Beurs gesloten -
Japan Exchange
08:00:00 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
975
JPY
|
+2,42%
|
|
+3,54%
|
+32,02%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.121.563
|
604.035
|
591.213
|
645.677
|
757.819
|
1.525.224
|
-
|
-
|
Bedrijfswaarde
1 |
6.018.393
|
3.736.796
|
4.632.091
|
5.233.213
|
5.809.043
|
1.512.407
|
1.525.224
|
1.525.224
|
K/w-verhouding
|
4,83
x
|
11,9
x
|
3,27
x
|
114
x
|
-6,13
x
|
5,65
x
|
7,26
x
|
5,65
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,18
x
|
0,1
x
|
0,1
x
|
0,12
x
|
0,1
x
|
0,22
x
|
0,21
x
|
0,21
x
|
Bedrijfswaarde/omzet
|
0,18
x
|
0,1
x
|
0,1
x
|
0,12
x
|
0,1
x
|
0,22
x
|
0,21
x
|
0,21
x
|
Bedrijfswaarde/EBITDA
|
1,31
x
|
0,95
x
|
1,06
x
|
1,39
x
|
6,76
x
|
2,37
x
|
2,88
x
|
2,64
x
|
Bedrijfswaarde/FCF
|
-16,7
x
|
-3,27
x
|
-1,6
x
|
-4,21
x
|
-1,06
x
|
-16,4
x
|
-4.333
x
|
-13,5
x
|
FCF Yield
|
-5,99%
|
-30,6%
|
-62,4%
|
-23,7%
|
-94,1%
|
-6,09%
|
-0,02%
|
-7,42%
|
Price to Book
|
0,59
x
|
0,32
x
|
0,28
x
|
0,29
x
|
0,36
x
|
0,6
x
|
0,61
x
|
0,48
x
|
Aantal aandelen (in duizenden)
|
1.602.232
|
1.602.216
|
1.602.203
|
1.602.176
|
1.602.154
|
1.602.126
|
-
|
-
|
Referentieprijs
2 |
700,0
|
377,0
|
369,0
|
403,0
|
473,0
|
952,0
|
952,0
|
952,0
|
Datum van publicatie
|
25-04-19
|
15-05-20
|
28-04-21
|
28-04-22
|
28-04-23
|
30-04-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.338.490
|
6.241.422
|
5.866.824
|
5.309.924
|
7.798.696
|
6.918.389
|
7.203.600
|
7.200.203
|
EBITDA
1 |
854.062
|
634.336
|
555.499
|
465.433
|
112.176
|
637.063
|
528.900
|
578.200
|
Bedrijfsresultaat (EBIT)
1 |
312.257
|
211.841
|
143.460
|
46.230
|
-228.969
|
278.856
|
164.700
|
314.359
|
Operationele Marge
|
4,93%
|
3,39%
|
2,45%
|
0,87%
|
-2,94%
|
4,03%
|
2,29%
|
4,37%
|
Resultaat voor belastingen (EBT)
1 |
258.625
|
69.259
|
190.393
|
14.075
|
-111.911
|
302.345
|
213.700
|
312.831
|
Nettowinst (verlies)
1 |
232.414
|
50.703
|
180.896
|
5.640
|
-123.631
|
267.850
|
191.700
|
256.589
|
Nettomarge
|
3,67%
|
0,81%
|
3,08%
|
0,11%
|
-1,59%
|
3,87%
|
2,66%
|
3,56%
|
WPA
2 |
145,1
|
31,65
|
112,9
|
3,520
|
-77,17
|
167,2
|
131,1
|
168,6
|
Free Cash Flow
1 |
-67.128
|
-184.760
|
-369.032
|
-153.298
|
-713.393
|
-92.125
|
-352
|
-113.144
|
FCF-marge
|
-1,06%
|
-2,96%
|
-6,29%
|
-2,89%
|
-9,15%
|
-1,33%
|
-0%
|
-1,57%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-04-19
|
15-05-20
|
28-04-21
|
28-04-22
|
28-04-23
|
30-04-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
3.175.671
|
2.834.222
|
1.230.671
|
2.210.745
|
1.292.795
|
1.806.384
|
1.476.485
|
2.028.817
|
3.505.302
|
2.007.312
|
1.615.156
|
1.898.554
|
3.513.710
|
1.591.348
|
1.813.331
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
196.619
|
181.398
|
108.370
|
97.020
|
-8.936
|
-41.854
|
-44.267
|
-111.832
|
-156.099
|
-117.521
|
151.137
|
203.578
|
354.715
|
27.819
|
-103.678
|
Operationele Marge
|
6,19%
|
6,4%
|
8,81%
|
4,39%
|
-0,69%
|
-2,32%
|
-3%
|
-5,51%
|
-4,45%
|
-5,85%
|
9,36%
|
10,72%
|
10,1%
|
1,75%
|
-5,72%
|
Resultaat voor belastingen (EBT)
1 |
450.645
|
156.731
|
103.409
|
101.202
|
-82.001
|
-
|
-65.049
|
-
|
-138.839
|
-503.302
|
182.795
|
230.817
|
413.612
|
-3.895
|
-107.372
|
Nettowinst (verlies)
1 |
420.642
|
148.613
|
91.677
|
88.646
|
-78.844
|
-
|
-67.062
|
-76.311
|
-143.373
|
-507.575
|
136.286
|
214.540
|
350.826
|
541
|
-83.517
|
Nettomarge
|
13,25%
|
5,24%
|
7,45%
|
4,01%
|
-6,1%
|
-
|
-4,54%
|
-3,76%
|
-4,09%
|
-25,29%
|
8,44%
|
11,3%
|
9,98%
|
0,03%
|
-4,61%
|
WPA
|
262,5
|
92,76
|
57,22
|
55,33
|
-49,21
|
-
|
-41,86
|
-47,63
|
-89,49
|
-316,8
|
85,06
|
133,9
|
219,0
|
0,3400
|
-52,13
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-10-19
|
28-10-20
|
27-10-21
|
27-10-21
|
31-01-22
|
28-04-22
|
02-08-22
|
01-11-22
|
01-11-22
|
01-02-23
|
02-08-23
|
31-10-23
|
31-10-23
|
31-01-24
|
30-04-24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
4.896.830
|
3.132.761
|
4.040.878
|
4.587.536
|
5.051.224
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,734
x
|
4,939
x
|
7,274
x
|
9,856
x
|
45,03
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-67.128
|
-184.760
|
-369.032
|
-153.298
|
-713.393
|
-92.125
|
-352
|
-113.144
|
ROE (netto-inkomsten/eigen vermogen)
|
8,4%
|
1,8%
|
6%
|
0,2%
|
-3,9%
|
8,1%
|
5,6%
|
7,2%
|
ROA (netto-inkomsten/totale activa)
|
2,18%
|
2,14%
|
1,58%
|
0,36%
|
-2,16%
|
3,02%
|
1,5%
|
2,2%
|
Totale activa
1 |
10.652.153
|
2.373.080
|
11.456.510
|
1.564.407
|
5.721.777
|
8.862.309
|
12.780.000
|
11.663.148
|
Nettoactief per aandeel
2 |
1.179
|
1.186
|
1.326
|
1.371
|
1.308
|
1.567
|
1.564
|
1.995
|
Cashflow per aandeel
2 |
483,0
|
295,0
|
370,0
|
265,0
|
136,0
|
391,0
|
546,0
|
244,0
|
Capex
1 |
639.725
|
524.462
|
608.857
|
566.056
|
637.720
|
765.142
|
612.900
|
609.567
|
Capex/omzet
|
10,09%
|
8,4%
|
10,38%
|
10,66%
|
8,18%
|
11,06%
|
8,51%
|
8,47%
|
Datum van publicatie
|
25-04-19
|
15-05-20
|
28-04-21
|
28-04-22
|
28-04-23
|
30-04-24
|
-
|
-
|
Laatste slotkoers
952
JPY Gemiddelde koersdoel
517,7
JPY Spread / Gemiddelde doel -45,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +32,02% | 9,81 mld. | | +25,27% | 156 mld. | | +13,43% | 86,97 mld. | | +3,83% | 84,24 mld. | | +7,06% | 80,18 mld. | | +0,88% | 75,09 mld. | | +82,32% | 67,18 mld. | | +14,10% | 48,85 mld. | | +13,81% | 44,84 mld. | | 0,00% | 44,57 mld. |
Elektriciteitsbedrijven - Andere
|