Beurs gesloten -
Japan Exchange
08:00:00 20-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.750
JPY
|
+0,52%
|
|
+0,17%
|
+297,37%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.465
|
31.567
|
45.287
|
30.144
|
31.079
|
123.307
|
-
|
-
|
Bedrijfswaarde
1 |
45.770
|
43.752
|
57.306
|
44.559
|
43.717
|
66.396
|
123.307
|
123.307
|
K/w-verhouding
|
11,3
x
|
9,2
x
|
12,4
x
|
9,08
x
|
10,2
x
|
22
x
|
35,5
x
|
31,5
x
|
Dividendrendement
|
1,7%
|
1,77%
|
1,22%
|
2,08%
|
2,21%
|
1,27%
|
0,76%
|
0,88%
|
Marktkapitalisatie/omzet
|
0,29
x
|
0,29
x
|
0,41
x
|
0,27
x
|
0,27
x
|
0,57
x
|
1,04
x
|
1,01
x
|
Bedrijfswaarde/omzet
|
0,29
x
|
0,29
x
|
0,41
x
|
0,27
x
|
0,27
x
|
0,57
x
|
1,04
x
|
1,01
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
4.348.677
x
|
2.958.765
x
|
3.179.815
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
11,4
x
|
8,02
x
|
20,5
x
|
65,5
x
|
13,1
x
|
-14,4
x
|
48,5
x
|
46,2
x
|
FCF Yield
|
8,79%
|
12,5%
|
4,87%
|
1,53%
|
7,65%
|
-6,93%
|
2,06%
|
2,16%
|
Price to Book
|
0,84
x
|
0,79
x
|
1,07
x
|
0,66
x
|
0,66
x
|
1,45
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
25.457
|
25.457
|
25.034
|
25.036
|
24.491
|
21.557
|
-
|
-
|
Referentieprijs
2 |
1.236
|
1.240
|
1.809
|
1.204
|
1.269
|
5.720
|
5.720
|
5.720
|
Datum van publicatie
|
08-05-19
|
12-05-20
|
10-05-21
|
10-05-22
|
09-05-23
|
09-05-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
107.612
|
110.676
|
110.449
|
110.868
|
113.350
|
116.028
|
119.100
|
122.350
|
EBITDA
|
-
|
-
|
10.414
|
10.188
|
9.774
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.088
|
4.856
|
5.291
|
4.482
|
4.403
|
4.777
|
5.150
|
5.800
|
Operationele Marge
|
3,8%
|
4,39%
|
4,79%
|
4,04%
|
3,88%
|
4,12%
|
4,32%
|
4,74%
|
Resultaat voor belastingen (EBT)
1 |
4.306
|
5.071
|
5.647
|
5.015
|
4.870
|
4.897
|
5.600
|
6.300
|
Nettowinst (verlies)
1 |
2.782
|
3.432
|
3.678
|
3.316
|
3.057
|
3.283
|
3.495
|
3.940
|
Nettomarge
|
2,59%
|
3,1%
|
3,33%
|
2,99%
|
2,7%
|
2,83%
|
2,93%
|
3,22%
|
WPA
2 |
109,1
|
134,8
|
146,0
|
132,6
|
124,2
|
139,8
|
161,0
|
181,6
|
Free Cash Flow
1 |
2.765
|
3.936
|
2.206
|
460
|
2.377
|
-4.603
|
2.540
|
2.668
|
FCF-marge
|
2,57%
|
3,56%
|
2%
|
0,41%
|
2,1%
|
-3,97%
|
2,13%
|
2,18%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
21,18%
|
4,52%
|
24,32%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
99,39%
|
114,69%
|
59,98%
|
13,87%
|
77,76%
|
50,54%
|
72,68%
|
67,72%
|
Dividend per aandeel
2 |
21,00
|
22,00
|
22,00
|
25,00
|
28,00
|
39,00
|
43,50
|
50,50
|
Datum van publicatie
|
08-05-19
|
12-05-20
|
10-05-21
|
10-05-22
|
09-05-23
|
09-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
55.724
|
56.267
|
28.415
|
56.284
|
28.163
|
28.158
|
29.003
|
57.161
|
29.087
|
27.102
|
28.771
|
29.616
|
58.387
|
29.888
|
27.753
|
29.400
|
30.500
|
30.500
|
28.600
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.630
|
3.290
|
1.384
|
3.030
|
1.364
|
1.198
|
1.432
|
2.630
|
1.430
|
343
|
1.421
|
1.518
|
2.939
|
1.737
|
101
|
1.480
|
1.630
|
1.870
|
320
|
Operationele Marge
|
4,72%
|
5,85%
|
4,87%
|
5,38%
|
4,84%
|
4,25%
|
4,94%
|
4,6%
|
4,92%
|
1,27%
|
4,94%
|
5,13%
|
5,03%
|
5,81%
|
0,36%
|
5,03%
|
5,34%
|
6,13%
|
1,12%
|
Resultaat voor belastingen (EBT)
|
2.700
|
3.458
|
-
|
3.317
|
1.427
|
1.268
|
-
|
2.862
|
1.537
|
-
|
1.480
|
-
|
3.166
|
1.851
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.785
|
2.297
|
-
|
2.210
|
1.002
|
854
|
-
|
1.984
|
1.082
|
-
|
967
|
-
|
2.114
|
1.224
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,2%
|
4,08%
|
-
|
3,93%
|
3,56%
|
3,03%
|
-
|
3,47%
|
3,72%
|
-
|
3,36%
|
-
|
3,62%
|
4,1%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
70,16
|
90,58
|
-
|
88,29
|
40,03
|
34,56
|
-
|
80,28
|
44,13
|
-
|
39,52
|
-
|
86,32
|
52,23
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
11,00
|
11,00
|
-
|
11,00
|
-
|
-
|
-
|
14,00
|
-
|
-
|
-
|
-
|
17,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
07-11-19
|
09-11-20
|
09-11-21
|
09-11-21
|
14-02-22
|
10-08-22
|
09-11-22
|
09-11-22
|
10-02-23
|
09-05-23
|
09-08-23
|
09-11-23
|
09-11-23
|
09-02-24
|
09-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
14.305
|
12.185
|
12.019
|
14.415
|
12.638
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
1,154
x
|
1,415
x
|
1,293
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.765
|
3.936
|
2.206
|
460
|
2.377
|
-4.603
|
2.540
|
2.668
|
ROE (netto-inkomsten/eigen vermogen)
|
7,7%
|
8,9%
|
8,9%
|
7,6%
|
6,7%
|
7,1%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
5,44%
|
6,22%
|
6,79%
|
5,88%
|
5,49%
|
5,28%
|
-
|
-
|
Totale activa
1 |
51.146
|
55.200
|
54.175
|
56.388
|
55.723
|
62.214
|
-
|
-
|
Nettoactief per aandeel
|
1.467
|
1.565
|
1.698
|
1.817
|
1.913
|
2.131
|
-
|
-
|
Cashflow per aandeel
|
307,0
|
337,0
|
349,0
|
361,0
|
343,0
|
369,0
|
-
|
-
|
Capex
1 |
5.001
|
6.906
|
8.336
|
10.323
|
6.674
|
12.726
|
8.000
|
8.000
|
Capex/omzet
|
4,65%
|
6,24%
|
7,55%
|
9,31%
|
5,89%
|
10,97%
|
6,72%
|
6,54%
|
Datum van publicatie
|
08-05-19
|
12-05-20
|
10-05-21
|
10-05-22
|
09-05-23
|
09-05-24
|
-
|
-
|
Laatste slotkoers
5.720
JPY Gemiddelde koersdoel
2.200
JPY Spread / Gemiddelde doel -61,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +297,37% | 781 mln. | | -3,93% | 74,08 mld. | | +0,45% | 71,68 mld. | | -.--% | 26,71 mld. | | +17,96% | 12,02 mld. | | -12,79% | 11,83 mld. | | -0,83% | 10,03 mld. | | -18,63% | 7,58 mld. | | -14,86% | 6,62 mld. | | +4,09% | 5,25 mld. |
Grondvracht & Logistiek - Andere
|