Beurs gesloten -
Japan Exchange
08:00:00 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.108
JPY
|
-0,13%
|
|
-1,15%
|
+28,83%
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
3.134.588
|
4.053.890
|
3.971.753
|
4.759.372
|
7.721.046
|
7.877.257
|
-
|
-
|
Bedrijfswaarde
1 |
3.134.588
|
4.053.890
|
3.971.753
|
4.759.372
|
7.721.046
|
7.877.257
|
7.877.257
|
7.877.257
|
K/w-verhouding
|
6,99
x
|
8,61
x
|
7,49
x
|
8,57
x
|
11,4
x
|
10,6
x
|
9,87
x
|
8,91
x
|
Dividendrendement
|
6,07%
|
4,69%
|
5,11%
|
4,53%
|
3,45%
|
3,72%
|
4,1%
|
4,45%
|
Marktkapitalisatie/omzet
|
1,52
x
|
1,84
x
|
1,76
x
|
2,09
x
|
0,88
x
|
2,88
x
|
2,73
x
|
2,58
x
|
Bedrijfswaarde/omzet
|
1,52
x
|
1,84
x
|
1,76
x
|
2,09
x
|
0,88
x
|
2,88
x
|
2,73
x
|
2,58
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,37
x
|
0,44
x
|
0,44
x
|
0,52
x
|
0,75
x
|
0,76
x
|
0,74
x
|
0,7
x
|
Aantal aandelen (in duizenden)
|
2.536.075
|
2.535.266
|
2.534.622
|
2.534.277
|
2.534.815
|
2.534.510
|
-
|
-
|
Referentieprijs
2 |
1.236
|
1.599
|
1.567
|
1.878
|
3.046
|
3.108
|
3.108
|
3.108
|
Datum van publicatie
|
15-05-20
|
14-05-21
|
13-05-22
|
15-05-23
|
15-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
2.062.219
|
2.198.693
|
2.252.469
|
2.278.405
|
8.744.458
|
2.738.373
|
2.887.583
|
3.057.526
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
661.982
|
797.731
|
851.259
|
805.296
|
1.036.888
|
1.025.396
|
1.137.184
|
1.235.193
|
Operationele Marge
|
32,1%
|
36,28%
|
37,79%
|
35,34%
|
11,86%
|
37,45%
|
39,38%
|
40,4%
|
Resultaat voor belastingen (EBT)
1 |
618.717
|
652.163
|
603.872
|
778.964
|
955.035
|
1.045.421
|
1.160.460
|
1.244.940
|
Nettowinst (verlies)
1 |
448.568
|
471.020
|
530.479
|
555.527
|
678.993
|
737.472
|
797.481
|
877.344
|
Nettomarge
|
21,75%
|
21,42%
|
23,55%
|
24,38%
|
7,76%
|
26,93%
|
27,62%
|
28,69%
|
WPA
2 |
176,8
|
185,8
|
209,3
|
219,2
|
267,9
|
294,0
|
314,9
|
348,8
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
75,00
|
75,00
|
80,00
|
85,00
|
105,0
|
115,6
|
127,5
|
138,5
|
Datum van publicatie
|
15-05-20
|
14-05-21
|
13-05-22
|
15-05-23
|
15-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2021 S1
|
2021 S2
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
1.576.761
|
621.932
|
1.108.822
|
586.580
|
557.067
|
591.900
|
561.884
|
-
|
590.116
|
534.505
|
614.200
|
698.720
|
-
|
685.280
|
705.104
|
-
|
674.695
|
676.995
|
701.963
|
766.963
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
438.574
|
242.126
|
170.559
|
236.100
|
204.700
|
-
|
235.425
|
129.096
|
231.000
|
305.060
|
-
|
281.840
|
218.988
|
-
|
251.146
|
272.855
|
275.703
|
262.576
|
Operationele Marge
|
-
|
-
|
39,55%
|
41,28%
|
30,62%
|
39,89%
|
36,43%
|
-
|
39,89%
|
24,15%
|
37,61%
|
43,66%
|
-
|
41,13%
|
31,06%
|
-
|
37,22%
|
40,3%
|
39,28%
|
34,24%
|
Resultaat voor belastingen (EBT)
|
333.391
|
318.772
|
446.622
|
108.500
|
48.750
|
207.355
|
237.702
|
445.057
|
244.904
|
89.003
|
313.574
|
-
|
596.323
|
325.077
|
33.635
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
215.523
|
-
|
385.657
|
92.943
|
51.879
|
159.294
|
174.670
|
333.964
|
209.313
|
12.250
|
245.192
|
170.561
|
415.753
|
226.567
|
36.673
|
263.240
|
187.770
|
179.627
|
193.551
|
-
|
Nettomarge
|
13,67%
|
-
|
34,78%
|
15,84%
|
9,31%
|
26,91%
|
31,09%
|
-
|
35,47%
|
2,29%
|
39,92%
|
24,41%
|
-
|
33,06%
|
5,2%
|
-
|
27,83%
|
26,53%
|
27,57%
|
-
|
WPA
2 |
84,99
|
-
|
152,1
|
36,70
|
20,45
|
62,85
|
68,92
|
131,8
|
82,59
|
4,800
|
96,75
|
67,28
|
164,0
|
89,38
|
14,47
|
-
|
69,56
|
74,73
|
75,49
|
67,57
|
Dividend per aandeel
|
37,50
|
37,50
|
40,00
|
-
|
40,00
|
-
|
-
|
42,50
|
-
|
42,50
|
-
|
50,00
|
50,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-11-20
|
14-05-21
|
12-11-21
|
02-02-22
|
13-05-22
|
29-07-22
|
14-11-22
|
14-11-22
|
02-02-23
|
15-05-23
|
31-07-23
|
13-11-23
|
13-11-23
|
02-02-24
|
15-05-24
|
15-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,1%
|
5,2%
|
5,7%
|
6,1%
|
7%
|
7,67%
|
7,65%
|
8,16%
|
ROA (netto-inkomsten/totale activa)
|
0,31%
|
0,24%
|
0,24%
|
0,32%
|
0,34%
|
0,29%
|
0,32%
|
0,35%
|
Totale activa
1 |
146.075.290
|
193.326.219
|
219.188.084
|
172.835.231
|
197.939.830
|
256.511.981
|
245.703.720
|
247.837.390
|
Nettoactief per aandeel
2 |
3.373
|
3.651
|
3.581
|
3.604
|
4.037
|
4.068
|
4.214
|
4.440
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-05-20
|
14-05-21
|
13-05-22
|
15-05-23
|
15-05-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.108
JPY Gemiddelde koersdoel
3.307
JPY Spread / Gemiddelde doel +6,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,83% | 50,55 mld. | | +17,92% | 565 mld. | | +18,52% | 310 mld. | | +15,71% | 252 mld. | | +19,07% | 201 mld. | | +21,72% | 181 mld. | | +27,18% | 170 mld. | | +9,30% | 163 mld. | | +8,99% | 152 mld. | | -7,95% | 142 mld. |
Banken - Andere
|