Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.735
JPY
|
+0,40%
|
|
+0,95%
|
+4,92%
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
206.644
|
164.293
|
158.816
|
148.734
|
147.575
|
180.551
|
-
|
-
|
Bedrijfswaarde
1 |
162.820
|
102.201
|
99.342
|
80.699
|
97.165
|
98.000
|
112.751
|
106.851
|
K/w-verhouding
|
33,7
x
|
17,6
x
|
13,6
x
|
13,9
x
|
14,6
x
|
15,6
x
|
17,5
x
|
17
x
|
Dividendrendement
|
1,52%
|
1,98%
|
2,58%
|
2,82%
|
2,86%
|
2,51%
|
2,34%
|
2,39%
|
Marktkapitalisatie/omzet
|
0,68
x
|
0,53
x
|
0,53
x
|
0,47
x
|
0,49
x
|
0,51
x
|
0,54
x
|
0,53
x
|
Bedrijfswaarde/omzet
|
0,54
x
|
0,33
x
|
0,33
x
|
0,25
x
|
0,32
x
|
0,3
x
|
0,33
x
|
0,31
x
|
Bedrijfswaarde/EBITDA
|
9,93
x
|
5,33
x
|
5,63
x
|
4,36
x
|
5,31
x
|
5,4
x
|
5,81
x
|
5,31
x
|
Bedrijfswaarde/FCF
|
6,61
x
|
4,82
x
|
12,5
x
|
8,85
x
|
-53,4
x
|
6,9
x
|
10,8
x
|
10,1
x
|
FCF Yield
|
15,1%
|
20,8%
|
7,98%
|
11,3%
|
-1,87%
|
14,5%
|
9,22%
|
9,88%
|
Price to Book
|
2,82
x
|
2,08
x
|
1,82
x
|
1,57
x
|
1,49
x
|
1,61
x
|
1,65
x
|
1,56
x
|
Aantal aandelen (in duizenden)
|
49.914
|
49.937
|
50.021
|
50.011
|
49.672
|
48.535
|
-
|
-
|
Referentieprijs
2 |
4.140
|
3.290
|
3.175
|
2.974
|
2.971
|
3.720
|
3.720
|
3.720
|
Datum van publicatie
|
28-06-19
|
10-04-20
|
09-04-21
|
07-04-22
|
11-04-23
|
09-04-24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
302.915
|
308.582
|
300.085
|
317.657
|
303.776
|
324.820
|
337.000
|
342.760
|
EBITDA
1 |
16.391
|
19.168
|
17.657
|
18.488
|
18.297
|
18.153
|
19.400
|
20.110
|
Bedrijfsresultaat (EBIT)
1 |
13.030
|
16.001
|
15.230
|
15.733
|
15.814
|
15.235
|
15.800
|
16.610
|
Operationele Marge
|
4,3%
|
5,19%
|
5,08%
|
4,95%
|
5,21%
|
4,69%
|
4,69%
|
4,85%
|
Resultaat voor belastingen (EBT)
1 |
13.166
|
15.548
|
10.651
|
16.355
|
15.577
|
15.579
|
15.800
|
16.660
|
Nettowinst (verlies)
1 |
6.415
|
9.348
|
11.680
|
10.665
|
10.152
|
10.707
|
10.300
|
10.785
|
Nettomarge
|
2,12%
|
3,03%
|
3,89%
|
3,36%
|
3,34%
|
3,3%
|
3,06%
|
3,15%
|
WPA
2 |
122,9
|
187,2
|
233,7
|
213,3
|
203,5
|
219,7
|
212,5
|
219,2
|
Free Cash Flow
1 |
24.629
|
21.209
|
7.923
|
9.120
|
-1.820
|
14.199
|
10.400
|
10.560
|
FCF-marge
|
8,13%
|
6,87%
|
2,64%
|
2,87%
|
-0,6%
|
4,37%
|
3,09%
|
3,08%
|
Kasstroomconversie (ebitda)
|
150,26%
|
110,65%
|
44,87%
|
49,33%
|
-
|
78,22%
|
53,61%
|
52,51%
|
Kasstroomconversie (nettowinst)
|
383,93%
|
226,88%
|
67,83%
|
85,51%
|
-
|
132,61%
|
100,97%
|
97,91%
|
Dividend per aandeel
2 |
63,00
|
65,00
|
82,00
|
84,00
|
85,00
|
86,00
|
87,00
|
89,00
|
Datum van publicatie
|
28-06-19
|
10-04-20
|
09-04-21
|
07-04-22
|
11-04-23
|
09-04-24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
157.482
|
149.734
|
84.219
|
163.907
|
76.808
|
71.786
|
75.814
|
147.660
|
79.173
|
79.118
|
161.511
|
80.400
|
82.909
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
8.594
|
7.500
|
4.699
|
8.427
|
3.425
|
3.282
|
3.318
|
6.602
|
4.216
|
3.447
|
7.263
|
3.599
|
4.373
|
Operationele Marge
|
5,46%
|
5,01%
|
5,58%
|
5,14%
|
4,46%
|
4,57%
|
4,38%
|
4,47%
|
5,33%
|
4,36%
|
4,5%
|
4,48%
|
5,27%
|
Resultaat voor belastingen (EBT)
|
8.411
|
5.479
|
4.675
|
8.448
|
4.502
|
3.306
|
-
|
6.567
|
4.404
|
3.487
|
7.401
|
3.671
|
-
|
Nettowinst (verlies)
|
5.181
|
3.943
|
3.050
|
5.557
|
2.938
|
2.246
|
2.054
|
4.336
|
2.827
|
2.299
|
5.325
|
2.292
|
-
|
Nettomarge
|
3,29%
|
2,63%
|
3,62%
|
3,39%
|
3,83%
|
3,13%
|
2,71%
|
2,94%
|
3,57%
|
2,91%
|
3,3%
|
2,85%
|
-
|
WPA
|
103,8
|
78,90
|
-
|
111,1
|
58,73
|
44,91
|
-
|
86,68
|
56,63
|
46,79
|
108,9
|
47,21
|
-
|
Dividend per aandeel
|
32,00
|
35,00
|
-
|
42,00
|
-
|
-
|
-
|
42,00
|
-
|
-
|
43,00
|
-
|
-
|
Datum van publicatie
|
09-10-19
|
07-10-20
|
06-10-21
|
06-10-21
|
12-01-22
|
05-07-22
|
04-10-22
|
04-10-22
|
12-01-23
|
11-07-23
|
10-10-23
|
10-01-24
|
09-04-24
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
43.824
|
62.092
|
59.474
|
68.035
|
50.410
|
67.972
|
67.800
|
73.700
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
24.629
|
21.209
|
7.923
|
9.120
|
-1.820
|
14.199
|
10.400
|
10.560
|
ROE (netto-inkomsten/eigen vermogen)
|
8,1%
|
12,3%
|
14,1%
|
11,7%
|
10,5%
|
10,6%
|
9,7%
|
9,5%
|
ROA (netto-inkomsten/totale activa)
|
9,5%
|
11,7%
|
8,54%
|
11,3%
|
10,9%
|
9,96%
|
6,3%
|
6,31%
|
Totale activa
1 |
67.559
|
79.575
|
136.741
|
94.371
|
93.074
|
107.501
|
163.492
|
170.987
|
Nettoactief per aandeel
2 |
1.466
|
1.579
|
1.747
|
1.891
|
1.992
|
2.124
|
2.248
|
2.380
|
Cashflow per aandeel
|
173,0
|
234,0
|
282,0
|
268,0
|
253,0
|
280,0
|
-
|
-
|
Capex
1 |
2.774
|
2.361
|
2.469
|
3.478
|
3.196
|
3.613
|
3.300
|
3.400
|
Capex/omzet
|
0,92%
|
0,77%
|
0,82%
|
1,09%
|
1,05%
|
1,11%
|
0,98%
|
0,99%
|
Datum van publicatie
|
28-06-19
|
10-04-20
|
09-04-21
|
07-04-22
|
11-04-23
|
09-04-24
|
-
|
-
|
Laatste slotkoers
3.720
JPY Gemiddelde koersdoel
3.350
JPY Spread / Gemiddelde doel -9,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,92% | 1,15 mld. | | +10,11% | 67,33 mld. | | +10,32% | 17,99 mld. | | +19,28% | 13,29 mld. | | +6,70% | 13,04 mld. | | +15,87% | 9,85 mld. | | -29,16% | 5,54 mld. | | -11,50% | 5,54 mld. | | -3,72% | 4,93 mld. | | -5,77% | 4,72 mld. |
Bedrijfsondersteunende diensten - NEC
|