Vertraagde tijd
Japan Exchange
08:35:32 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.622
JPY
|
+0,08%
|
|
+5,51%
|
+15,08%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
264.743
|
361.887
|
767.533
|
633.666
|
990.144
|
1.095.567
|
-
|
-
|
Bedrijfswaarde
1 |
220.828
|
304.157
|
703.123
|
532.501
|
899.782
|
983.757
|
961.651
|
921.040
|
K/w-verhouding
|
21,5
x
|
22,7
x
|
30,8
x
|
19,5
x
|
27,1
x
|
26
x
|
22,5
x
|
20,5
x
|
Dividendrendement
|
1,41%
|
1,33%
|
0,99%
|
1,55%
|
1,33%
|
1,19%
|
1,4%
|
1,48%
|
Marktkapitalisatie/omzet
|
2,65
x
|
4,44
x
|
8,05
x
|
5,76
x
|
7,86
x
|
7,52
x
|
6,43
x
|
6,1
x
|
Bedrijfswaarde/omzet
|
2,21
x
|
3,73
x
|
7,38
x
|
4,84
x
|
7,15
x
|
6,76
x
|
5,64
x
|
5,13
x
|
Bedrijfswaarde/EBITDA
|
10,3
x
|
11,9
x
|
18,8
x
|
11,5
x
|
16,6
x
|
15,4
x
|
12,8
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
12,8
x
|
15,4
x
|
63,8
x
|
12,5
x
|
74
x
|
24,4
x
|
24,2
x
|
19,4
x
|
FCF Yield
|
7,82%
|
6,48%
|
1,57%
|
8,02%
|
1,35%
|
4,1%
|
4,13%
|
5,16%
|
Price to Book
|
2,98
x
|
3,63
x
|
6,35
x
|
4,33
x
|
6,15
x
|
5,7
x
|
4,86
x
|
4,18
x
|
Aantal aandelen (in duizenden)
|
427.005
|
427.005
|
427.001
|
426.999
|
418.224
|
418.235
|
-
|
-
|
Referentieprijs
2 |
620,0
|
847,5
|
1.798
|
1.484
|
2.368
|
2.620
|
2.620
|
2.620
|
Datum van publicatie
|
07-05-19
|
08-05-20
|
10-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
100.031
|
81.591
|
95.308
|
110.054
|
125.930
|
145.612
|
170.473
|
179.635
|
EBITDA
1 |
21.372
|
25.622
|
37.387
|
46.294
|
54.250
|
63.778
|
74.978
|
82.611
|
Bedrijfsresultaat (EBIT)
1 |
18.144
|
22.827
|
34.596
|
42.909
|
50.812
|
60.050
|
71.692
|
77.780
|
Operationele Marge
|
18,14%
|
27,98%
|
36,3%
|
38,99%
|
40,35%
|
41,24%
|
42,05%
|
43,3%
|
Resultaat voor belastingen (EBT)
1 |
17.770
|
22.890
|
34.828
|
44.322
|
51.143
|
61.518
|
74.504
|
80.679
|
Nettowinst (verlies)
1 |
12.551
|
15.949
|
24.923
|
32.553
|
36.737
|
43.220
|
51.095
|
55.505
|
Nettomarge
|
12,55%
|
19,55%
|
26,15%
|
29,58%
|
29,17%
|
29,68%
|
29,97%
|
30,9%
|
WPA
2 |
28,86
|
37,35
|
58,37
|
76,24
|
87,36
|
100,8
|
116,3
|
127,8
|
Free Cash Flow
1 |
17.279
|
19.703
|
11.028
|
42.714
|
12.165
|
40.294
|
39.736
|
47.531
|
FCF-marge
|
17,27%
|
24,15%
|
11,57%
|
38,81%
|
9,66%
|
27,67%
|
23,31%
|
26,46%
|
Kasstroomconversie (ebitda)
|
80,85%
|
76,9%
|
29,5%
|
92,27%
|
22,42%
|
63,18%
|
53%
|
57,54%
|
Kasstroomconversie (nettowinst)
|
137,67%
|
123,54%
|
44,25%
|
131,21%
|
33,11%
|
93,23%
|
77,77%
|
85,63%
|
Dividend per aandeel
2 |
8,750
|
11,25
|
17,75
|
23,00
|
31,50
|
31,08
|
36,60
|
38,75
|
Datum van publicatie
|
07-05-19
|
08-05-20
|
10-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
37.272
|
44.319
|
42.059
|
53.249
|
21.572
|
69.995
|
18.168
|
21.891
|
40.059
|
25.232
|
23.835
|
49.067
|
30.604
|
46.259
|
76.863
|
43.858
|
31.076
|
74.934
|
31.245
|
38.897
|
29.083
|
32.072
|
48.900
|
60.078
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24.947
|
10.793
|
-
|
-
|
10.100
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
13.992
|
8.835
|
17.863
|
16.733
|
5.320
|
28.924
|
6.172
|
7.813
|
13.985
|
12.061
|
9.834
|
21.895
|
11.437
|
17.480
|
28.917
|
24.047
|
9.788
|
33.835
|
13.869
|
11.881
|
13.492
|
10.488
|
24.980
|
22.973
|
Operationele Marge
|
37,54%
|
19,94%
|
42,47%
|
31,42%
|
24,66%
|
41,32%
|
33,97%
|
35,69%
|
34,91%
|
47,8%
|
41,26%
|
44,62%
|
37,37%
|
37,79%
|
37,62%
|
54,83%
|
31,5%
|
45,15%
|
44,39%
|
30,54%
|
46,39%
|
32,7%
|
51,08%
|
38,24%
|
Resultaat voor belastingen (EBT)
1 |
13.991
|
-
|
17.564
|
-
|
5.820
|
29.718
|
6.424
|
8.180
|
-
|
12.805
|
10.193
|
22.998
|
10.553
|
17.592
|
-
|
25.866
|
10.299
|
36.165
|
13.433
|
9.075
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
9.846
|
6.103
|
12.993
|
11.930
|
4.879
|
22.219
|
4.489
|
5.845
|
10.334
|
9.007
|
7.135
|
16.142
|
7.468
|
13.127
|
20.595
|
18.163
|
7.124
|
25.287
|
9.349
|
8.250
|
10.200
|
10.900
|
12.000
|
20.600
|
Nettomarge
|
26,42%
|
13,77%
|
30,89%
|
22,4%
|
22,62%
|
31,74%
|
24,71%
|
26,7%
|
25,8%
|
35,7%
|
29,93%
|
32,9%
|
24,4%
|
28,38%
|
26,79%
|
41,41%
|
22,92%
|
33,75%
|
29,92%
|
21,21%
|
35,07%
|
33,99%
|
24,54%
|
34,29%
|
WPA
2 |
23,06
|
-
|
30,43
|
-
|
11,42
|
52,04
|
10,52
|
13,69
|
-
|
21,10
|
17,08
|
38,18
|
17,86
|
31,32
|
-
|
43,43
|
17,04
|
60,46
|
22,35
|
22,69
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
5,000
|
-
|
6,250
|
-
|
9,000
|
9,000
|
-
|
14,00
|
-
|
-
|
11,50
|
11,50
|
-
|
20,00
|
20,00
|
-
|
13,50
|
13,50
|
-
|
17,52
|
-
|
12,50
|
-
|
23,50
|
Datum van publicatie
|
29-10-19
|
08-05-20
|
29-10-20
|
10-05-21
|
28-10-21
|
28-10-21
|
26-01-22
|
11-05-22
|
11-05-22
|
26-07-22
|
26-10-22
|
26-10-22
|
30-01-23
|
10-05-23
|
10-05-23
|
26-07-23
|
26-10-23
|
26-10-23
|
31-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
43.915
|
57.730
|
64.410
|
101.165
|
90.362
|
111.810
|
133.916
|
174.527
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
17.279
|
19.703
|
11.028
|
42.714
|
12.165
|
40.295
|
39.736
|
47.531
|
ROE (netto-inkomsten/eigen vermogen)
|
14,4%
|
16,9%
|
22,6%
|
24,4%
|
23,9%
|
24,9%
|
24,8%
|
22,6%
|
ROA (netto-inkomsten/totale activa)
|
14,6%
|
17,2%
|
22,7%
|
25,3%
|
25,4%
|
21,8%
|
23,8%
|
23,8%
|
Totale activa
1 |
85.879
|
92.703
|
109.855
|
128.904
|
144.723
|
198.605
|
214.951
|
233.623
|
Nettoactief per aandeel
2 |
208,0
|
234,0
|
283,0
|
343,0
|
385,0
|
459,0
|
539,0
|
626,0
|
Cashflow per aandeel
2 |
36,30
|
43,90
|
64,90
|
84,20
|
95,50
|
59,70
|
106,0
|
120,0
|
Capex
1 |
2.568
|
2.576
|
3.597
|
3.788
|
9.624
|
5.897
|
6.103
|
6.212
|
Capex/omzet
|
2,57%
|
3,16%
|
3,77%
|
3,44%
|
7,64%
|
4,05%
|
3,58%
|
3,46%
|
Datum van publicatie
|
07-05-19
|
08-05-20
|
10-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Laatste slotkoers
2.620
JPY Gemiddelde koersdoel
3.258
JPY Spread / Gemiddelde doel +24,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,08% | 6,99 mld. | | +6,97% | 2.990 mld. | | +5,80% | 83,1 mld. | | +3,72% | 76,88 mld. | | -16,45% | 52,88 mld. | | +32,96% | 50,84 mld. | | -25,56% | 46,09 mld. | | +17,43% | 41,3 mld. | | +59,31% | 37,06 mld. | | -10,36% | 24,61 mld. |
Software - Andere
|