Beurs gesloten -
Japan Exchange
08:00:00 18-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.664
JPY
|
+0,57%
|
|
+3,58%
|
-3,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.747
|
34.458
|
29.464
|
23.542
|
29.376
|
28.144
|
-
|
-
|
Bedrijfswaarde
1 |
22.176
|
22.521
|
16.880
|
12.497
|
14.990
|
28.144
|
28.144
|
28.144
|
K/w-verhouding
|
19,1
x
|
16,8
x
|
14,9
x
|
10
x
|
14,7
x
|
9,54
x
|
8,93
x
|
8,16
x
|
Dividendrendement
|
0,89%
|
0,88%
|
0,73%
|
1,6%
|
1,34%
|
1,51%
|
1,66%
|
1,81%
|
Marktkapitalisatie/omzet
|
0,74
x
|
0,75
x
|
0,59
x
|
0,44
x
|
0,49
x
|
0,44
x
|
0,41
x
|
0,39
x
|
Bedrijfswaarde/omzet
|
0,74
x
|
0,75
x
|
0,59
x
|
0,44
x
|
0,49
x
|
0,44
x
|
0,41
x
|
0,39
x
|
Bedrijfswaarde/EBITDA
|
-
|
9,82
x
|
7,58
x
|
-
|
6,35
x
|
5,99
x
|
5,63
x
|
5,21
x
|
Bedrijfswaarde/FCF
|
14,4
x
|
34,4
x
|
22,6
x
|
17,7
x
|
6,31
x
|
14,5
x
|
11,6
x
|
8,79
x
|
FCF Yield
|
6,93%
|
2,9%
|
4,42%
|
5,65%
|
15,8%
|
6,89%
|
8,6%
|
11,4%
|
Price to Book
|
2,77
x
|
2,2
x
|
1,69
x
|
1,21
x
|
1,43
x
|
1,22
x
|
1,09
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
9.785
|
10.785
|
10.785
|
10.789
|
10.613
|
10.624
|
-
|
-
|
Referentieprijs
2 |
3.040
|
3.195
|
2.732
|
2.182
|
2.768
|
2.649
|
2.649
|
2.649
|
Datum van publicatie
|
31-01-20
|
01-02-21
|
10-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
40.202
|
45.752
|
50.356
|
53.479
|
59.591
|
64.000
|
68.500
|
73.000
|
EBITDA
1 |
-
|
3.510
|
3.888
|
-
|
4.624
|
4.700
|
5.000
|
5.400
|
Bedrijfsresultaat (EBIT)
1 |
2.268
|
2.836
|
3.139
|
3.414
|
3.964
|
4.100
|
4.400
|
4.800
|
Operationele Marge
|
5,64%
|
6,2%
|
6,23%
|
6,38%
|
6,65%
|
6,41%
|
6,42%
|
6,58%
|
Resultaat voor belastingen (EBT)
1 |
2.338
|
2.920
|
3.081
|
3.258
|
3.167
|
4.200
|
4.200
|
4.900
|
Nettowinst (verlies)
1 |
1.559
|
1.915
|
1.978
|
2.348
|
2.004
|
2.950
|
3.150
|
3.450
|
Nettomarge
|
3,88%
|
4,19%
|
3,93%
|
4,39%
|
3,36%
|
4,61%
|
4,6%
|
4,73%
|
WPA
2 |
159,4
|
190,2
|
183,4
|
217,7
|
187,7
|
277,7
|
296,6
|
324,8
|
Free Cash Flow
1 |
2.060
|
1.001
|
1.302
|
1.331
|
4.655
|
1.940
|
2.420
|
3.200
|
FCF-marge
|
5,12%
|
2,19%
|
2,59%
|
2,49%
|
7,81%
|
3,03%
|
3,53%
|
4,38%
|
Kasstroomconversie (ebitda)
|
-
|
28,52%
|
33,49%
|
-
|
100,67%
|
41,28%
|
48,4%
|
59,26%
|
Kasstroomconversie (nettowinst)
|
132,14%
|
52,27%
|
65,82%
|
56,69%
|
232,29%
|
65,76%
|
76,83%
|
92,75%
|
Dividend per aandeel
2 |
27,00
|
28,00
|
20,00
|
35,00
|
37,00
|
40,00
|
44,00
|
48,00
|
Datum van publicatie
|
31-01-20
|
01-02-21
|
10-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
21.871
|
24.389
|
14.209
|
11.822
|
13.339
|
25.161
|
12.834
|
14.596
|
29.878
|
14.281
|
14.653
|
16.200
|
15.700
|
16.900
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.683
|
1.461
|
1.105
|
613
|
555
|
1.168
|
680
|
1.186
|
2.010
|
1.046
|
1.119
|
950
|
1.100
|
1.050
|
Operationele Marge
|
7,7%
|
5,99%
|
7,78%
|
5,19%
|
4,16%
|
4,64%
|
5,3%
|
8,13%
|
6,73%
|
7,32%
|
7,64%
|
5,86%
|
7,01%
|
6,21%
|
Resultaat voor belastingen (EBT)
|
1.650
|
1.448
|
-
|
820
|
-
|
1.372
|
695
|
1.186
|
2.073
|
1.046
|
1.145
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.064
|
928
|
-
|
562
|
-
|
907
|
478
|
773
|
1.395
|
680
|
786
|
-
|
-
|
-
|
Nettomarge
|
4,86%
|
3,8%
|
-
|
4,75%
|
-
|
3,6%
|
3,72%
|
5,3%
|
4,67%
|
4,76%
|
5,36%
|
-
|
-
|
-
|
WPA
|
108,8
|
86,06
|
-
|
52,13
|
-
|
84,11
|
44,33
|
71,73
|
129,9
|
64,11
|
74,01
|
-
|
-
|
-
|
Dividend per aandeel
|
14,00
|
14,00
|
-
|
-
|
-
|
17,00
|
-
|
-
|
18,00
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-07-20
|
02-08-21
|
10-02-22
|
11-05-22
|
10-08-22
|
10-08-22
|
10-11-22
|
11-05-23
|
10-08-23
|
10-11-23
|
13-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
7.571
|
11.937
|
12.584
|
11.045
|
14.386
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.060
|
1.001
|
1.302
|
1.331
|
4.655
|
1.940
|
2.420
|
3.200
|
ROE (netto-inkomsten/eigen vermogen)
|
15,5%
|
14,5%
|
12%
|
12,7%
|
10%
|
13,5%
|
12,9%
|
12,7%
|
ROA (netto-inkomsten/totale activa)
|
6,17%
|
6,86%
|
3,99%
|
5,81%
|
6,22%
|
5%
|
5,1%
|
5,2%
|
Totale activa
1 |
25.261
|
27.913
|
49.634
|
40.405
|
32.225
|
59.000
|
61.765
|
66.346
|
Nettoactief per aandeel
2 |
1.098
|
1.451
|
1.614
|
1.803
|
1.937
|
2.175
|
2.428
|
2.704
|
Cashflow per aandeel
|
221,0
|
249,0
|
239,0
|
275,0
|
249,0
|
-
|
-
|
-
|
Capex
1 |
425
|
1.729
|
581
|
576
|
851
|
600
|
600
|
600
|
Capex/omzet
|
1,06%
|
3,78%
|
1,15%
|
1,08%
|
1,43%
|
0,94%
|
0,88%
|
0,82%
|
Datum van publicatie
|
31-01-20
|
01-02-21
|
10-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Laatste slotkoers
2.649
JPY Gemiddelde koersdoel
3.600
JPY Spread / Gemiddelde doel +35,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,76% | 178 mln. | | -18,63% | 180 mld. | | +0,57% | 166 mld. | | +3,64% | 156 mld. | | +5,15% | 100 mld. | | +52,92% | 95,02 mld. | | +15,50% | 84,39 mld. | | -2,90% | 73,81 mld. | | -1,97% | 46,39 mld. | | -34,34% | 43,75 mld. |
IT Diensten & Consulting - Andere
|