Beurs gesloten -
Japan Exchange
08:00:00 13-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.608
JPY
|
-2,25%
|
|
+6,84%
|
+26,91%
|
Fiscaal tijdperk: June |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
39.652
|
31.214
|
42.222
|
53.723
|
-
|
-
|
Bedrijfswaarde
1 |
42.021
|
35.151
|
48.568
|
53.723
|
53.723
|
53.723
|
K/w-verhouding
|
25,8
x
|
10,6
x
|
13,2
x
|
14,1
x
|
11,7
x
|
12,5
x
|
Dividendrendement
|
0,99%
|
1,78%
|
1,7%
|
1,58%
|
1,82%
|
1,82%
|
Marktkapitalisatie/omzet
|
1,73
x
|
1,07
x
|
1,11
x
|
1,2
x
|
1,13
x
|
0,99
x
|
Bedrijfswaarde/omzet
|
1,73
x
|
1,07
x
|
1,11
x
|
1,2
x
|
1,13
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
-
|
10,7
x
|
8,36
x
|
9,01
x
|
8
x
|
6,96
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-24.476.762
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-0%
|
-
|
-
|
-
|
Price to Book
|
3,58
x
|
2,52
x
|
2,8
x
|
2,96
x
|
2,45
x
|
2,13
x
|
Aantal aandelen (in duizenden)
|
32.608
|
32.617
|
32.629
|
32.658
|
-
|
-
|
Referentieprijs
2 |
1.216
|
957,0
|
1.294
|
1.645
|
1.645
|
1.645
|
Datum van publicatie
|
06-08-21
|
08-08-22
|
07-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.984
|
29.071
|
37.887
|
44.700
|
47.500
|
54.500
|
EBITDA
1 |
-
|
2.914
|
5.053
|
5.964
|
6.714
|
7.714
|
Bedrijfsresultaat (EBIT)
1 |
2.015
|
2.309
|
4.197
|
5.000
|
5.700
|
6.700
|
Operationele Marge
|
8,77%
|
7,94%
|
11,08%
|
11,19%
|
12%
|
12,29%
|
Resultaat voor belastingen (EBT)
1 |
2.293
|
4.536
|
4.864
|
6.200
|
7.100
|
6.700
|
Nettowinst (verlies)
1 |
1.535
|
2.951
|
3.206
|
3.800
|
4.600
|
4.300
|
Nettomarge
|
6,68%
|
10,15%
|
8,46%
|
8,5%
|
9,68%
|
7,89%
|
WPA
2 |
47,09
|
90,50
|
98,28
|
116,4
|
140,9
|
131,7
|
Free Cash Flow
|
-
|
-
|
-1.725
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-4,55%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
12,00
|
17,00
|
22,00
|
26,00
|
30,00
|
30,00
|
Datum van publicatie
|
06-08-21
|
08-08-22
|
07-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
11.365
|
6.525
|
12.511
|
9.097
|
7.463
|
7.352
|
7.499
|
14.851
|
7.635
|
15.401
|
23.036
|
10.011
|
18.587
|
10.997
|
17.338
|
26.114
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.115
|
488
|
889
|
927
|
493
|
491
|
446
|
937
|
431
|
2.829
|
3.260
|
693
|
1.570
|
908
|
2.647
|
3.431
|
Operationele Marge
|
9,81%
|
7,48%
|
7,11%
|
10,19%
|
6,61%
|
6,68%
|
5,95%
|
6,31%
|
5,65%
|
18,37%
|
14,15%
|
6,92%
|
8,45%
|
8,26%
|
15,27%
|
13,14%
|
Resultaat voor belastingen (EBT)
1 |
1.237
|
-
|
880
|
2.665
|
-
|
560
|
-
|
1.179
|
598
|
-
|
-
|
715
|
1.755
|
1.108
|
2.660
|
3.445
|
Nettowinst (verlies)
1 |
796
|
291
|
553
|
1.742
|
656
|
362
|
395
|
757
|
382
|
2.067
|
2.449
|
460
|
1.136
|
723
|
2.150
|
2.664
|
Nettomarge
|
7%
|
4,46%
|
4,42%
|
19,15%
|
8,79%
|
4,92%
|
5,27%
|
5,1%
|
5%
|
13,42%
|
10,63%
|
4,59%
|
6,11%
|
6,57%
|
12,4%
|
10,2%
|
WPA
|
24,43
|
-
|
16,98
|
53,40
|
-
|
11,12
|
-
|
23,23
|
11,70
|
-
|
-
|
14,10
|
34,81
|
22,14
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-02-21
|
07-02-22
|
07-02-22
|
09-05-22
|
08-08-22
|
07-11-22
|
03-02-23
|
03-02-23
|
08-05-23
|
07-08-23
|
07-08-23
|
06-11-23
|
05-02-24
|
07-05-24
|
-
|
-
|
Fiscaal tijdperk: Juni |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
2.369
|
3.937
|
6.346
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,351
x
|
1,256
x
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-1.725
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,9%
|
25,1%
|
23,3%
|
22,8%
|
22,9%
|
18,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
7,58%
|
11,5%
|
10,5%
|
10,6%
|
11,6%
|
Totale activa
1 |
-
|
38.909
|
27.908
|
36.190
|
43.396
|
37.069
|
Nettoactief per aandeel
2 |
340,0
|
380,0
|
462,0
|
556,0
|
671,0
|
772,0
|
Cashflow per aandeel
|
61,70
|
109,0
|
118,0
|
-
|
-
|
-
|
Capex
1 |
2.983
|
2.730
|
2.221
|
2.800
|
3.000
|
3.200
|
Capex/omzet
|
12,98%
|
9,39%
|
5,86%
|
6,26%
|
6,32%
|
5,87%
|
Datum van publicatie
|
06-08-21
|
08-08-22
|
07-08-23
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +26,91% | 345 mln. | | +20,68% | 85,55 mld. | | -29,31% | 70,07 mld. | | +6,90% | 28,95 mld. | | -8,63% | 17,51 mld. | | +1,82% | 17,39 mld. | | +0,39% | 15,38 mld. | | +6,47% | 13,4 mld. | | +68,09% | 12,93 mld. | | +5,32% | 12,77 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|