Beurs gesloten -
Japan Exchange
08:00:00 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.120
JPY
|
+0,63%
|
|
+3,16%
|
+7,36%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
590.128
|
710.627
|
847.311
|
827.486
|
848.873
|
875.086
|
-
|
-
|
Bedrijfswaarde
1 |
521.098
|
634.178
|
769.058
|
738.679
|
772.253
|
725.728
|
709.885
|
668.226
|
K/w-verhouding
|
16,3
x
|
48,5
x
|
28,6
x
|
24,9
x
|
18,7
x
|
21,7
x
|
20,4
x
|
19,1
x
|
Dividendrendement
|
1,65%
|
0,88%
|
0,94%
|
1,27%
|
1,75%
|
1,41%
|
1,49%
|
1,58%
|
Marktkapitalisatie/omzet
|
2,25
x
|
3,7
x
|
3,71
x
|
3,39
x
|
3
x
|
3,01
x
|
2,89
x
|
2,74
x
|
Bedrijfswaarde/omzet
|
1,98
x
|
3,3
x
|
3,37
x
|
3,02
x
|
2,73
x
|
2,5
x
|
2,35
x
|
2,09
x
|
Bedrijfswaarde/EBITDA
|
8,28
x
|
20,3
x
|
15,7
x
|
13,6
x
|
11,1
x
|
10,7
x
|
9,83
x
|
8,69
x
|
Bedrijfswaarde/FCF
|
11,6
x
|
-43,1
x
|
44,1
x
|
20,4
x
|
37,2
x
|
24,3
x
|
18,3
x
|
16,5
x
|
FCF Yield
|
8,64%
|
-2,32%
|
2,27%
|
4,9%
|
2,69%
|
4,12%
|
5,46%
|
6,06%
|
Price to Book
|
1,59
x
|
1,89
x
|
2,13
x
|
2,02
x
|
1,84
x
|
1,89
x
|
1,81
x
|
1,68
x
|
Aantal aandelen (in duizenden)
|
177.482
|
177.657
|
177.077
|
174.575
|
174.593
|
170.915
|
-
|
-
|
Referentieprijs
2 |
3.325
|
4.000
|
4.785
|
4.740
|
4.862
|
5.120
|
5.120
|
5.120
|
Datum van publicatie
|
14-04-20
|
13-04-21
|
12-04-22
|
13-04-23
|
15-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
262.766
|
191.948
|
228.367
|
244.295
|
283.347
|
290.514
|
302.309
|
319.714
|
EBITDA
1 |
62.926
|
31.244
|
48.899
|
54.394
|
69.507
|
67.914
|
72.220
|
76.875
|
Bedrijfsresultaat (EBIT)
1 |
52.857
|
22.447
|
39.948
|
44.880
|
59.251
|
58.529
|
61.150
|
66.000
|
Operationele Marge
|
20,12%
|
11,69%
|
17,49%
|
18,37%
|
20,91%
|
20,15%
|
20,23%
|
20,64%
|
Resultaat voor belastingen (EBT)
1 |
55.694
|
23.738
|
44.481
|
50.490
|
67.002
|
60.040
|
64.200
|
67.800
|
Nettowinst (verlies)
1 |
36.609
|
14.688
|
29.568
|
33.430
|
45.283
|
40.738
|
43.271
|
46.680
|
Nettomarge
|
13,93%
|
7,65%
|
12,95%
|
13,68%
|
15,98%
|
14,02%
|
14,31%
|
14,6%
|
WPA
2 |
203,8
|
82,54
|
167,2
|
190,4
|
259,5
|
235,8
|
251,2
|
268,2
|
Free Cash Flow
1 |
45.036
|
-14.714
|
17.430
|
36.229
|
20.740
|
29.910
|
38.753
|
40.462
|
FCF-marge
|
17,14%
|
-7,67%
|
7,63%
|
14,83%
|
7,32%
|
10,3%
|
12,82%
|
12,66%
|
Kasstroomconversie (ebitda)
|
71,57%
|
-
|
35,64%
|
66,6%
|
29,84%
|
44,04%
|
53,66%
|
52,63%
|
Kasstroomconversie (nettowinst)
|
123,02%
|
-
|
58,95%
|
108,37%
|
45,8%
|
73,42%
|
89,56%
|
86,68%
|
Dividend per aandeel
2 |
55,00
|
35,00
|
45,00
|
60,00
|
85,00
|
72,12
|
76,29
|
80,83
|
Datum van publicatie
|
14-04-20
|
13-04-21
|
12-04-22
|
13-04-23
|
15-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020 S2
|
2021 S1
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
118.708
|
73.991
|
118.050
|
50.570
|
59.747
|
110.317
|
61.865
|
58.488
|
120.353
|
59.385
|
64.557
|
123.942
|
74.153
|
65.489
|
139.642
|
63.458
|
80.247
|
83.360
|
72.180
|
64.420
|
72.925
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11.570
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
19.318
|
7.098
|
21.463
|
6.713
|
11.772
|
18.485
|
14.273
|
11.711
|
25.984
|
9.883
|
9.013
|
18.896
|
18.324
|
12.428
|
30.752
|
10.858
|
17.641
|
20.225
|
14.575
|
11.625
|
13.400
|
Operationele Marge
|
16,27%
|
9,59%
|
18,18%
|
13,27%
|
19,7%
|
16,76%
|
23,07%
|
20,02%
|
21,59%
|
16,64%
|
13,96%
|
15,25%
|
24,71%
|
18,98%
|
22,02%
|
17,11%
|
21,98%
|
24,26%
|
20,19%
|
18,05%
|
18,38%
|
Resultaat voor belastingen (EBT)
1 |
-
|
6.921
|
22.980
|
7.823
|
13.678
|
-
|
17.296
|
15.319
|
32.615
|
9.304
|
8.571
|
-
|
18.695
|
14.078
|
32.773
|
11.510
|
22.719
|
20.350
|
15.600
|
11.650
|
12.800
|
Nettowinst (verlies)
1 |
13.724
|
3.795
|
15.081
|
5.083
|
9.404
|
14.487
|
11.516
|
10.042
|
21.558
|
5.580
|
6.292
|
11.872
|
12.291
|
9.460
|
21.751
|
6.651
|
16.881
|
13.650
|
10.350
|
7.900
|
7.000
|
Nettomarge
|
11,56%
|
5,13%
|
12,78%
|
10,05%
|
15,74%
|
13,13%
|
18,61%
|
17,17%
|
17,91%
|
9,4%
|
9,75%
|
9,58%
|
16,58%
|
14,45%
|
15,58%
|
10,48%
|
21,04%
|
16,37%
|
14,34%
|
12,26%
|
9,6%
|
WPA
|
-
|
21,30
|
85,17
|
28,84
|
53,23
|
-
|
65,22
|
57,02
|
122,2
|
32,02
|
36,11
|
-
|
70,41
|
-
|
124,6
|
38,09
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
17,50
|
17,50
|
-
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-04-20
|
13-10-20
|
12-10-21
|
12-01-22
|
12-04-22
|
12-04-22
|
12-07-22
|
12-10-22
|
12-10-22
|
12-01-23
|
13-04-23
|
13-04-23
|
13-07-23
|
11-10-23
|
11-10-23
|
15-01-24
|
15-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
69.030
|
76.449
|
78.253
|
88.807
|
76.620
|
149.358
|
165.201
|
206.860
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
45.036
|
-14.714
|
17.430
|
36.229
|
20.740
|
29.910
|
38.753
|
40.462
|
ROE (netto-inkomsten/eigen vermogen)
|
10%
|
3,9%
|
7,7%
|
8,3%
|
10,4%
|
9,02%
|
9,03%
|
9,08%
|
ROA (netto-inkomsten/totale activa)
|
11,6%
|
3,05%
|
8,77%
|
9,23%
|
11%
|
7,7%
|
7%
|
7,15%
|
Totale activa
1 |
316.079
|
482.043
|
337.325
|
362.381
|
413.112
|
529.058
|
618.163
|
652.867
|
Nettoactief per aandeel
2 |
2.092
|
2.115
|
2.241
|
2.345
|
2.637
|
2.712
|
2.831
|
3.039
|
Cashflow per aandeel
|
260,0
|
132,0
|
218,0
|
245,0
|
318,0
|
-
|
-
|
-
|
Capex
1 |
10.856
|
10.097
|
28.252
|
19.564
|
22.610
|
17.020
|
16.780
|
16.780
|
Capex/omzet
|
4,13%
|
5,26%
|
12,37%
|
8,01%
|
7,98%
|
5,86%
|
5,55%
|
5,25%
|
Datum van publicatie
|
14-04-20
|
13-04-21
|
12-04-22
|
13-04-23
|
15-04-24
|
-
|
-
|
-
|
Laatste slotkoers
5.120
JPY Gemiddelde koersdoel
6.171
JPY Spread / Gemiddelde doel +20,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,36% | 5,59 mld. | | +13,23% | 8,13 mld. | | -11,47% | 5,76 mld. | | +3,20% | 4,49 mld. | | +7,69% | 4,16 mld. | | +10,18% | 3,61 mld. | | +11,56% | 3,09 mld. | | -8,99% | 2,87 mld. | | -27,55% | 2,21 mld. | | -8,33% | 1,66 mld. |
Film, TV Productie & Distributie
|