Vertraagde tijd
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.995
JPY
|
+0,74%
|
|
+2,67%
|
+10,72%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.462
|
23.552
|
30.216
|
33.481
|
33.338
|
49.013
|
-
|
-
|
Bedrijfswaarde
1 |
12.010
|
4.736
|
10.059
|
9.466
|
18.686
|
49.013
|
49.013
|
49.013
|
K/w-verhouding
|
12,4
x
|
9,93
x
|
10
x
|
7,92
x
|
11,4
x
|
13
x
|
12,8
x
|
12,1
x
|
Dividendrendement
|
2,29%
|
3,54%
|
3,52%
|
4,44%
|
3,92%
|
4,34%
|
4,42%
|
4,51%
|
Marktkapitalisatie/omzet
|
0,61
x
|
0,49
x
|
0,65
x
|
0,64
x
|
0,63
x
|
0,81
x
|
0,8
x
|
0,78
x
|
Bedrijfswaarde/omzet
|
0,61
x
|
0,49
x
|
0,65
x
|
0,64
x
|
0,63
x
|
0,81
x
|
0,8
x
|
0,78
x
|
Bedrijfswaarde/EBITDA
|
7,88
x
|
6,2
x
|
6,56
x
|
5,16
x
|
7,06
x
|
8,21
x
|
8,31
x
|
8,01
x
|
Bedrijfswaarde/FCF
|
13,2
x
|
6,89
x
|
12,6
x
|
-
|
-4,56
x
|
17,7
x
|
17,2
x
|
12,9
x
|
FCF Yield
|
7,56%
|
14,5%
|
7,95%
|
-
|
-21,9%
|
5,65%
|
5,83%
|
7,76%
|
Price to Book
|
0,6
x
|
0,49
x
|
0,58
x
|
0,6
x
|
0,57
x
|
0,81
x
|
0,79
x
|
0,76
x
|
Aantal aandelen (in duizenden)
|
16.310
|
16.344
|
16.342
|
16.340
|
16.334
|
16.365
|
-
|
-
|
Referentieprijs
2 |
1.745
|
1.441
|
1.849
|
2.049
|
2.041
|
2.995
|
2.995
|
2.995
|
Datum van publicatie
|
08-05-19
|
08-05-20
|
07-05-21
|
10-05-22
|
09-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
46.337
|
48.494
|
46.141
|
51.991
|
52.811
|
60.295
|
61.165
|
62.710
|
EBITDA
1 |
3.613
|
3.801
|
4.603
|
6.489
|
4.722
|
5.969
|
5.900
|
6.120
|
Bedrijfsresultaat (EBIT)
1 |
2.712
|
2.833
|
3.622
|
5.538
|
3.758
|
4.880
|
4.925
|
5.310
|
Operationele Marge
|
5,85%
|
5,84%
|
7,85%
|
10,65%
|
7,12%
|
8,09%
|
8,05%
|
8,47%
|
Resultaat voor belastingen (EBT)
1 |
2.992
|
2.904
|
3.687
|
6.028
|
4.285
|
5.444
|
5.525
|
5.910
|
Nettowinst (verlies)
1 |
2.287
|
2.370
|
3.007
|
4.226
|
2.929
|
3.784
|
3.820
|
4.065
|
Nettomarge
|
4,94%
|
4,89%
|
6,52%
|
8,13%
|
5,55%
|
6,28%
|
6,25%
|
6,48%
|
WPA
2 |
140,2
|
145,2
|
184,0
|
258,6
|
179,3
|
231,2
|
233,4
|
248,4
|
Free Cash Flow
1 |
2.151
|
3.416
|
2.401
|
-
|
-7.314
|
2.767
|
2.856
|
3.805
|
FCF-marge
|
4,64%
|
7,04%
|
5,2%
|
-
|
-13,85%
|
4,59%
|
4,67%
|
6,07%
|
Kasstroomconversie (ebitda)
|
59,54%
|
89,87%
|
52,16%
|
-
|
-
|
46,36%
|
48,41%
|
62,17%
|
Kasstroomconversie (nettowinst)
|
94,05%
|
144,14%
|
79,85%
|
-
|
-
|
73,11%
|
74,76%
|
93,6%
|
Dividend per aandeel
2 |
40,00
|
51,00
|
65,00
|
91,00
|
80,00
|
130,0
|
132,5
|
135,0
|
Datum van publicatie
|
08-05-19
|
08-05-20
|
07-05-21
|
10-05-22
|
09-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
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 |
24.388
|
20.340
|
13.371
|
25.334
|
12.686
|
13.971
|
26.657
|
11.242
|
12.621
|
23.863
|
12.636
|
16.312
|
28.948
|
14.018
|
16.133
|
30.151
|
14.756
|
15.388
|
29.849
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.208
|
1.185
|
1.669
|
3.256
|
1.431
|
851
|
2.282
|
862
|
462
|
1.324
|
882
|
1.552
|
2.434
|
1.481
|
1.539
|
3.020
|
977
|
883
|
1.780
|
Operationele Marge
|
9,05%
|
5,83%
|
12,48%
|
12,85%
|
11,28%
|
6,09%
|
8,56%
|
7,67%
|
3,66%
|
5,55%
|
6,98%
|
9,51%
|
8,41%
|
10,56%
|
9,54%
|
10,02%
|
6,62%
|
5,74%
|
5,96%
|
Resultaat voor belastingen (EBT)
1 |
2.195
|
1.161
|
2.001
|
3.713
|
1.508
|
807
|
2.315
|
1.183
|
544
|
1.727
|
771
|
1.787
|
2.558
|
2.011
|
1.607
|
3.618
|
965
|
786
|
1.796
|
Nettowinst (verlies)
1 |
1.539
|
890
|
1.472
|
2.778
|
1.082
|
366
|
1.448
|
863
|
395
|
1.258
|
585
|
1.086
|
1.671
|
1.511
|
1.128
|
2.639
|
636
|
961
|
3.600
|
Nettomarge
|
6,31%
|
4,38%
|
11,01%
|
10,97%
|
8,53%
|
2,62%
|
5,43%
|
7,68%
|
3,13%
|
5,27%
|
4,63%
|
6,66%
|
5,77%
|
10,78%
|
6,99%
|
8,75%
|
4,31%
|
6,25%
|
12,06%
|
WPA
|
94,32
|
54,48
|
-
|
170,0
|
66,22
|
-
|
-
|
52,83
|
-
|
77,05
|
35,82
|
-
|
-
|
92,52
|
-
|
161,4
|
38,87
|
-
|
-
|
Dividend per aandeel
|
25,00
|
25,00
|
-
|
35,00
|
-
|
-
|
-
|
-
|
-
|
40,00
|
-
|
-
|
-
|
-
|
-
|
50,00
|
-
|
-
|
-
|
Datum van publicatie
|
05-11-19
|
05-11-20
|
02-11-21
|
02-11-21
|
03-02-22
|
10-05-22
|
10-05-22
|
02-08-22
|
01-11-22
|
01-11-22
|
07-02-23
|
09-05-23
|
09-05-23
|
01-08-23
|
10-11-23
|
10-11-23
|
06-02-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
16.452
|
18.816
|
20.157
|
24.015
|
14.652
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.151
|
3.416
|
2.401
|
-
|
-7.314
|
2.767
|
2.856
|
3.805
|
ROE (netto-inkomsten/eigen vermogen)
|
4,9%
|
5%
|
6%
|
7,8%
|
5,1%
|
6,7%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
5,09%
|
4,97%
|
6,01%
|
8,9%
|
5,95%
|
-
|
-
|
-
|
Totale activa
1 |
44.959
|
47.712
|
50.016
|
47.484
|
49.221
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2.901
|
2.948
|
3.199
|
3.423
|
3.575
|
3.691
|
3.801
|
3.923
|
Cashflow per aandeel
|
195,0
|
204,0
|
244,0
|
317,0
|
238,0
|
-
|
-
|
-
|
Capex
1 |
1.304
|
713
|
714
|
555
|
3.309
|
1.748
|
1.650
|
1.600
|
Capex/omzet
|
2,81%
|
1,47%
|
1,55%
|
1,07%
|
6,27%
|
2,9%
|
2,7%
|
2,55%
|
Datum van publicatie
|
08-05-19
|
08-05-20
|
07-05-21
|
10-05-22
|
09-05-23
|
-
|
-
|
-
|
Laatste slotkoers
2.995
JPY Gemiddelde koersdoel
3.130
JPY Spread / Gemiddelde doel +4,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,72% | 309 mln. | | -7,38% | 190 mld. | | +11,19% | 79,97 mld. | | +62,04% | 67,22 mld. | | +7,39% | 55,98 mld. | | +28,62% | 31,39 mld. | | +65,01% | 20,24 mld. | | +11,57% | 20,13 mld. | | +8,27% | 17,59 mld. | | -11,36% | 17,08 mld. |
Communicatie & Netwerken - Andere
|