Beurs gesloten -
Japan Exchange
08:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.649
JPY
|
-0,49%
|
|
+0,72%
|
+6,26%
|
Fiscaal tijdperk: March |
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
174.912
|
263.310
|
-
|
-
|
Bedrijfswaarde
1 |
183.264
|
270.913
|
267.659
|
265.220
|
K/w-verhouding
|
15,6
x
|
19,1
x
|
18,7
x
|
17,7
x
|
Dividendrendement
|
1,94%
|
1,59%
|
1,64%
|
1,74%
|
Marktkapitalisatie/omzet
|
2,59
x
|
3,61
x
|
3,36
x
|
3,2
x
|
Bedrijfswaarde/omzet
|
2,71
x
|
3,71
x
|
3,41
x
|
3,23
x
|
Bedrijfswaarde/EBITDA
|
8,24
x
|
10,5
x
|
9,85
x
|
9,73
x
|
Bedrijfswaarde/FCF
|
46,2
x
|
53,8
x
|
49,6
x
|
55,6
x
|
FCF Yield
|
2,17%
|
1,86%
|
2,02%
|
1,8%
|
Price to Book
|
2,23
x
|
3,03
x
|
2,73
x
|
2,44
x
|
Aantal aandelen (in duizenden)
|
99.893
|
99.400
|
-
|
-
|
Referentieprijs
2 |
1.751
|
2.649
|
2.649
|
2.649
|
Datum van publicatie
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
67.658
|
72.933
|
78.448
|
82.171
|
EBITDA
1 |
-
|
22.248
|
25.900
|
27.160
|
27.263
|
Bedrijfsresultaat (EBIT)
1 |
-
|
16.623
|
20.100
|
21.406
|
22.521
|
Operationele Marge
|
-
|
24,57%
|
27,56%
|
27,29%
|
27,41%
|
Resultaat voor belastingen (EBT)
1 |
-
|
16.549
|
20.867
|
21.631
|
22.754
|
Nettowinst (verlies)
1 |
8.870
|
10.494
|
13.767
|
14.123
|
14.879
|
Nettomarge
|
-
|
15,51%
|
18,88%
|
18%
|
18,11%
|
WPA
2 |
97,67
|
112,0
|
138,5
|
142,0
|
149,5
|
Free Cash Flow
1 |
-
|
3.970
|
5.038
|
5.400
|
4.773
|
FCF-marge
|
-
|
5,87%
|
6,91%
|
6,88%
|
5,81%
|
Kasstroomconversie (ebitda)
|
-
|
17,84%
|
19,45%
|
19,88%
|
17,51%
|
Kasstroomconversie (nettowinst)
|
-
|
37,83%
|
36,6%
|
38,24%
|
32,08%
|
Dividend per aandeel
2 |
-
|
34,00
|
42,00
|
43,50
|
46,00
|
Datum van publicatie
|
09-11-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2023 S1
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
-
|
17.870
|
35.166
|
17.604
|
17.900
|
35.504
|
19.167
|
18.479
|
37.496
|
19.700
|
20.000
|
20.100
|
20.300
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
9.476
|
4.513
|
4.936
|
9.449
|
5.676
|
5.125
|
10.551
|
5.800
|
5.900
|
6.000
|
6.100
|
Operationele Marge
|
-
|
-
|
26,95%
|
25,64%
|
27,58%
|
26,61%
|
29,61%
|
27,73%
|
28,14%
|
29,44%
|
29,5%
|
29,85%
|
30,05%
|
Resultaat voor belastingen (EBT)
1 |
-
|
5.197
|
-
|
4.752
|
5.426
|
10.178
|
5.735
|
5.103
|
10.538
|
5.900
|
6.100
|
6.100
|
6.200
|
Nettowinst (verlies)
1 |
-
|
3.287
|
-
|
3.014
|
3.547
|
6.561
|
3.754
|
3.435
|
7.239
|
3.900
|
3.900
|
3.900
|
4.000
|
Nettomarge
|
-
|
18,39%
|
-
|
17,12%
|
19,82%
|
18,48%
|
19,59%
|
18,59%
|
19,31%
|
19,8%
|
19,5%
|
19,4%
|
19,7%
|
WPA
|
-
|
-
|
-
|
30,18
|
-
|
65,71
|
37,69
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-11-22
|
12-05-23
|
12-05-23
|
09-08-23
|
09-11-23
|
09-11-23
|
09-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
8.352
|
7.603
|
4.349
|
1.910
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,3754
x
|
0,2936
x
|
0,1601
x
|
0,0701
x
|
Free Cash Flow
1 |
-
|
3.970
|
5.038
|
5.400
|
4.773
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
15,2%
|
16,7%
|
15,5%
|
14,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
6,52%
|
10,5%
|
9,7%
|
10,5%
|
Totale activa
1 |
-
|
160.948
|
131.738
|
145.595
|
141.702
|
Nettoactief per aandeel
2 |
-
|
786,0
|
875,0
|
970,0
|
1.086
|
Cashflow per aandeel
|
-
|
170,0
|
-
|
-
|
-
|
Capex
1 |
-
|
15.610
|
12.297
|
13.333
|
14.333
|
Capex/omzet
|
-
|
23,07%
|
16,86%
|
17%
|
17,44%
|
Datum van publicatie
|
09-11-22
|
12-05-23
|
-
|
-
|
-
|
Laatste slotkoers
2.649
JPY Gemiddelde koersdoel
2.933
JPY Spread / Gemiddelde doel +10,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,26% | 1,69 mld. | | +16,51% | 85,09 mld. | | +16,32% | 60,92 mld. | | +14,42% | 23,42 mld. | | +9,37% | 10,42 mld. | | +17,41% | 10,33 mld. | | -12,64% | 5,93 mld. | | +27,47% | 4,84 mld. | | +14,04% | 4,44 mld. | | -5,29% | 2,98 mld. |
Milieudiensten & -uitrusting - Andere
|