Beurs gesloten -
Japan Exchange
08:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.048
JPY
|
+1,64%
|
|
-0,58%
|
-4,23%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
300.489
|
235.151
|
281.280
|
203.372
|
264.960
|
344.187
|
-
|
-
|
Bedrijfswaarde
1 |
205.722
|
139.374
|
217.192
|
134.365
|
195.680
|
355.364
|
322.687
|
330.777
|
K/w-verhouding
|
14,1
x
|
9,2
x
|
17,3
x
|
11,8
x
|
13,9
x
|
25,3
x
|
18,6
x
|
15
x
|
Dividendrendement
|
2,17%
|
3,32%
|
1,75%
|
2,6%
|
3,84%
|
4,73%
|
4,98%
|
5,1%
|
Marktkapitalisatie/omzet
|
0,49
x
|
0,37
x
|
0,48
x
|
0,33
x
|
0,42
x
|
0,55
x
|
0,52
x
|
0,5
x
|
Bedrijfswaarde/omzet
|
0,33
x
|
0,22
x
|
0,37
x
|
0,22
x
|
0,31
x
|
0,55
x
|
0,49
x
|
0,48
x
|
Bedrijfswaarde/EBITDA
|
4,1
x
|
2,81
x
|
4,84
x
|
2,74
x
|
3,91
x
|
6,17
x
|
6,13
x
|
5,86
x
|
Bedrijfswaarde/FCF
|
24
x
|
9,64
x
|
20,3
x
|
9,78
x
|
20,2
x
|
15,7
x
|
115
x
|
25,4
x
|
FCF Yield
|
4,16%
|
10,4%
|
4,94%
|
10,2%
|
4,95%
|
6,38%
|
0,87%
|
3,93%
|
Price to Book
|
0,72
x
|
0,54
x
|
0,67
x
|
0,47
x
|
0,6
x
|
0,83
x
|
0,81
x
|
0,78
x
|
Aantal aandelen (in duizenden)
|
203.721
|
200.470
|
182.413
|
182.560
|
181.479
|
168.101
|
-
|
-
|
Referentieprijs
2 |
1.475
|
1.173
|
1.542
|
1.114
|
1.460
|
2.048
|
2.048
|
2.048
|
Datum van publicatie
|
10-05-19
|
13-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
618.436
|
627.126
|
592.046
|
607.657
|
631.507
|
642.811
|
659.300
|
687.025
|
EBITDA
1 |
50.209
|
49.636
|
44.912
|
49.034
|
50.055
|
48.762
|
52.617
|
56.417
|
Bedrijfsresultaat (EBIT)
1 |
31.209
|
29.439
|
24.560
|
27.545
|
28.501
|
23.403
|
27.510
|
32.758
|
Operationele Marge
|
5,05%
|
4,69%
|
4,15%
|
4,53%
|
4,51%
|
3,64%
|
4,17%
|
4,77%
|
Resultaat voor belastingen (EBT)
1 |
33.463
|
39.637
|
27.621
|
28.345
|
31.351
|
25.617
|
29.375
|
35.130
|
Nettowinst (verlies)
1 |
21.216
|
25.677
|
16.660
|
17.255
|
19.013
|
14.561
|
18.200
|
21.704
|
Nettomarge
|
3,43%
|
4,09%
|
2,81%
|
2,84%
|
3,01%
|
2,27%
|
2,76%
|
3,16%
|
WPA
2 |
104,8
|
127,6
|
89,31
|
94,59
|
104,9
|
83,72
|
109,8
|
136,5
|
Free Cash Flow
1 |
8.567
|
14.451
|
10.719
|
13.733
|
9.685
|
22.669
|
2.800
|
13.000
|
FCF-marge
|
1,39%
|
2,3%
|
1,81%
|
2,26%
|
1,53%
|
3,53%
|
0,42%
|
1,89%
|
Kasstroomconversie (ebitda)
|
17,06%
|
29,11%
|
23,87%
|
28,01%
|
19,35%
|
17,65%
|
5,32%
|
23,04%
|
Kasstroomconversie (nettowinst)
|
40,38%
|
56,28%
|
64,34%
|
79,59%
|
50,94%
|
155,68%
|
15,38%
|
59,9%
|
Dividend per aandeel
2 |
32,00
|
39,00
|
27,00
|
29,00
|
56,00
|
100,0
|
102,0
|
104,4
|
Datum van publicatie
|
10-05-19
|
13-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
14-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
315.342
|
311.784
|
279.884
|
312.162
|
146.450
|
294.954
|
158.671
|
-
|
152.529
|
153.837
|
306.366
|
166.448
|
158.693
|
159.242
|
156.268
|
315.510
|
171.257
|
156.044
|
164.300
|
159.900
|
176.300
|
156.100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
16.158
|
13.281
|
9.085
|
15.475
|
5.690
|
12.646
|
9.767
|
5.132
|
7.264
|
7.219
|
14.483
|
10.025
|
3.993
|
6.160
|
5.158
|
11.318
|
9.241
|
2.844
|
6.300
|
5.500
|
11.000
|
4.200
|
Operationele Marge
|
5,12%
|
4,26%
|
3,25%
|
4,96%
|
3,89%
|
4,29%
|
6,16%
|
-
|
4,76%
|
4,69%
|
4,73%
|
6,02%
|
2,52%
|
3,87%
|
3,3%
|
3,59%
|
5,4%
|
1,82%
|
3,83%
|
3,44%
|
6,24%
|
2,69%
|
Resultaat voor belastingen (EBT)
|
33.171
|
-
|
10.629
|
-
|
-
|
14.008
|
10.472
|
-
|
8.554
|
-
|
16.057
|
11.163
|
-
|
6.879
|
-
|
11.848
|
9.214
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
21.161
|
-
|
6.488
|
-
|
-
|
8.670
|
6.635
|
-
|
5.448
|
-
|
9.915
|
7.168
|
-
|
4.429
|
-
|
7.441
|
5.720
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
6,71%
|
-
|
2,32%
|
-
|
-
|
2,94%
|
4,18%
|
-
|
3,57%
|
-
|
3,24%
|
4,31%
|
-
|
2,78%
|
-
|
2,36%
|
3,34%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
103,9
|
-
|
34,14
|
-
|
-
|
47,50
|
36,35
|
-
|
30,09
|
-
|
54,73
|
39,54
|
-
|
24,39
|
-
|
41,72
|
33,19
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
11,00
|
-
|
11,00
|
-
|
-
|
11,00
|
-
|
-
|
-
|
-
|
11,00
|
-
|
-
|
-
|
-
|
43,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
08-11-19
|
13-05-20
|
13-11-20
|
13-05-21
|
12-11-21
|
12-11-21
|
10-02-22
|
13-05-22
|
10-08-22
|
11-11-22
|
11-11-22
|
10-02-23
|
12-05-23
|
10-08-23
|
10-11-23
|
10-11-23
|
09-02-24
|
14-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
94.767
|
95.777
|
64.088
|
69.007
|
69.280
|
43.276
|
21.500
|
13.410
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8.567
|
14.451
|
10.719
|
13.733
|
9.685
|
22.669
|
2.800
|
13.000
|
ROE (netto-inkomsten/eigen vermogen)
|
5,2%
|
6,1%
|
3,9%
|
4,1%
|
4,3%
|
3,3%
|
4,25%
|
5,33%
|
ROA (netto-inkomsten/totale activa)
|
5,23%
|
4,75%
|
4,17%
|
4,46%
|
4,71%
|
3,52%
|
4%
|
3,49%
|
Totale activa
1 |
405.988
|
540.389
|
399.073
|
386.929
|
404.002
|
414.140
|
455.007
|
621.078
|
Nettoactief per aandeel
2 |
2.058
|
2.161
|
2.298
|
2.375
|
2.450
|
2.560
|
2.534
|
2.616
|
Cashflow per aandeel
2 |
199,0
|
228,0
|
198,0
|
212,0
|
224,0
|
208,0
|
247,0
|
-
|
Capex
1 |
39.441
|
35.517
|
40.580
|
33.768
|
27.978
|
25.772
|
35.000
|
33.333
|
Capex/omzet
|
6,38%
|
5,66%
|
6,85%
|
5,56%
|
4,43%
|
4,01%
|
5,31%
|
4,85%
|
Datum van publicatie
|
10-05-19
|
13-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
14-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.048
JPY Gemiddelde koersdoel
2.243
JPY Spread / Gemiddelde doel +9,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,23% | 2,19 mld. | | -11,09% | 31,92 mld. | | -1,52% | 6,34 mld. | | -6,27% | 4,87 mld. | | -3,33% | 4,32 mld. | | +6,92% | 4,22 mld. | | +8,17% | 3,79 mld. | | -.--% | 3,57 mld. | | +71,37% | 2,61 mld. | | +10,73% | 2,33 mld. |
Geïntegreerde logistieke dienstverleners
|