Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.181
JPY
|
-0,23%
|
|
+1,54%
|
+8,67%
|
Fiscaal tijdperk: June |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Marktkapitalisatie
1 |
16.881
|
15.184
|
16.950
|
21.003
|
22.816
|
23.158
|
Bedrijfswaarde
1 |
43.457
|
39.685
|
51.526
|
72.111
|
71.807
|
80.528
|
K/w-verhouding
|
5,6
x
|
4,47
x
|
5,16
x
|
6,87
x
|
5,45
x
|
5,72
x
|
Dividendrendement
|
2,84%
|
3,69%
|
3,46%
|
2,79%
|
2,71%
|
2,67%
|
Marktkapitalisatie/omzet
|
0,19
x
|
0,15
x
|
0,18
x
|
0,2
x
|
0,2
x
|
0,2
x
|
Bedrijfswaarde/omzet
|
0,48
x
|
0,4
x
|
0,54
x
|
0,69
x
|
0,64
x
|
0,71
x
|
Bedrijfswaarde/EBITDA
|
6,46
x
|
5,45
x
|
7,37
x
|
10,6
x
|
8,54
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
-40,2
x
|
12,1
x
|
-5,64
x
|
-6,61
x
|
-682
x
|
-7,23
x
|
FCF Yield
|
-2,49%
|
8,26%
|
-17,7%
|
-15,1%
|
-0,15%
|
-13,8%
|
Price to Book
|
0,78
x
|
0,62
x
|
0,63
x
|
0,71
x
|
0,7
x
|
0,64
x
|
Aantal aandelen (in duizenden)
|
10.667
|
10.667
|
10.667
|
10.667
|
10.667
|
10.667
|
Referentieprijs
2 |
1.582
|
1.424
|
1.589
|
1.969
|
2.139
|
2.171
|
Datum van publicatie
|
25-09-18
|
27-09-19
|
28-09-20
|
29-09-21
|
29-09-22
|
28-09-23
|
Fiscaal tijdperk: Juni |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Omzet
1 |
90.284
|
99.669
|
95.378
|
104.750
|
111.339
|
113.835
|
EBITDA
1 |
6.732
|
7.276
|
6.995
|
6.815
|
8.411
|
7.593
|
Bedrijfsresultaat (EBIT)
1 |
5.506
|
6.100
|
5.744
|
5.443
|
6.971
|
6.194
|
Operationele Marge
|
6,1%
|
6,12%
|
6,02%
|
5,2%
|
6,26%
|
5,44%
|
Resultaat voor belastingen (EBT)
1 |
5.046
|
5.705
|
5.515
|
5.323
|
6.967
|
6.870
|
Nettowinst (verlies)
1 |
3.014
|
3.395
|
3.282
|
3.058
|
4.187
|
4.051
|
Nettomarge
|
3,34%
|
3,41%
|
3,44%
|
2,92%
|
3,76%
|
3,56%
|
WPA
2 |
282,6
|
318,3
|
307,7
|
286,7
|
392,5
|
379,8
|
Free Cash Flow
1 |
-1.082
|
3.277
|
-9.131
|
-10.904
|
-105,2
|
-11.142
|
FCF-marge
|
-1,2%
|
3,29%
|
-9,57%
|
-10,41%
|
-0,09%
|
-9,79%
|
Kasstroomconversie (ebitda)
|
-
|
45,04%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
96,54%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
45,00
|
52,50
|
55,00
|
55,00
|
58,00
|
58,00
|
Datum van publicatie
|
25-09-18
|
27-09-19
|
28-09-20
|
29-09-21
|
29-09-22
|
28-09-23
|
Fiscaal tijdperk: June |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
---|
Omzet
1 |
-
|
50.120
|
33.729
|
59.481
|
18.178
|
30.771
|
64.144
|
30.695
|
29.605
|
57.666
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
2.830
|
2.973
|
5.004
|
-51
|
2.862
|
5.893
|
1.941
|
2.389
|
3.257
|
Operationele Marge
|
-
|
5,65%
|
8,81%
|
8,41%
|
-0,28%
|
9,3%
|
9,19%
|
6,32%
|
8,07%
|
5,65%
|
Resultaat voor belastingen (EBT)
1 |
-
|
2.662
|
2.947
|
5.027
|
-245
|
2.775
|
4.990
|
3.110
|
2.705
|
3.630
|
Nettowinst (verlies)
1 |
-
|
1.544
|
1.612
|
2.934
|
-187
|
2.128
|
3.490
|
1.879
|
1.936
|
2.502
|
Nettomarge
|
-
|
3,08%
|
4,78%
|
4,93%
|
-1,03%
|
6,92%
|
5,44%
|
6,12%
|
6,54%
|
4,34%
|
WPA
2 |
-
|
144,8
|
151,1
|
275,2
|
-17,63
|
199,5
|
327,2
|
176,1
|
181,6
|
234,6
|
Dividend per aandeel
|
45,00
|
22,50
|
-
|
23,00
|
-
|
-
|
26,00
|
-
|
-
|
27,00
|
Datum van publicatie
|
-
|
12-02-21
|
10-11-21
|
10-02-22
|
30-05-22
|
09-11-22
|
08-02-23
|
10-05-23
|
09-11-23
|
08-02-24
|
Fiscaal tijdperk: June |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Nettoschuldpositie
1 |
26.576
|
24.501
|
34.576
|
51.108
|
48.991
|
57.370
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,948
x
|
3,367
x
|
4,943
x
|
7,499
x
|
5,825
x
|
7,556
x
|
Free Cash Flow
1 |
-1.082
|
3.277
|
-9.131
|
-10.904
|
-105
|
-11.142
|
ROE (netto-inkomsten/eigen vermogen)
|
14,8%
|
14,7%
|
12,7%
|
10,8%
|
13,4%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
4,63%
|
4,67%
|
4,2%
|
3,37%
|
3,83%
|
3,23%
|
Totale activa
1 |
65.058
|
72.726
|
78.225
|
90.610
|
109.415
|
125.546
|
Nettoactief per aandeel
2 |
2.019
|
2.289
|
2.541
|
2.773
|
3.071
|
3.390
|
Cashflow per aandeel
2 |
611,0
|
776,0
|
597,0
|
466,0
|
769,0
|
778,0
|
Capex
1 |
1.190
|
2.963
|
3.454
|
2.846
|
1.557
|
2.903
|
Capex/omzet
|
1,32%
|
2,97%
|
3,62%
|
2,72%
|
1,4%
|
2,55%
|
Datum van publicatie
|
25-09-18
|
27-09-19
|
28-09-20
|
29-09-21
|
29-09-22
|
28-09-23
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,67% | 152 mln. | | -29,16% | 11,3 mld. | | +7,32% | 10,72 mld. | | -24,81% | 7,7 mld. | | -4,86% | 7,07 mld. | | +4,16% | 6,6 mld. | | -0,34% | 6,53 mld. | | +15,37% | 3,74 mld. | | -4,29% | 3,71 mld. | | +27,20% | 3,32 mld. |
residentieel onroerend goed ontwikkeling
|