
|
15-05-20
|
14-05-21
|
13-05-22
|
15-05-23
|
15-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
909.996
|
830.534
|
-
|
648.461
|
1.154.063
|
401.597
|
421.980
|
-
|
448.883
|
479.935
|
928.818
|
621.944
|
513.489
|
643.483
|
656.038
|
1.299.521
|
183.200
|
81.970
|
260.112
|
261.297
|
262.487
|
263.680
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
121.900
|
268.000
|
35.900
|
4.776
|
-
|
919.000
|
18.300
|
-
|
67.116
|
-
|
47.946
|
-
|
-
|
-
|
-31.128
|
21.878
|
28.187
|
25.888
|
31.198
|
Operationele Marge
|
-
|
-
|
-
|
18,8%
|
23,22%
|
8,94%
|
1,13%
|
-
|
204,73%
|
3,81%
|
-
|
10,79%
|
-
|
7,45%
|
-
|
-
|
-
|
-15,6%
|
8,41%
|
10,79%
|
9,86%
|
11,83%
|
Resultaat voor belastingen (EBT)
1 |
201.039
|
171.799
|
-
|
162.866
|
330.832
|
69.545
|
96.197
|
-
|
120.344
|
-
|
219.954
|
124.257
|
110.162
|
118.258
|
134.955
|
253.213
|
112.678
|
128.169
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
144.879
|
124.224
|
155.906
|
114.501
|
235.320
|
52.313
|
67.437
|
119.750
|
88.808
|
69.837
|
158.645
|
88.833
|
77.592
|
86.817
|
95.370
|
182.187
|
81.143
|
92.803
|
-
|
-
|
-
|
-
|
Nettomarge
|
15,92%
|
14,96%
|
-
|
17,66%
|
20,39%
|
13,03%
|
15,98%
|
-
|
19,78%
|
14,55%
|
17,08%
|
14,28%
|
15,11%
|
13,49%
|
14,54%
|
14,02%
|
44,29%
|
113,22%
|
-
|
-
|
-
|
-
|
WPA
2 |
38,64
|
33,13
|
-
|
30,55
|
62,77
|
13,95
|
17,99
|
-
|
23,69
|
18,63
|
42,32
|
23,70
|
20,82
|
23,95
|
26,37
|
50,32
|
22,44
|
25,67
|
24,32
|
25,56
|
25,11
|
26,15
|
Dividend per aandeel
2 |
25,00
|
-
|
50,00
|
-
|
-
|
-
|
50,00
|
50,00
|
-
|
-
|
-
|
-
|
50,00
|
-
|
-
|
-
|
-
|
51,00
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-11-19
|
13-11-20
|
14-05-21
|
12-11-21
|
12-11-21
|
14-02-22
|
13-05-22
|
13-05-22
|
10-08-22
|
11-11-22
|
11-11-22
|
14-02-23
|
15-05-23
|
10-08-23
|
13-11-23
|
13-11-23
|
14-02-24
|
15-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-1.170.078
|
2.911.641
|
9.390.034
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
2,3%
|
2,6%
|
2,7%
|
3,2%
|
3,2%
|
3,6%
|
3,71%
|
4,02%
|
ROA (netto-inkomsten/totale activa)
|
0,18%
|
0,18%
|
0,18%
|
0,21%
|
0,2%
|
0,21%
|
0,14%
|
0,17%
|
Totale activa
1 |
149.334.642
|
151.412.038
|
154.477.777
|
165.217.998
|
165.018.529
|
166.378.416
|
251.025.453
|
238.579.021
|
Nettoactief per aandeel
2 |
3.030
|
2.399
|
3.033
|
2.740
|
2.621
|
2.673
|
2.711
|
2.768
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
110,0
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-05-19
|
15-05-20
|
14-05-21
|
13-05-22
|
15-05-23
|
15-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.553
JPY Gemiddelde koersdoel
1.630
JPY Spread / Gemiddelde doel +4,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,15% | 35,72 mld. | | +8,64% | 206 mld. | | -1,60% | 70,19 mld. | | +8,99% | 56,34 mld. | | +10,36% | 51,32 mld. | | +16,13% | 48,95 mld. | | +29,62% | 47,48 mld. | | -18,33% | 34,25 mld. | | -96,60% | 32,24 mld. | | +8,55% | 25,61 mld. |
Commerciële banken
|