Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
557
JPY
|
+0,18%
|
|
-0,54%
|
-49,23%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.008
|
48.690
|
49.567
|
48.967
|
48.882
|
24.820
|
-
|
-
|
Bedrijfswaarde
1 |
6.575
|
46.294
|
42.211
|
41.255
|
40.125
|
15.437
|
14.569
|
13.416
|
K/w-verhouding
|
18,1
x
|
59,7
x
|
28,1
x
|
26,5
x
|
32,4
x
|
14,8
x
|
12,1
x
|
11,3
x
|
Dividendrendement
|
0,78%
|
0,17%
|
0,56%
|
0,54%
|
1,09%
|
1,92%
|
2,15%
|
2,51%
|
Marktkapitalisatie/omzet
|
2,45
x
|
9,18
x
|
6,19
x
|
5,25
x
|
4,78
x
|
2,13
x
|
1,87
x
|
1,68
x
|
Bedrijfswaarde/omzet
|
2,01
x
|
8,73
x
|
5,27
x
|
4,42
x
|
3,92
x
|
1,32
x
|
1,1
x
|
0,91
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
14
x
|
14,9
x
|
6,22
x
|
4,84
x
|
3,83
x
|
Bedrijfswaarde/FCF
|
25,5
x
|
40,2
x
|
-
|
54,2
x
|
29,4
x
|
12,8
x
|
7,91
x
|
7,4
x
|
FCF Yield
|
3,92%
|
2,49%
|
-
|
1,84%
|
3,4%
|
7,82%
|
12,6%
|
13,5%
|
Price to Book
|
3,69
x
|
15,8
x
|
5,84
x
|
4,94
x
|
4,35
x
|
1,96
x
|
1,74
x
|
1,72
x
|
Aantal aandelen (in duizenden)
|
41.873
|
41.527
|
46.281
|
44.274
|
44.560
|
44.560
|
-
|
-
|
Referentieprijs
2 |
191,2
|
1.172
|
1.071
|
1.106
|
1.097
|
557,0
|
557,0
|
557,0
|
Datum van publicatie
|
27-03-20
|
10-02-21
|
10-02-22
|
13-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.268
|
5.304
|
8.004
|
9.327
|
10.235
|
11.670
|
13.243
|
14.790
|
EBITDA
1 |
-
|
-
|
-
|
2.955
|
2.685
|
2.484
|
3.008
|
3.498
|
Bedrijfsresultaat (EBIT)
1 |
605
|
1.510
|
2.532
|
2.851
|
2.428
|
2.487
|
3.037
|
3.245
|
Operationele Marge
|
18,51%
|
28,47%
|
31,63%
|
30,57%
|
23,72%
|
21,31%
|
22,93%
|
21,94%
|
Resultaat voor belastingen (EBT)
1 |
612
|
1.386
|
2.449
|
2.760
|
2.406
|
2.245
|
2.770
|
3.260
|
Nettowinst (verlies)
1 |
448
|
815
|
1.609
|
1.847
|
1.510
|
1.680
|
2.050
|
2.200
|
Nettomarge
|
13,71%
|
15,37%
|
20,1%
|
19,8%
|
14,75%
|
14,4%
|
15,48%
|
14,87%
|
WPA
2 |
10,58
|
19,64
|
38,11
|
41,70
|
33,90
|
37,72
|
46,04
|
49,36
|
Free Cash Flow
1 |
258
|
1.153
|
-
|
761
|
1.363
|
1.207
|
1.841
|
1.814
|
FCF-marge
|
7,89%
|
21,74%
|
-
|
8,16%
|
13,32%
|
10,34%
|
13,9%
|
12,27%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
25,75%
|
50,77%
|
48,6%
|
61,19%
|
51,85%
|
Kasstroomconversie (nettowinst)
|
57,59%
|
141,47%
|
-
|
41,2%
|
90,26%
|
71,85%
|
89,8%
|
82,45%
|
Dividend per aandeel
2 |
1,500
|
2,000
|
6,000
|
6,000
|
12,00
|
10,67
|
12,00
|
14,00
|
Datum van publicatie
|
27-03-20
|
10-02-21
|
10-02-22
|
13-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
1.845
|
3.817
|
1.818
|
2.222
|
2.052
|
4.274
|
2.171
|
2.882
|
2.526
|
2.488
|
5.014
|
2.257
|
2.964
|
-
|
2.750
|
2.787
|
5.550
|
2.647
|
3.487
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
461
|
1.387
|
626
|
838
|
662
|
1.500
|
788
|
563
|
715
|
603
|
1.318
|
418
|
692
|
-
|
686,7
|
563,3
|
1.160
|
500
|
736,7
|
Operationele Marge
|
24,99%
|
36,34%
|
34,43%
|
37,71%
|
32,26%
|
35,1%
|
36,3%
|
19,54%
|
28,31%
|
24,24%
|
26,29%
|
18,52%
|
23,35%
|
-
|
24,97%
|
20,22%
|
20,9%
|
18,89%
|
21,13%
|
Resultaat voor belastingen (EBT)
1 |
339
|
1.399
|
632
|
839
|
665
|
1.504
|
804
|
452
|
715
|
635
|
1.350
|
400
|
656
|
-
|
630
|
530
|
1.160
|
390
|
650
|
Nettowinst (verlies)
1 |
179
|
954
|
434
|
558
|
440
|
998
|
539
|
310
|
457
|
402
|
859
|
247
|
404
|
-
|
479
|
390
|
788
|
387,5
|
493
|
Nettomarge
|
9,7%
|
24,99%
|
23,87%
|
25,11%
|
21,44%
|
23,35%
|
24,83%
|
10,76%
|
18,09%
|
16,16%
|
17,13%
|
10,94%
|
13,63%
|
-
|
17,42%
|
14%
|
14,2%
|
14,64%
|
14,14%
|
WPA
2 |
4,332
|
22,98
|
10,38
|
12,61
|
-
|
22,55
|
12,17
|
6,980
|
10,27
|
9,020
|
19,29
|
5,530
|
9,080
|
-
|
10,77
|
7,630
|
-
|
6,730
|
9,430
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12,00
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-08-20
|
12-08-21
|
11-11-21
|
12-05-22
|
10-08-22
|
10-08-22
|
11-11-22
|
13-02-23
|
12-05-23
|
14-08-23
|
14-08-23
|
13-11-23
|
14-02-24
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.433
|
2.396
|
7.356
|
7.713
|
8.757
|
9.383
|
10.251
|
11.404
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
258
|
1.153
|
-
|
761
|
1.363
|
1.207
|
1.841
|
1.814
|
ROE (netto-inkomsten/eigen vermogen)
|
20,4%
|
31,2%
|
28,7%
|
20,4%
|
14,2%
|
14,6%
|
15,1%
|
13,7%
|
ROA (netto-inkomsten/totale activa)
|
19,2%
|
35,9%
|
31,8%
|
24,3%
|
18,1%
|
17,2%
|
18,3%
|
16,6%
|
Totale activa
1 |
2.335
|
2.272
|
5.055
|
7.599
|
8.336
|
9.796
|
11.233
|
13.253
|
Nettoactief per aandeel
2 |
51,80
|
74,00
|
183,0
|
224,0
|
252,0
|
285,0
|
320,0
|
325,0
|
Cashflow per aandeel
|
11,20
|
20,70
|
39,60
|
43,30
|
35,70
|
-
|
-
|
-
|
Capex
1 |
20
|
205
|
334
|
71,6
|
359
|
80
|
140
|
80
|
Capex/omzet
|
0,61%
|
3,87%
|
4,17%
|
0,77%
|
3,51%
|
0,69%
|
1,06%
|
0,54%
|
Datum van publicatie
|
27-03-20
|
10-02-21
|
10-02-22
|
13-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
557
JPY Gemiddelde koersdoel
1.117
JPY Spread / Gemiddelde doel +100,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -49,23% | 162 mln. | | +26,09% | 434 mld. | | +16,14% | 144 mld. | | +19,00% | 101 mld. | | +24,75% | 88,78 mld. | | +59,37% | 58,93 mld. | | +18,91% | 46,54 mld. | | +4,47% | 37,25 mld. | | +19,92% | 35,9 mld. | | +11,72% | 27,61 mld. |
Internetdiensten - Andere
|