Beurs gesloten -
Japan Exchange
08:00:00 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.518
JPY
|
+0,46%
|
|
+9,01%
|
+20,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
769.569
|
735.207
|
954.209
|
1.018.028
|
1.248.834
|
1.488.957
|
-
|
-
|
Bedrijfswaarde
1 |
1.009.940
|
929.769
|
1.136.309
|
1.331.935
|
1.753.868
|
1.773.847
|
1.789.547
|
1.795.622
|
K/w-verhouding
|
10,2
x
|
13,9
x
|
6,19
x
|
5,88
x
|
7,7
x
|
7,65
x
|
7,04
x
|
6,58
x
|
Dividendrendement
|
4,09%
|
2,85%
|
4,17%
|
4,15%
|
3,84%
|
3,62%
|
4,61%
|
4,61%
|
Marktkapitalisatie/omzet
|
0,46
x
|
0,5
x
|
0,53
x
|
0,45
x
|
0,52
x
|
0,58
x
|
0,55
x
|
0,53
x
|
Bedrijfswaarde/omzet
|
0,61
x
|
0,63
x
|
0,63
x
|
0,59
x
|
0,73
x
|
0,69
x
|
0,66
x
|
0,64
x
|
Bedrijfswaarde/EBITDA
|
6,12
x
|
7,16
x
|
4,87
x
|
4,68
x
|
5,59
x
|
4,78
x
|
4,46
x
|
4,15
x
|
Bedrijfswaarde/FCF
|
24,6
x
|
18,1
x
|
12,6
x
|
-
|
-
|
12,1
x
|
14,3
x
|
13,8
x
|
FCF Yield
|
4,06%
|
5,52%
|
7,95%
|
-
|
-
|
8,24%
|
6,97%
|
7,24%
|
Price to Book
|
1,09
x
|
1,03
x
|
1,11
x
|
1,01
x
|
1,11
x
|
1,19
x
|
1,1
x
|
1
x
|
Aantal aandelen (in duizenden)
|
1.047.983
|
1.048.299
|
1.037.560
|
1.014.646
|
991.532
|
980.868
|
-
|
-
|
Referentieprijs
2 |
734,3
|
701,3
|
919,7
|
1.003
|
1.260
|
1.518
|
1.518
|
1.518
|
Datum van publicatie
|
12-02-20
|
12-02-21
|
10-02-22
|
13-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.664.800
|
1.471.298
|
1.812.500
|
2.248.456
|
2.414.759
|
2.573.750
|
2.699.400
|
2.821.050
|
EBITDA
1 |
165.053
|
129.913
|
233.471
|
284.688
|
313.878
|
371.000
|
401.600
|
432.600
|
Bedrijfsresultaat (EBIT)
1 |
115.364
|
81.672
|
182.300
|
224.864
|
250.655
|
285.200
|
306.550
|
324.450
|
Operationele Marge
|
6,93%
|
5,55%
|
10,06%
|
10%
|
10,38%
|
11,08%
|
11,36%
|
11,5%
|
Resultaat voor belastingen (EBT)
1 |
120.626
|
84.990
|
199.704
|
245.798
|
241.681
|
302.000
|
329.700
|
359.700
|
Nettowinst (verlies)
1 |
75.736
|
53.072
|
155.600
|
174.439
|
164.119
|
195.100
|
208.200
|
218.650
|
Nettomarge
|
4,55%
|
3,61%
|
8,58%
|
7,76%
|
6,8%
|
7,58%
|
7,71%
|
7,75%
|
WPA
2 |
72,28
|
50,63
|
148,6
|
170,5
|
163,6
|
198,3
|
215,6
|
230,8
|
Free Cash Flow
1 |
41.027
|
51.285
|
90.310
|
-
|
-
|
146.104
|
124.803
|
129.989
|
FCF-marge
|
2,46%
|
3,49%
|
4,98%
|
-
|
-
|
5,68%
|
4,62%
|
4,61%
|
Kasstroomconversie (ebitda)
|
24,86%
|
39,48%
|
38,68%
|
-
|
-
|
39,38%
|
31,08%
|
30,05%
|
Kasstroomconversie (nettowinst)
|
54,17%
|
96,63%
|
58,04%
|
-
|
-
|
74,89%
|
59,94%
|
59,45%
|
Dividend per aandeel
2 |
30,00
|
20,00
|
38,33
|
41,67
|
48,33
|
55,00
|
70,00
|
70,00
|
Datum van publicatie
|
12-02-20
|
12-02-21
|
10-02-22
|
13-02-23
|
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
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Omzet
1 |
808.836
|
685.499
|
785.799
|
920.053
|
449.878
|
892.443
|
481.747
|
587.180
|
1.068.927
|
608.200
|
571.329
|
1.179.529
|
606.460
|
619.943
|
1.226.403
|
608.808
|
579.548
|
1.188.356
|
642.065
|
640.000
|
1.350.000
|
630.000
|
641.835
|
1.250.000
|
666.800
|
670.700
|
-
|
-
|
-
|
EBITDA
1 |
-
|
43.501
|
-
|
-
|
41.458
|
-
|
53.623
|
77.499
|
-
|
86.159
|
67.407
|
-
|
88.013
|
85.385
|
-
|
81.329
|
59.151
|
-
|
-
|
88.900
|
-
|
78.000
|
65.700
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
46.345
|
19.087
|
62.585
|
109.163
|
27.713
|
73.179
|
40.079
|
62.340
|
102.419
|
71.766
|
50.679
|
122.445
|
72.824
|
69.929
|
142.753
|
65.483
|
42.419
|
107.902
|
77.966
|
79.000
|
155.902
|
79.000
|
61.934
|
111.547
|
82.910
|
83.582
|
182.483
|
124.118
|
202.103
|
Operationele Marge
|
5,73%
|
2,78%
|
7,96%
|
11,86%
|
6,16%
|
8,2%
|
8,32%
|
10,62%
|
9,58%
|
11,8%
|
8,87%
|
10,38%
|
12,01%
|
11,28%
|
11,64%
|
10,76%
|
7,32%
|
9,08%
|
12,14%
|
12,34%
|
11,55%
|
12,54%
|
9,65%
|
8,92%
|
12,43%
|
12,46%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
20.502
|
64.488
|
114.144
|
28.145
|
85.560
|
50.535
|
69.740
|
120.275
|
74.357
|
51.166
|
-
|
72.103
|
71.579
|
143.682
|
60.465
|
37.534
|
97.999
|
77.009
|
72.400
|
155.000
|
66.733
|
49.933
|
115.000
|
77.900
|
73.600
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
23.536
|
-2.758
|
55.830
|
93.058
|
18.564
|
62.520
|
32.614
|
50.364
|
82.978
|
50.095
|
41.366
|
91.461
|
44.814
|
60.451
|
105.265
|
44.039
|
14.815
|
58.854
|
55.973
|
54.600
|
107.000
|
48.767
|
34.833
|
79.000
|
53.700
|
50.700
|
-
|
-
|
-
|
Nettomarge
|
2,91%
|
-0,4%
|
7,1%
|
10,11%
|
4,13%
|
7,01%
|
6,77%
|
8,58%
|
7,76%
|
8,24%
|
7,24%
|
7,75%
|
7,39%
|
9,75%
|
8,58%
|
7,23%
|
2,56%
|
4,95%
|
8,72%
|
8,53%
|
7,93%
|
7,74%
|
5,43%
|
6,32%
|
8,05%
|
7,56%
|
-
|
-
|
-
|
WPA
2 |
22,46
|
-2,633
|
53,26
|
88,76
|
17,88
|
59,80
|
31,43
|
49,09
|
80,53
|
49,21
|
40,75
|
89,96
|
44,17
|
59,79
|
104,0
|
44,32
|
15,29
|
59,61
|
56,61
|
54,98
|
120,8
|
54,98
|
37,54
|
83,21
|
67,64
|
71,27
|
138,9
|
96,18
|
154,0
|
Dividend per aandeel
|
15,00
|
-
|
20,00
|
16,67
|
21,67
|
21,67
|
-
|
19,17
|
19,17
|
-
|
22,50
|
22,50
|
-
|
24,17
|
24,17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
06-08-20
|
12-02-21
|
05-08-21
|
10-02-22
|
10-02-22
|
13-05-22
|
05-08-22
|
05-08-22
|
07-11-22
|
13-02-23
|
13-02-23
|
15-05-23
|
08-08-23
|
08-08-23
|
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 |
240.371
|
194.562
|
182.100
|
313.907
|
505.034
|
299.983
|
300.590
|
306.665
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,456
x
|
1,498
x
|
0,78
x
|
1,103
x
|
1,609
x
|
0,8023
x
|
0,7485
x
|
0,7089
x
|
Free Cash Flow
1 |
41.027
|
51.285
|
90.310
|
-
|
-
|
146.104
|
124.803
|
129.989
|
ROE (netto-inkomsten/eigen vermogen)
|
11,1%
|
7,5%
|
19,8%
|
18,7%
|
15,4%
|
15,9%
|
15,2%
|
14,4%
|
ROA (netto-inkomsten/totale activa)
|
8,06%
|
5,52%
|
10,9%
|
11,9%
|
10,2%
|
10,4%
|
8,64%
|
8,58%
|
Totale activa
1 |
940.137
|
960.645
|
1.426.896
|
1.463.861
|
1.612.573
|
1.780.501
|
2.280.445
|
2.447.255
|
Nettoactief per aandeel
2 |
673,0
|
682,0
|
828,0
|
989,0
|
1.133
|
1.274
|
1.386
|
1.521
|
Cashflow per aandeel
2 |
120,0
|
96,70
|
197,0
|
229,0
|
227,0
|
322,0
|
286,0
|
311,0
|
Capex
1 |
69.440
|
59.202
|
76.337
|
102.632
|
113.482
|
100.943
|
103.976
|
106.161
|
Capex/omzet
|
4,17%
|
4,02%
|
4,21%
|
4,56%
|
4,7%
|
3,77%
|
3,93%
|
3,86%
|
Datum van publicatie
|
12-02-20
|
12-02-21
|
10-02-22
|
13-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.518
JPY Gemiddelde koersdoel
1.567
JPY Spread / Gemiddelde doel +3,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,52% | 9,5 mld. | | +29,77% | 29,54 mld. | | +12,73% | 15,39 mld. | | +6,46% | 12,49 mld. | | +21,97% | 12,25 mld. | | +6,12% | 5,72 mld. | | -5,21% | 4,72 mld. | | +38,76% | 2,13 mld. | | +10,78% | 1,96 mld. | | -20,93% | 1,44 mld. |
Motorfietsen & Scooters
|