Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.165
JPY
|
-0,02%
|
|
-0,02%
|
+2,00%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
350.801
|
224.367
|
467.697
|
412.159
|
297.145
|
342.973
|
-
|
-
|
Bedrijfswaarde
1 |
333.974
|
216.361
|
450.520
|
403.910
|
295.898
|
341.199
|
337.920
|
333.285
|
K/w-verhouding
|
67,8
x
|
40
x
|
69,1
x
|
46,1
x
|
38,8
x
|
40,6
x
|
40,8
x
|
30,5
x
|
Dividendrendement
|
1,15%
|
1,77%
|
1,02%
|
1,39%
|
1,92%
|
1,66%
|
1,71%
|
1,85%
|
Marktkapitalisatie/omzet
|
10,2
x
|
6,02
x
|
12,4
x
|
10,7
x
|
7,01
x
|
7,28
x
|
6,52
x
|
5,53
x
|
Bedrijfswaarde/omzet
|
9,69
x
|
5,81
x
|
11,9
x
|
10,5
x
|
6,98
x
|
7,24
x
|
6,42
x
|
5,38
x
|
Bedrijfswaarde/EBITDA
|
39,4
x
|
23,5
x
|
42,7
x
|
29
x
|
23,8
x
|
25,9
x
|
22,2
x
|
19,6
x
|
Bedrijfswaarde/FCF
|
66,5
x
|
34,8
x
|
45,8
x
|
-96,9
x
|
913
x
|
54,7
x
|
36,3
x
|
30,4
x
|
FCF Yield
|
1,5%
|
2,87%
|
2,18%
|
-1,03%
|
0,11%
|
1,83%
|
2,75%
|
3,29%
|
Price to Book
|
17,7
x
|
13,5
x
|
23,5
x
|
16,5
x
|
12
x
|
12,5
x
|
11
x
|
9,48
x
|
Aantal aandelen (in duizenden)
|
161.511
|
159.125
|
159.135
|
159.135
|
158.393
|
158.417
|
-
|
-
|
Referentieprijs
2 |
2.172
|
1.410
|
2.939
|
2.590
|
1.876
|
2.165
|
2.165
|
2.165
|
Datum van publicatie
|
08-05-19
|
13-05-20
|
12-05-21
|
10-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
34.461
|
37.271
|
37.841
|
38.362
|
42.376
|
47.102
|
52.602
|
61.999
|
EBITDA
1 |
8.467
|
9.221
|
10.560
|
13.907
|
12.452
|
13.184
|
15.192
|
17.010
|
Bedrijfsresultaat (EBIT)
1 |
7.641
|
8.394
|
9.774
|
12.770
|
10.484
|
11.993
|
12.230
|
15.990
|
Operationele Marge
|
22,17%
|
22,52%
|
25,83%
|
33,29%
|
24,74%
|
25,46%
|
23,25%
|
25,79%
|
Resultaat voor belastingen (EBT)
1 |
7.613
|
8.228
|
9.852
|
12.848
|
11.290
|
12.133
|
14.231
|
16.130
|
Nettowinst (verlies)
1 |
5.176
|
5.641
|
6.766
|
8.949
|
7.655
|
8.452
|
8.412
|
11.236
|
Nettomarge
|
15,02%
|
15,14%
|
17,88%
|
23,33%
|
18,06%
|
17,94%
|
15,99%
|
18,12%
|
WPA
2 |
32,05
|
35,24
|
42,52
|
56,24
|
48,29
|
53,32
|
53,07
|
70,88
|
Free Cash Flow
1 |
5.021
|
6.211
|
9.841
|
-4.167
|
324
|
6.234
|
9.302
|
10.976
|
FCF-marge
|
14,57%
|
16,66%
|
26,01%
|
-10,86%
|
0,76%
|
13,23%
|
17,68%
|
17,7%
|
Kasstroomconversie (ebitda)
|
59,3%
|
67,36%
|
93,19%
|
-
|
2,6%
|
47,28%
|
61,23%
|
64,52%
|
Kasstroomconversie (nettowinst)
|
97,01%
|
110,1%
|
145,45%
|
-
|
4,23%
|
73,75%
|
110,59%
|
97,68%
|
Dividend per aandeel
2 |
25,00
|
25,00
|
30,00
|
36,00
|
36,00
|
36,00
|
37,00
|
40,00
|
Datum van publicatie
|
08-05-19
|
13-05-20
|
12-05-21
|
10-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2020 S1
|
2020 S2
|
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
|
---|
Omzet
1 |
17.957
|
19.314
|
17.190
|
10.265
|
18.748
|
8.320
|
11.294
|
19.614
|
10.583
|
9.651
|
20.234
|
10.788
|
11.354
|
22.142
|
9.571
|
9.161
|
18.732
|
9.644
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.763
|
4.631
|
4.454
|
4.044
|
6.890
|
2.648
|
3.232
|
5.880
|
2.899
|
1.929
|
4.828
|
3.007
|
2.649
|
5.656
|
1.936
|
1.610
|
3.546
|
2.274
|
Operationele Marge
|
20,96%
|
23,98%
|
25,91%
|
39,4%
|
36,75%
|
31,83%
|
28,62%
|
29,98%
|
27,39%
|
19,99%
|
23,86%
|
27,87%
|
23,33%
|
25,54%
|
20,23%
|
17,57%
|
18,93%
|
23,58%
|
Resultaat voor belastingen (EBT)
1 |
3.795
|
4.433
|
4.487
|
4.010
|
6.909
|
2.665
|
3.274
|
5.939
|
2.943
|
-
|
5.535
|
3.078
|
-
|
-
|
1.961
|
1.654
|
3.615
|
2.249
|
Nettowinst (verlies)
1 |
2.603
|
3.038
|
3.071
|
2.775
|
4.826
|
1.837
|
2.286
|
4.123
|
1.999
|
1.752
|
3.751
|
2.082
|
1.822
|
3.904
|
1.310
|
1.104
|
2.414
|
1.509
|
Nettomarge
|
14,5%
|
15,73%
|
17,87%
|
27,03%
|
25,74%
|
22,08%
|
20,24%
|
21,02%
|
18,89%
|
18,15%
|
18,54%
|
19,3%
|
16,05%
|
17,63%
|
13,69%
|
12,05%
|
12,89%
|
15,65%
|
WPA
2 |
16,18
|
-
|
19,30
|
-
|
30,33
|
11,54
|
-
|
-
|
12,58
|
-
|
23,65
|
13,14
|
-
|
-
|
8,280
|
-
|
15,24
|
9,530
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-10-19
|
13-05-20
|
05-11-20
|
04-11-21
|
04-11-21
|
01-02-22
|
10-05-22
|
10-05-22
|
28-07-22
|
09-11-22
|
09-11-22
|
31-01-23
|
11-05-23
|
11-05-23
|
31-07-23
|
14-11-23
|
14-11-23
|
31-01-24
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
16.827
|
8.006
|
17.177
|
8.249
|
1.247
|
1.774
|
5.053
|
9.688
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
5.021
|
6.211
|
9.841
|
-4.167
|
324
|
6.234
|
9.302
|
10.976
|
ROE (netto-inkomsten/eigen vermogen)
|
28%
|
31%
|
37,1%
|
40%
|
30,8%
|
32,3%
|
33,6%
|
33,1%
|
ROA (netto-inkomsten/totale activa)
|
23,7%
|
26,2%
|
29,8%
|
27,2%
|
18,9%
|
15,1%
|
16,7%
|
17,5%
|
Totale activa
1 |
21.830
|
21.565
|
22.683
|
32.869
|
40.586
|
55.949
|
50.365
|
64.043
|
Nettoactief per aandeel
2 |
123,0
|
104,0
|
125,0
|
157,0
|
157,0
|
173,0
|
198,0
|
228,0
|
Cashflow per aandeel
2 |
37,20
|
40,40
|
47,40
|
62,90
|
58,90
|
51,50
|
65,20
|
75,10
|
Capex
1 |
607
|
735
|
1.119
|
3.670
|
3.667
|
1.937
|
1.037
|
933
|
Capex/omzet
|
1,76%
|
1,97%
|
2,96%
|
9,57%
|
8,65%
|
4,11%
|
1,97%
|
1,51%
|
Datum van publicatie
|
08-05-19
|
13-05-20
|
12-05-21
|
10-05-22
|
11-05-23
|
-
|
-
|
-
|
Laatste slotkoers
2.165
JPY Gemiddelde koersdoel
1.800
JPY Spread / Gemiddelde doel -16,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,00% | 2,18 mld. | | +0,72% | 43,18 mld. | | -11,11% | 5,35 mld. | | -23,19% | 1,94 mld. | | +5,77% | 1,47 mld. | | +0,46% | 1,4 mld. | | -21,69% | 1,25 mld. | | -13,88% | 1,12 mld. | | +36,46% | 841 mln. | | +11,70% | 826 mln. |
Outsourcing & Staffing Services
|