Vertraagde tijd
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
270
JPY
|
-1,46%
|
|
0,00%
|
+10,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
35.805
|
214.066
|
68.655
|
26.601
|
28.103
|
31.105
|
-
|
-
|
Bedrijfswaarde
1 |
28.610
|
191.795
|
44.602
|
4.191
|
5.876
|
7.911
|
6.203
|
3.099
|
K/w-verhouding
|
-45,3
x
|
346
x
|
-57
x
|
-15,3
x
|
-46
x
|
-633
x
|
48,6
x
|
24,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
9,3
x
|
25,8
x
|
6,91
x
|
2,73
x
|
2,41
x
|
2,19
x
|
1,8
x
|
1,38
x
|
Bedrijfswaarde/omzet
|
7,43
x
|
23,1
x
|
4,49
x
|
0,43
x
|
0,5
x
|
0,56
x
|
0,36
x
|
0,14
x
|
Bedrijfswaarde/EBITDA
|
-
|
227
x
|
-47,9
x
|
-2,87
x
|
-13,9
x
|
52
x
|
9,78
x
|
2,11
x
|
Bedrijfswaarde/FCF
|
34,3
x
|
72,2
x
|
25,3
x
|
-2,42
x
|
-43,2
x
|
2,62
x
|
1,54
x
|
0,52
x
|
FCF Yield
|
2,91%
|
1,39%
|
3,95%
|
-41,3%
|
-2,31%
|
38,2%
|
64,8%
|
193%
|
Price to Book
|
11,3
x
|
13,2
x
|
4,55
x
|
1,99
x
|
2,16
x
|
2,47
x
|
2,4
x
|
2,09
x
|
Aantal aandelen (in duizenden)
|
102.009
|
109.665
|
111.453
|
112.718
|
115.178
|
115.204
|
-
|
-
|
Referentieprijs
2 |
351,0
|
1.952
|
616,0
|
236,0
|
244,0
|
270,0
|
270,0
|
270,0
|
Datum van publicatie
|
13-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.849
|
8.288
|
9.931
|
9.739
|
11.680
|
14.224
|
17.274
|
22.566
|
EBITDA
1 |
-
|
845,7
|
-932
|
-1.459
|
-423
|
152,1
|
634,1
|
1.469
|
Bedrijfsresultaat (EBIT)
1 |
-441
|
803,2
|
-977
|
-1.508
|
-425
|
-157,5
|
601,1
|
1.443
|
Operationele Marge
|
-11,46%
|
9,69%
|
-9,84%
|
-15,48%
|
-3,64%
|
-1,11%
|
3,48%
|
6,39%
|
Resultaat voor belastingen (EBT)
1 |
-455
|
748
|
-1.218
|
-1.735
|
-602
|
-272
|
535
|
-
|
Nettowinst (verlies)
1 |
-459
|
584
|
-1.194
|
-1.732
|
-606
|
-206,2
|
634,3
|
1.292
|
Nettomarge
|
-11,93%
|
7,05%
|
-12,02%
|
-17,78%
|
-5,19%
|
-1,45%
|
3,67%
|
5,72%
|
WPA
2 |
-7,746
|
5,636
|
-10,80
|
-15,46
|
-5,310
|
-0,4267
|
5,560
|
11,20
|
Free Cash Flow
1 |
833
|
2.657
|
1.761
|
-1.732
|
-136
|
3.020
|
4.020
|
5.970
|
FCF-marge
|
21,64%
|
32,06%
|
17,73%
|
-17,78%
|
-1,16%
|
21,23%
|
23,27%
|
26,46%
|
Kasstroomconversie (ebitda)
|
-
|
314,16%
|
-
|
-
|
-
|
1.986,03%
|
633,97%
|
406,5%
|
Kasstroomconversie (nettowinst)
|
-
|
454,95%
|
-
|
-
|
-
|
-
|
633,81%
|
462,25%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
2.162
|
3.681
|
4.684
|
2.492
|
2.755
|
5.247
|
2.512
|
2.295
|
4.807
|
2.292
|
2.639
|
2.518
|
2.841
|
5.360
|
2.976
|
3.343
|
3.050
|
3.090
|
3.260
|
3.680
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-306
|
612
|
-270
|
-220
|
-487
|
-707
|
-272
|
-597
|
-869
|
-297
|
-340
|
-271
|
-15
|
-287
|
-133
|
-4
|
-190
|
-160
|
-190
|
-70
|
Operationele Marge
|
-14,15%
|
16,63%
|
-5,76%
|
-8,83%
|
-17,68%
|
-13,47%
|
-10,83%
|
-26,01%
|
-18,08%
|
-12,96%
|
-12,88%
|
-10,76%
|
-0,53%
|
-5,35%
|
-4,47%
|
-0,12%
|
-6,23%
|
-5,18%
|
-5,83%
|
-1,9%
|
Resultaat voor belastingen (EBT)
|
-
|
613
|
-273
|
-221
|
-724
|
-945
|
-299
|
-621
|
-920
|
-295
|
-
|
-357
|
-
|
-370
|
-141
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-323
|
503
|
-246
|
-221
|
-727
|
-948
|
-299
|
-622
|
-921
|
-295
|
-515
|
-358
|
-
|
-372
|
-142
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-14,94%
|
13,66%
|
-5,25%
|
-8,87%
|
-26,39%
|
-18,07%
|
-11,9%
|
-27,1%
|
-19,16%
|
-12,87%
|
-19,51%
|
-14,22%
|
-
|
-6,94%
|
-4,77%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
4,936
|
-2,240
|
-2,000
|
-6,560
|
-
|
-2,680
|
-
|
-8,240
|
-2,640
|
-
|
-3,150
|
-
|
-3,270
|
-1,240
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
14-08-20
|
05-08-21
|
04-11-21
|
09-02-22
|
09-02-22
|
12-05-22
|
04-08-22
|
04-08-22
|
08-11-22
|
08-02-23
|
10-05-23
|
03-08-23
|
03-08-23
|
07-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
7.195
|
22.271
|
24.053
|
22.410
|
22.227
|
23.194
|
24.902
|
28.006
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
833
|
2.657
|
1.761
|
-1.732
|
-136
|
3.020
|
4.020
|
5.970
|
ROE (netto-inkomsten/eigen vermogen)
|
-18,8%
|
6%
|
-7,6%
|
-12,1%
|
-4,6%
|
-1,59%
|
4,08%
|
8,81%
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,83%
|
-3,17%
|
-4,73%
|
-1,19%
|
-1,7%
|
0,1%
|
3,4%
|
Totale activa
1 |
-
|
15.231
|
37.621
|
36.649
|
50.803
|
12.130
|
634.256
|
37.985
|
Nettoactief per aandeel
2 |
30,90
|
148,0
|
135,0
|
119,0
|
113,0
|
109,0
|
113,0
|
129,0
|
Cashflow per aandeel
|
-7,180
|
30,20
|
-10,40
|
-15,00
|
-5,280
|
-
|
-
|
-
|
Capex
|
37
|
32,7
|
20
|
26
|
56
|
-
|
-
|
-
|
Capex/omzet
|
0,96%
|
0,39%
|
0,2%
|
0,27%
|
0,48%
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
270
JPY Gemiddelde koersdoel
383,3
JPY Spread / Gemiddelde doel +41,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,66% | 203 mln. | | +24,11% | 434 mld. | | +18,99% | 250 mld. | | +12,44% | 144 mld. | | +17,31% | 101 mld. | | +23,22% | 88,78 mld. | | +57,56% | 58,93 mld. | | +15,09% | 46,54 mld. | | +4,39% | 37,25 mld. | | +20,16% | 35,9 mld. |
Internetdiensten - Andere
|