Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.340
JPY
|
+1,56%
|
|
+2,77%
|
+21,44%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
313.665
|
337.462
|
432.322
|
385.138
|
377.181
|
533.648
|
-
|
-
|
Bedrijfswaarde
1 |
544.206
|
596.635
|
693.851
|
672.084
|
701.450
|
864.140
|
830.847
|
806.615
|
K/w-verhouding
|
11,9
x
|
10,1
x
|
16
x
|
9
x
|
9,39
x
|
12,2
x
|
10,7
x
|
9,77
x
|
Dividendrendement
|
2,49%
|
2,96%
|
2,27%
|
3,26%
|
3,61%
|
2,58%
|
2,76%
|
2,98%
|
Marktkapitalisatie/omzet
|
0,39
x
|
0,42
x
|
0,54
x
|
0,43
x
|
0,38
x
|
0,51
x
|
0,49
x
|
0,46
x
|
Bedrijfswaarde/omzet
|
0,68
x
|
0,74
x
|
0,86
x
|
0,76
x
|
0,7
x
|
0,83
x
|
0,76
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
7,37
x
|
6,97
x
|
7,69
x
|
6,19
x
|
6,86
x
|
7,45
x
|
6,52
x
|
5,87
x
|
Bedrijfswaarde/FCF
|
-16,9
x
|
-31,2
x
|
28,2
x
|
36,5
x
|
-49,4
x
|
-28,8
x
|
165
x
|
64,4
x
|
FCF Yield
|
-5,9%
|
-3,2%
|
3,55%
|
2,74%
|
-2,02%
|
-3,47%
|
0,61%
|
1,55%
|
Price to Book
|
1,08
x
|
1,02
x
|
1,22
x
|
0,99
x
|
0,88
x
|
1,16
x
|
1,07
x
|
0,99
x
|
Aantal aandelen (in duizenden)
|
195.552
|
227.094
|
222.847
|
223.918
|
227.218
|
228.104
|
-
|
-
|
Referentieprijs
2 |
1.604
|
1.486
|
1.940
|
1.720
|
1.660
|
2.340
|
2.340
|
2.340
|
Datum van publicatie
|
14-05-19
|
28-05-20
|
12-05-21
|
12-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
801.493
|
809.083
|
806.630
|
888.668
|
1.004.914
|
1.044.250
|
1.094.417
|
1.152.780
|
EBITDA
1 |
73.876
|
85.610
|
90.231
|
108.600
|
102.318
|
116.020
|
127.480
|
137.325
|
Bedrijfsresultaat (EBIT)
1 |
43.580
|
50.616
|
51.231
|
65.174
|
62.181
|
68.517
|
77.317
|
84.040
|
Operationele Marge
|
5,44%
|
6,26%
|
6,35%
|
7,33%
|
6,19%
|
6,56%
|
7,06%
|
7,29%
|
Resultaat voor belastingen (EBT)
1 |
39.838
|
49.830
|
49.651
|
64.230
|
60.978
|
68.025
|
76.850
|
83.300
|
Nettowinst (verlies)
1 |
26.468
|
30.430
|
27.367
|
43.214
|
40.137
|
43.570
|
49.880
|
54.544
|
Nettomarge
|
3,3%
|
3,76%
|
3,39%
|
4,86%
|
3,99%
|
4,17%
|
4,56%
|
4,73%
|
WPA
2 |
135,3
|
147,4
|
121,0
|
191,1
|
176,8
|
191,4
|
219,1
|
239,5
|
Free Cash Flow
1 |
-32.114
|
-19.116
|
24.629
|
18.400
|
-14.200
|
-30.000
|
5.034
|
12.519
|
FCF-marge
|
-4,01%
|
-2,36%
|
3,05%
|
2,07%
|
-1,41%
|
-2,87%
|
0,46%
|
1,09%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
27,3%
|
16,94%
|
-
|
-
|
3,95%
|
9,12%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
90%
|
42,58%
|
-
|
-
|
10,09%
|
22,95%
|
Dividend per aandeel
2 |
40,00
|
44,00
|
44,00
|
56,00
|
60,00
|
60,33
|
64,60
|
69,75
|
Datum van publicatie
|
14-05-19
|
28-05-20
|
12-05-21
|
12-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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 Q3
|
2025 Q4
|
---|
Omzet
1 |
385.351
|
423.732
|
374.423
|
432.207
|
213.204
|
419.604
|
227.413
|
241.651
|
469.064
|
224.720
|
238.946
|
463.666
|
261.103
|
280.145
|
541.248
|
230.039
|
246.936
|
476.975
|
267.693
|
286.908
|
577.000
|
238.500
|
256.500
|
281.500
|
292.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
22.133
|
28.483
|
19.561
|
31.670
|
15.525
|
31.639
|
17.947
|
15.588
|
33.535
|
12.984
|
12.941
|
25.925
|
15.504
|
20.752
|
36.256
|
11.263
|
17.112
|
28.375
|
21.457
|
21.867
|
41.000
|
15.400
|
18.300
|
22.000
|
21.300
|
Operationele Marge
|
5,74%
|
6,72%
|
5,22%
|
7,33%
|
7,28%
|
7,54%
|
7,89%
|
6,45%
|
7,15%
|
5,78%
|
5,42%
|
5,59%
|
5,94%
|
7,41%
|
6,7%
|
4,9%
|
6,93%
|
5,95%
|
8,02%
|
7,62%
|
7,11%
|
6,46%
|
7,13%
|
7,82%
|
7,29%
|
Resultaat voor belastingen (EBT)
1 |
21.876
|
27.954
|
18.825
|
30.826
|
15.062
|
31.176
|
17.848
|
15.206
|
33.054
|
12.683
|
12.639
|
25.322
|
15.738
|
19.918
|
35.656
|
11.501
|
16.321
|
27.822
|
21.468
|
22.355
|
40.000
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
12.199
|
18.231
|
10.710
|
21.372
|
9.933
|
20.589
|
11.555
|
11.070
|
22.625
|
8.089
|
8.247
|
16.336
|
10.156
|
13.645
|
23.801
|
7.141
|
10.171
|
17.312
|
13.734
|
14.927
|
26.400
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,17%
|
4,3%
|
2,86%
|
4,94%
|
4,66%
|
4,91%
|
5,08%
|
4,58%
|
4,82%
|
3,6%
|
3,45%
|
3,52%
|
3,89%
|
4,87%
|
4,4%
|
3,1%
|
4,12%
|
3,63%
|
5,13%
|
5,2%
|
4,58%
|
-
|
-
|
-
|
-
|
WPA
|
62,27
|
-
|
47,08
|
-
|
-
|
91,11
|
51,07
|
48,88
|
-
|
35,69
|
-
|
72,05
|
44,73
|
-
|
-
|
31,39
|
-
|
76,05
|
60,27
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
20,00
|
-
|
22,00
|
-
|
-
|
27,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
07-11-19
|
28-05-20
|
12-11-20
|
12-05-21
|
05-11-21
|
05-11-21
|
10-02-22
|
12-05-22
|
12-05-22
|
04-08-22
|
09-11-22
|
09-11-22
|
08-02-23
|
10-05-23
|
10-05-23
|
03-08-23
|
09-11-23
|
09-11-23
|
09-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
230.541
|
259.173
|
261.529
|
286.946
|
324.269
|
330.492
|
297.199
|
272.966
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,121
x
|
3,027
x
|
2,898
x
|
2,642
x
|
3,169
x
|
2,849
x
|
2,331
x
|
1,988
x
|
Free Cash Flow
1 |
-32.114
|
-19.116
|
24.629
|
18.400
|
-14.200
|
-30.000
|
5.034
|
12.519
|
ROE (netto-inkomsten/eigen vermogen)
|
9,3%
|
10%
|
7,9%
|
11,5%
|
9,7%
|
9,84%
|
10,7%
|
10,7%
|
ROA (netto-inkomsten/totale activa)
|
6,36%
|
5,92%
|
5,44%
|
6,59%
|
5,77%
|
4,9%
|
4,2%
|
4,3%
|
Totale activa
1 |
416.360
|
513.807
|
503.377
|
655.595
|
695.633
|
889.184
|
1.187.619
|
1.268.465
|
Nettoactief per aandeel
2 |
1.488
|
1.460
|
1.585
|
1.744
|
1.892
|
2.022
|
2.180
|
2.352
|
Cashflow per aandeel
2 |
277,0
|
317,0
|
294,0
|
383,0
|
375,0
|
405,0
|
407,0
|
-
|
Capex
1 |
78.526
|
62.900
|
51.972
|
45.461
|
66.367
|
80.000
|
80.000
|
80.000
|
Capex/omzet
|
9,8%
|
7,77%
|
6,44%
|
5,12%
|
6,6%
|
7,66%
|
7,31%
|
6,94%
|
Datum van publicatie
|
14-05-19
|
28-05-20
|
12-05-21
|
12-05-22
|
10-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.340
JPY Gemiddelde koersdoel
2.522
JPY Spread / Gemiddelde doel +7,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,44% | 3,39 mld. | | +7,91% | 213 mld. | | -13,78% | 52,48 mld. | | +20,42% | 12,5 mld. | | +48,18% | 8,54 mld. | | -1,75% | 3,9 mld. | | +25,90% | 3,39 mld. | | +6,68% | 1,71 mld. | | -9,74% | 1,87 mld. | | -22,62% | 1,23 mld. |
Industrieel gas
|