Vertraagde tijd
Japan Exchange
02:19:26 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9.853
JPY
|
+0,83%
|
|
-1,73%
|
-3,03%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.069.548
|
1.958.673
|
2.032.670
|
1.941.351
|
1.757.858
|
2.056.922
|
-
|
-
|
Bedrijfswaarde
1 |
1.624.247
|
1.582.696
|
1.578.016
|
1.459.595
|
1.118.600
|
1.743.361
|
1.613.122
|
1.584.722
|
K/w-verhouding
|
22,5
x
|
22
x
|
27,2
x
|
20,6
x
|
18,3
x
|
22,7
x
|
21,3
x
|
20,3
x
|
Dividendrendement
|
1,74%
|
1,89%
|
1,83%
|
2,03%
|
2,27%
|
1,73%
|
2,01%
|
2,11%
|
Marktkapitalisatie/omzet
|
2,04
x
|
1,85
x
|
1,96
x
|
1,85
x
|
1,6
x
|
1,99
x
|
1,73
x
|
1,68
x
|
Bedrijfswaarde/omzet
|
1,6
x
|
1,49
x
|
1,52
x
|
1,39
x
|
1,02
x
|
1,51
x
|
1,36
x
|
1,3
x
|
Bedrijfswaarde/EBITDA
|
8,38
x
|
7,61
x
|
7,98
x
|
6,92
x
|
5,44
x
|
8,21
x
|
7,8
x
|
7,37
x
|
Bedrijfswaarde/FCF
|
21,3
x
|
15,7
x
|
11,8
x
|
13,3
x
|
14,7
x
|
26,2
x
|
19,5
x
|
17,3
x
|
FCF Yield
|
4,69%
|
6,37%
|
8,45%
|
7,51%
|
6,79%
|
3,81%
|
5,14%
|
5,78%
|
Price to Book
|
2,08
x
|
1,89
x
|
1,88
x
|
1,72
x
|
1,5
x
|
1,88
x
|
1,63
x
|
1,57
x
|
Aantal aandelen (in duizenden)
|
218.261
|
218.261
|
218.262
|
218.916
|
215.318
|
210.491
|
-
|
-
|
Referentieprijs
2 |
9.482
|
8.974
|
9.313
|
8.868
|
8.164
|
9.772
|
9.772
|
9.772
|
Datum van publicatie
|
14-05-19
|
12-05-20
|
13-05-21
|
12-05-22
|
11-05-23
|
10-05-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.013.823
|
1.060.070
|
1.035.898
|
1.049.859
|
1.101.307
|
1.154.740
|
1.186.688
|
1.221.998
|
EBITDA
1 |
193.820
|
207.996
|
197.630
|
210.959
|
205.640
|
212.439
|
206.866
|
215.152
|
Bedrijfsresultaat (EBIT)
1 |
130.213
|
142.858
|
136.925
|
143.499
|
136.700
|
140.658
|
142.403
|
148.663
|
Operationele Marge
|
12,84%
|
13,48%
|
13,22%
|
13,67%
|
12,41%
|
12,18%
|
12%
|
12,17%
|
Resultaat voor belastingen (EBT)
1 |
143.960
|
147.855
|
128.800
|
152.013
|
153.367
|
163.765
|
155.900
|
161.725
|
Nettowinst (verlies)
1 |
92.009
|
89.080
|
74.681
|
94.273
|
96.085
|
101.951
|
95.680
|
99.707
|
Nettomarge
|
9,08%
|
8,4%
|
7,21%
|
8,98%
|
8,72%
|
8,83%
|
8,06%
|
8,16%
|
WPA
2 |
421,6
|
408,1
|
342,2
|
431,3
|
445,0
|
482,0
|
458,0
|
480,8
|
Free Cash Flow
1 |
76.130
|
100.783
|
133.396
|
109.560
|
75.980
|
66.420
|
82.904
|
91.645
|
FCF-marge
|
7,51%
|
9,51%
|
12,88%
|
10,44%
|
6,9%
|
5,75%
|
6,99%
|
7,5%
|
Kasstroomconversie (ebitda)
|
39,28%
|
48,45%
|
67,5%
|
51,93%
|
36,95%
|
31,27%
|
40,08%
|
42,6%
|
Kasstroomconversie (nettowinst)
|
82,74%
|
113,14%
|
178,62%
|
116,22%
|
79,08%
|
65,15%
|
86,65%
|
91,91%
|
Dividend per aandeel
2 |
165,0
|
170,0
|
170,0
|
180,0
|
185,0
|
190,0
|
196,2
|
206,2
|
Datum van publicatie
|
14-05-19
|
12-05-20
|
13-05-21
|
12-05-22
|
11-05-23
|
10-05-24
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
503.774
|
491.202
|
544.696
|
258.381
|
502.658
|
263.662
|
283.539
|
246.123
|
268.985
|
515.108
|
279.214
|
306.985
|
-
|
265.072
|
279.678
|
544.750
|
290.876
|
319.114
|
269.198
|
286.162
|
297.442
|
326.998
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
65.060
|
60.729
|
76.196
|
37.169
|
71.185
|
38.686
|
33.628
|
30.418
|
30.197
|
60.615
|
39.433
|
36.652
|
76.085
|
30.591
|
32.553
|
63.144
|
40.500
|
37.014
|
29.847
|
32.016
|
41.296
|
38.836
|
Operationele Marge
|
12,91%
|
12,36%
|
13,99%
|
14,39%
|
14,16%
|
14,67%
|
11,86%
|
12,36%
|
11,23%
|
11,77%
|
14,12%
|
11,94%
|
-
|
11,54%
|
11,64%
|
11,59%
|
13,92%
|
11,6%
|
11,09%
|
11,19%
|
13,88%
|
11,88%
|
Resultaat voor belastingen (EBT)
1 |
71.106
|
55.655
|
73.145
|
39.256
|
77.060
|
39.978
|
34.975
|
35.551
|
33.558
|
69.109
|
44.306
|
39.952
|
-
|
41.174
|
37.221
|
78.395
|
43.259
|
42.111
|
33.422
|
35.141
|
44.570
|
41.960
|
Nettowinst (verlies)
1 |
43.368
|
32.360
|
42.321
|
24.116
|
48.013
|
25.360
|
20.900
|
23.061
|
20.872
|
43.933
|
27.989
|
24.163
|
-
|
26.781
|
22.441
|
49.222
|
27.124
|
25.605
|
20.770
|
21.604
|
27.578
|
25.544
|
Nettomarge
|
8,61%
|
6,59%
|
7,77%
|
9,33%
|
9,55%
|
9,62%
|
7,37%
|
9,37%
|
7,76%
|
8,53%
|
10,02%
|
7,87%
|
-
|
10,1%
|
8,02%
|
9,04%
|
9,32%
|
8,02%
|
7,72%
|
7,55%
|
9,27%
|
7,81%
|
WPA
|
198,7
|
148,3
|
-
|
110,5
|
220,0
|
115,8
|
95,49
|
106,5
|
96,68
|
203,2
|
129,6
|
112,2
|
-
|
125,6
|
-
|
231,4
|
128,8
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
85,00
|
85,00
|
-
|
-
|
90,00
|
-
|
-
|
-
|
-
|
90,00
|
-
|
-
|
-
|
-
|
-
|
95,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
08-11-19
|
09-11-20
|
13-05-21
|
10-11-21
|
10-11-21
|
10-02-22
|
12-05-22
|
09-08-22
|
10-11-22
|
10-11-22
|
09-02-23
|
11-05-23
|
11-05-23
|
09-08-23
|
09-11-23
|
09-11-23
|
08-02-24
|
10-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
445.301
|
375.977
|
454.654
|
481.756
|
639.258
|
558.235
|
443.800
|
472.200
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
76.130
|
100.783
|
133.396
|
109.560
|
75.980
|
66.420
|
82.904
|
91.645
|
ROE (netto-inkomsten/eigen vermogen)
|
9,4%
|
8,8%
|
7,1%
|
8,6%
|
8,4%
|
8,5%
|
7,75%
|
7,87%
|
ROA (netto-inkomsten/totale activa)
|
8,31%
|
8,46%
|
7,56%
|
8,12%
|
8,01%
|
8,2%
|
6,15%
|
6,3%
|
Totale activa
1 |
1.106.660
|
1.053.564
|
988.466
|
1.160.653
|
1.199.129
|
1.243.338
|
1.555.772
|
1.582.646
|
Nettoactief per aandeel
2 |
4.562
|
4.743
|
4.958
|
5.147
|
5.428
|
5.817
|
5.985
|
6.226
|
Cashflow per aandeel
|
688,0
|
681,0
|
621,0
|
714,0
|
735,0
|
790,0
|
-
|
-
|
Capex
1 |
72.799
|
74.776
|
65.913
|
69.085
|
107.968
|
99.340
|
100.300
|
86.150
|
Capex/omzet
|
7,18%
|
7,05%
|
6,36%
|
6,58%
|
9,8%
|
8,6%
|
8,45%
|
7,05%
|
Datum van publicatie
|
14-05-19
|
12-05-20
|
13-05-21
|
12-05-22
|
11-05-23
|
10-05-24
|
-
|
-
|
Laatste slotkoers
9.772
JPY Gemiddelde koersdoel
10.367
JPY Spread / Gemiddelde doel +6,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,03% | 13,08 mld. | | +9,35% | 5,86 mld. | | -28,94% | 1,86 mld. | | +1,02% | 1,02 mld. | | -4,84% | 815 mln. | | -10,95% | 699 mln. | | +60,38% | 530 mln. | | +5,08% | 501 mln. | | -24,81% | 481 mln. | | +16,56% | 272 mln. |
Beveiligingsdiensten
|