Beurs gesloten -
Japan Exchange
08:00:00 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.150
JPY
|
+2,44%
|
|
+7,29%
|
+23,63%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
64.269
|
48.803
|
33.937
|
36.811
|
37.086
|
44.880
|
-
|
-
|
Bedrijfswaarde
1 |
60.737
|
43.772
|
25.186
|
26.104
|
16.560
|
44.880
|
44.880
|
44.880
|
K/w-verhouding
|
22,4
x
|
15,6
x
|
9,25
x
|
14,2
x
|
6,89
x
|
16
x
|
13,9
x
|
14,6
x
|
Dividendrendement
|
0,91%
|
1,35%
|
2,06%
|
1,98%
|
2,36%
|
1,9%
|
2,16%
|
2,16%
|
Marktkapitalisatie/omzet
|
0,95
x
|
0,72
x
|
0,49
x
|
0,57
x
|
0,55
x
|
0,65
x
|
0,6
x
|
0,61
x
|
Bedrijfswaarde/omzet
|
0,95
x
|
0,72
x
|
0,49
x
|
0,57
x
|
0,55
x
|
0,65
x
|
0,6
x
|
0,61
x
|
Bedrijfswaarde/EBITDA
|
9.906.302
x
|
6.676.315
x
|
4.239.678
x
|
5.562.448
x
|
5.441.192
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
33
x
|
20,3
x
|
7,06
x
|
8,76
x
|
3,19
x
|
16,5
x
|
9,35
x
|
-
|
FCF Yield
|
3,03%
|
4,93%
|
14,2%
|
11,4%
|
31,4%
|
6,07%
|
10,7%
|
-
|
Price to Book
|
2,47
x
|
1,66
x
|
1,09
x
|
1,05
x
|
0,99
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
14.590
|
14.590
|
14.590
|
14.590
|
14.595
|
14.595
|
-
|
-
|
Referentieprijs
2 |
4.405
|
3.345
|
2.326
|
2.523
|
2.541
|
3.150
|
3.150
|
3.150
|
Datum van publicatie
|
10-04-20
|
13-04-21
|
12-04-22
|
12-04-23
|
12-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
67.814
|
67.443
|
69.070
|
64.824
|
68.010
|
69.545
|
75.425
|
73.500
|
EBITDA
|
6.488
|
7.310
|
8.005
|
6.618
|
6.816
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.261
|
4.584
|
5.175
|
3.976
|
4.316
|
4.375
|
5.175
|
4.750
|
Operationele Marge
|
6,28%
|
6,8%
|
7,49%
|
6,13%
|
6,35%
|
6,29%
|
6,86%
|
6,46%
|
Resultaat voor belastingen (EBT)
|
4.627
|
4.988
|
5.836
|
4.270
|
8.328
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.871
|
3.128
|
3.667
|
2.586
|
5.381
|
2.875
|
3.305
|
3.140
|
Nettomarge
|
4,23%
|
4,64%
|
5,31%
|
3,99%
|
7,91%
|
4,13%
|
4,38%
|
4,27%
|
WPA
2 |
196,8
|
214,4
|
251,4
|
177,2
|
368,8
|
197,0
|
226,4
|
215,1
|
Free Cash Flow
1 |
1.948
|
2.404
|
4.808
|
4.203
|
11.638
|
2.726
|
4.800
|
-
|
FCF-marge
|
2,87%
|
3,56%
|
6,96%
|
6,48%
|
17,11%
|
3,92%
|
6,36%
|
-
|
Kasstroomconversie (ebitda)
|
30,03%
|
32,88%
|
60,07%
|
63,51%
|
170,75%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
67,85%
|
76,85%
|
131,12%
|
162,53%
|
216,28%
|
94,82%
|
145,23%
|
-
|
Dividend per aandeel
2 |
40,00
|
45,00
|
48,00
|
50,00
|
60,00
|
60,00
|
68,00
|
68,00
|
Datum van publicatie
|
10-04-20
|
13-04-21
|
12-04-22
|
12-04-23
|
12-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Omzet
1 |
33.916
|
34.450
|
16.525
|
16.254
|
31.828
|
16.002
|
17.731
|
33.700
|
16.408
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.627
|
2.875
|
1.138
|
1.106
|
1.937
|
987
|
1.562
|
2.227
|
1.056
|
Operationele Marge
|
7,75%
|
8,35%
|
6,89%
|
6,8%
|
6,09%
|
6,17%
|
8,81%
|
6,61%
|
6,44%
|
Resultaat voor belastingen (EBT)
1 |
2.831
|
3.259
|
1.121
|
1.125
|
2.052
|
960
|
1.563
|
6.796
|
1.079
|
Nettowinst (verlies)
1 |
1.791
|
2.083
|
638
|
667
|
1.252
|
545
|
929
|
4.461
|
642
|
Nettomarge
|
5,28%
|
6,05%
|
3,86%
|
4,1%
|
3,93%
|
3,41%
|
5,24%
|
13,24%
|
3,91%
|
WPA
2 |
122,8
|
142,8
|
43,75
|
45,72
|
85,87
|
37,34
|
63,72
|
305,8
|
43,97
|
Dividend per aandeel
|
20,00
|
23,00
|
-
|
-
|
25,00
|
-
|
-
|
30,00
|
-
|
Datum van publicatie
|
09-10-20
|
12-10-21
|
12-01-22
|
11-07-22
|
12-10-22
|
12-01-23
|
12-07-23
|
12-10-23
|
15-01-24
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
3.532
|
5.031
|
8.751
|
10.707
|
20.526
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.948
|
2.404
|
4.808
|
4.203
|
11.638
|
2.726
|
4.800
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
11,3%
|
12,1%
|
7,8%
|
14,9%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
8,57%
|
5,27%
|
9,29%
|
7,32%
|
7,19%
|
-
|
-
|
-
|
Totale activa
1 |
33.491
|
59.408
|
39.474
|
35.325
|
74.822
|
-
|
-
|
-
|
Nettoactief per aandeel
|
1.783
|
2.016
|
2.138
|
2.397
|
2.555
|
-
|
-
|
-
|
Cashflow per aandeel
|
349,0
|
401,0
|
445,0
|
358,0
|
540,0
|
-
|
-
|
-
|
Capex
|
3.096
|
5.073
|
1.596
|
1.745
|
2.852
|
-
|
-
|
-
|
Capex/omzet
|
4,57%
|
7,52%
|
2,31%
|
2,69%
|
4,19%
|
-
|
-
|
-
|
Datum van publicatie
|
10-04-20
|
13-04-21
|
12-04-22
|
12-04-23
|
12-04-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.150
JPY Gemiddelde koersdoel
2.875
JPY Spread / Gemiddelde doel -8,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +23,63% | 281 mln. | | -5,33% | 12,57 mld. | | +5,90% | 5,66 mld. | | -34,68% | 1,61 mld. | | -0,45% | 1,02 mld. | | -2,61% | 842 mln. | | -1,33% | 764 mln. | | +58,02% | 526 mln. | | +5,20% | 502 mln. | | -35,49% | 400 mln. |
Beveiligingsdiensten
|