Beurs gesloten -
Japan Exchange
08:00:00 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7.110
JPY
|
-0,14%
|
|
-1,25%
|
+48,59%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
47.692
|
42.302
|
67.112
|
78.857
|
100.353
|
149.114
|
-
|
-
|
Bedrijfswaarde
1 |
29.888
|
25.925
|
48.948
|
60.706
|
82.222
|
142.842
|
147.607
|
151.062
|
K/w-verhouding
|
16,2
x
|
15,9
x
|
15
x
|
15,2
x
|
13,4
x
|
17,8
x
|
15,4
x
|
13,3
x
|
Dividendrendement
|
2,2%
|
2,48%
|
1,88%
|
1,86%
|
2,3%
|
1,76%
|
2,03%
|
2,31%
|
Marktkapitalisatie/omzet
|
1,31
x
|
1,35
x
|
1,78
x
|
1,8
x
|
2,04
x
|
2,71
x
|
2,42
x
|
2,15
x
|
Bedrijfswaarde/omzet
|
0,82
x
|
0,83
x
|
1,3
x
|
1,39
x
|
1,67
x
|
2,6
x
|
2,39
x
|
2,18
x
|
Bedrijfswaarde/EBITDA
|
3,73
x
|
4,18
x
|
5,68
x
|
6,18
x
|
6,5
x
|
9,41
x
|
8,03
x
|
6,92
x
|
Bedrijfswaarde/FCF
|
208
x
|
4,31
x
|
22,8
x
|
-
|
23,3
x
|
-25,7
x
|
-1.025
x
|
55,4
x
|
FCF Yield
|
0,48%
|
23,2%
|
4,39%
|
-
|
4,28%
|
-3,89%
|
-0,1%
|
1,8%
|
Price to Book
|
0,73
x
|
0,64
x
|
0,93
x
|
1,02
x
|
1,19
x
|
1,65
x
|
1,54
x
|
1,42
x
|
Aantal aandelen (in duizenden)
|
20.973
|
20.973
|
20.973
|
20.973
|
20.972
|
20.972
|
-
|
-
|
Referentieprijs
2 |
2.274
|
2.017
|
3.200
|
3.760
|
4.785
|
7.110
|
7.110
|
7.110
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
36.402
|
31.226
|
37.734
|
43.774
|
49.251
|
54.976
|
61.646
|
69.213
|
EBITDA
1 |
8.006
|
6.206
|
8.618
|
9.820
|
12.658
|
15.185
|
18.376
|
21.820
|
Bedrijfsresultaat (EBIT)
1 |
5.175
|
3.422
|
5.666
|
6.667
|
9.283
|
11.463
|
13.426
|
15.775
|
Operationele Marge
|
14,22%
|
10,96%
|
15,02%
|
15,23%
|
18,85%
|
20,85%
|
21,78%
|
22,79%
|
Resultaat voor belastingen (EBT)
1 |
3.946
|
3.726
|
6.130
|
7.298
|
10.317
|
11.830
|
13.463
|
15.755
|
Nettowinst (verlies)
1 |
2.944
|
2.662
|
4.465
|
5.181
|
7.506
|
8.364
|
9.652
|
11.233
|
Nettomarge
|
8,09%
|
8,52%
|
11,83%
|
11,84%
|
15,24%
|
15,21%
|
15,66%
|
16,23%
|
WPA
2 |
140,4
|
127,0
|
212,9
|
247,1
|
357,9
|
398,8
|
460,2
|
535,6
|
Free Cash Flow
1 |
144
|
6.009
|
2.151
|
-
|
3.523
|
-5.556
|
-144
|
2.727
|
FCF-marge
|
0,4%
|
19,24%
|
5,7%
|
-
|
7,15%
|
-10,11%
|
-0,23%
|
3,94%
|
Kasstroomconversie (ebitda)
|
1,8%
|
96,83%
|
24,96%
|
-
|
27,83%
|
-
|
-
|
12,5%
|
Kasstroomconversie (nettowinst)
|
4,89%
|
225,73%
|
48,17%
|
-
|
46,94%
|
-
|
-
|
24,27%
|
Dividend per aandeel
2 |
50,00
|
50,00
|
60,00
|
70,00
|
110,0
|
125,2
|
144,3
|
163,9
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
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
|
2024 S2
|
---|
Omzet
1 |
17.261
|
15.514
|
15.712
|
17.535
|
10.285
|
20.199
|
9.906
|
10.387
|
20.293
|
11.735
|
11.746
|
23.481
|
11.304
|
12.408
|
23.712
|
12.289
|
13.250
|
25.539
|
12.573
|
13.264
|
26.100
|
14.213
|
15.117
|
29.600
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.301
|
6.254
|
2.936
|
3.468
|
-
|
-
|
3.761
|
7.190
|
3.740
|
4.020
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.017
|
2.063
|
1.359
|
2.366
|
1.518
|
3.300
|
1.502
|
1.537
|
3.039
|
1.926
|
1.702
|
3.628
|
2.137
|
2.473
|
4.610
|
2.080
|
2.593
|
4.673
|
2.546
|
2.763
|
5.298
|
2.943
|
3.314
|
6.300
|
Operationele Marge
|
11,69%
|
13,3%
|
8,65%
|
13,49%
|
14,76%
|
16,34%
|
15,16%
|
14,8%
|
14,98%
|
16,41%
|
14,49%
|
15,45%
|
18,9%
|
19,93%
|
19,44%
|
16,93%
|
19,57%
|
18,3%
|
20,25%
|
20,83%
|
20,3%
|
20,71%
|
21,93%
|
21,28%
|
Resultaat voor belastingen (EBT)
1 |
1.002
|
2.062
|
-
|
2.730
|
1.602
|
3.400
|
1.755
|
1.827
|
3.582
|
2.202
|
1.514
|
3.716
|
2.625
|
3.095
|
5.720
|
2.263
|
-
|
-
|
3.438
|
3.000
|
5.800
|
3.100
|
3.500
|
-
|
Nettowinst (verlies)
1 |
641
|
1.461
|
1.201
|
1.824
|
2.641
|
1.297
|
1.203
|
1.361
|
2.564
|
1.588
|
1.029
|
2.617
|
1.833
|
2.295
|
4.128
|
1.682
|
1.696
|
3.378
|
2.380
|
1.710
|
3.900
|
2.130
|
2.395
|
4.450
|
Nettomarge
|
3,71%
|
9,42%
|
7,64%
|
10,4%
|
25,68%
|
6,42%
|
12,14%
|
13,1%
|
12,63%
|
13,53%
|
8,76%
|
11,15%
|
16,22%
|
18,5%
|
17,41%
|
13,69%
|
12,8%
|
13,23%
|
18,93%
|
12,89%
|
14,94%
|
14,99%
|
15,84%
|
15,03%
|
WPA
|
-
|
69,69
|
-
|
86,98
|
-
|
-
|
57,37
|
-
|
122,3
|
75,73
|
-
|
-
|
87,44
|
-
|
196,8
|
80,20
|
-
|
-
|
113,5
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-02-20
|
07-08-20
|
12-02-21
|
10-08-21
|
14-02-22
|
14-02-22
|
16-05-22
|
09-08-22
|
09-08-22
|
08-11-22
|
14-02-23
|
14-02-23
|
10-05-23
|
09-08-23
|
09-08-23
|
07-11-23
|
14-02-24
|
14-02-24
|
13-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.948
|
Nettokaspositie
1 |
17.804
|
16.377
|
18.164
|
18.151
|
18.131
|
6.272
|
1.507
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0893
x
|
Free Cash Flow
1 |
144
|
6.009
|
2.151
|
-
|
3.523
|
-5.556
|
-144
|
2.727
|
ROE (netto-inkomsten/eigen vermogen)
|
4,6%
|
4%
|
6,4%
|
6,9%
|
9,3%
|
9,69%
|
10,3%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
6,89%
|
5,1%
|
7,84%
|
8,51%
|
10,9%
|
8,45%
|
8,13%
|
8,5%
|
Totale activa
1 |
42.706
|
52.237
|
56.928
|
60.847
|
68.574
|
98.979
|
118.669
|
132.148
|
Nettoactief per aandeel
2 |
3.097
|
3.175
|
3.443
|
3.679
|
4.028
|
4.313
|
4.624
|
4.996
|
Cashflow per aandeel
2 |
275,0
|
260,0
|
354,0
|
397,0
|
519,0
|
493,0
|
586,0
|
759,0
|
Capex
1 |
5.005
|
6.375
|
5.076
|
2.968
|
5.555
|
15.525
|
13.500
|
13.000
|
Capex/omzet
|
13,75%
|
20,42%
|
13,45%
|
6,78%
|
11,28%
|
28,24%
|
21,9%
|
18,78%
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
7.110
JPY Gemiddelde koersdoel
8.766
JPY Spread / Gemiddelde doel +23,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +48,59% | 950 mln. | | +195,53% | 5,63 mld. | | -8,60% | 2,63 mld. | | -6,68% | 2,68 mld. | | +134,02% | 1,49 mld. | | -33,98% | 1,06 mld. | | -11,44% | 973 mln. | | -19,76% | 860 mln. | | -23,36% | 857 mln. | | -14,70% | 769 mln. |
Elektronische component
|