Vertraagde tijd
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.778
JPY
|
-0,79%
|
|
+4,43%
|
+40,04%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.478
|
42.438
|
115.174
|
200.327
|
155.782
|
330.327
|
-
|
-
|
Bedrijfswaarde
1 |
51.651
|
45.992
|
110.128
|
190.396
|
146.208
|
311.954
|
301.145
|
290.353
|
K/w-verhouding
|
19,5
x
|
15,5
x
|
21,6
x
|
12,2
x
|
7,67
x
|
16,5
x
|
14,2
x
|
12,7
x
|
Dividendrendement
|
4,63%
|
4,87%
|
2,33%
|
1,79%
|
2,42%
|
1,73%
|
2,13%
|
2,39%
|
Marktkapitalisatie/omzet
|
0,73
x
|
0,74
x
|
1,75
x
|
2,09
x
|
1,47
x
|
3,19
x
|
3,02
x
|
2,86
x
|
Bedrijfswaarde/omzet
|
0,85
x
|
0,8
x
|
1,67
x
|
1,99
x
|
1,38
x
|
3,01
x
|
2,75
x
|
2,52
x
|
Bedrijfswaarde/EBITDA
|
5,21
x
|
4,17
x
|
6,18
x
|
5,86
x
|
3,74
x
|
8,39
x
|
7,35
x
|
6,59
x
|
Bedrijfswaarde/FCF
|
10,4
x
|
6,94
x
|
11,8
x
|
14,2
x
|
12,3
x
|
-26,4
x
|
18,4
x
|
16,3
x
|
FCF Yield
|
9,66%
|
14,4%
|
8,49%
|
7,02%
|
8,13%
|
-3,78%
|
5,43%
|
6,15%
|
Price to Book
|
0,91
x
|
0,86
x
|
2,16
x
|
3,15
x
|
2,14
x
|
3,81
x
|
3,22
x
|
2,77
x
|
Aantal aandelen (in duizenden)
|
60.597
|
60.799
|
60.874
|
59.888
|
57.955
|
57.170
|
-
|
-
|
Referentieprijs
2 |
734,0
|
698,0
|
1.892
|
3.345
|
2.688
|
5.778
|
5.778
|
5.778
|
Datum van publicatie
|
25-04-19
|
12-05-20
|
10-05-21
|
10-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
60.580
|
57.710
|
65.830
|
95.712
|
106.167
|
103.533
|
109.500
|
115.400
|
EBITDA
1 |
9.912
|
11.022
|
17.811
|
32.478
|
39.101
|
37.195
|
40.978
|
44.033
|
Bedrijfsresultaat (EBIT)
1 |
3.724
|
4.617
|
11.339
|
26.642
|
32.288
|
32.360
|
34.633
|
37.340
|
Operationele Marge
|
6,15%
|
8%
|
17,22%
|
27,84%
|
30,41%
|
31,26%
|
31,63%
|
32,36%
|
Resultaat voor belastingen (EBT)
1 |
3.758
|
4.297
|
7.696
|
23.777
|
29.632
|
28.500
|
33.750
|
36.850
|
Nettowinst (verlies)
1 |
2.284
|
2.734
|
5.329
|
16.669
|
20.685
|
20.352
|
23.593
|
26.013
|
Nettomarge
|
3,77%
|
4,74%
|
8,1%
|
17,42%
|
19,48%
|
19,66%
|
21,55%
|
22,54%
|
WPA
2 |
37,73
|
45,05
|
87,60
|
274,6
|
350,6
|
349,5
|
407,6
|
454,4
|
Free Cash Flow
1 |
4.989
|
6.627
|
9.355
|
13.370
|
11.892
|
-11.800
|
16.352
|
17.850
|
FCF-marge
|
8,24%
|
11,48%
|
14,21%
|
13,97%
|
11,2%
|
-11,4%
|
14,93%
|
15,47%
|
Kasstroomconversie (ebitda)
|
50,33%
|
60,13%
|
52,52%
|
41,17%
|
30,41%
|
-
|
39,9%
|
40,54%
|
Kasstroomconversie (nettowinst)
|
218,43%
|
242,39%
|
175,55%
|
80,21%
|
57,49%
|
-
|
69,31%
|
68,62%
|
Dividend per aandeel
2 |
34,00
|
34,00
|
44,00
|
60,00
|
65,00
|
100,0
|
123,0
|
138,0
|
Datum van publicatie
|
25-04-19
|
12-05-20
|
10-05-21
|
10-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
29.925
|
30.744
|
35.086
|
24.215
|
44.562
|
27.553
|
23.597
|
51.150
|
26.775
|
31.422
|
58.197
|
29.030
|
18.940
|
47.970
|
20.858
|
28.737
|
49.595
|
31.122
|
22.852
|
53.902
|
23.000
|
29.950
|
52.950
|
32.400
|
24.150
|
56.550
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.827
|
4.653
|
6.686
|
7.389
|
12.296
|
8.417
|
5.929
|
14.346
|
8.347
|
11.331
|
19.678
|
9.622
|
2.988
|
12.610
|
4.864
|
10.181
|
15.045
|
11.613
|
6.300
|
18.000
|
5.825
|
10.650
|
16.475
|
11.900
|
5.625
|
17.525
|
Operationele Marge
|
9,45%
|
15,13%
|
19,06%
|
30,51%
|
27,59%
|
30,55%
|
25,13%
|
28,05%
|
31,17%
|
36,06%
|
33,81%
|
33,15%
|
15,78%
|
26,29%
|
23,32%
|
35,43%
|
30,34%
|
37,31%
|
27,57%
|
33,39%
|
25,33%
|
35,56%
|
31,11%
|
36,73%
|
23,29%
|
30,99%
|
Resultaat voor belastingen (EBT)
1 |
2.987
|
3.088
|
-
|
6.792
|
11.194
|
7.401
|
-
|
-
|
7.109
|
11.117
|
18.226
|
8.658
|
2.748
|
11.406
|
4.657
|
8.890
|
13.547
|
9.905
|
5.600
|
15.400
|
6.500
|
10.500
|
17.000
|
12.000
|
7.000
|
19.000
|
Nettowinst (verlies)
1 |
2.066
|
2.123
|
3.206
|
4.735
|
7.700
|
5.010
|
3.959
|
8.969
|
4.664
|
7.804
|
12.468
|
6.178
|
2.039
|
8.217
|
3.224
|
6.251
|
9.475
|
7.368
|
3.748
|
11.308
|
4.076
|
6.876
|
10.951
|
8.430
|
4.652
|
13.082
|
Nettomarge
|
6,9%
|
6,91%
|
9,14%
|
19,55%
|
17,28%
|
18,18%
|
16,78%
|
17,53%
|
17,42%
|
24,84%
|
21,42%
|
21,28%
|
10,77%
|
17,13%
|
15,46%
|
21,75%
|
19,1%
|
23,67%
|
16,4%
|
20,98%
|
17,72%
|
22,96%
|
20,68%
|
26,02%
|
19,26%
|
23,13%
|
WPA
2 |
34,06
|
34,89
|
52,71
|
77,56
|
126,2
|
82,62
|
65,80
|
148,4
|
78,13
|
131,3
|
209,4
|
104,8
|
36,37
|
141,2
|
55,60
|
107,7
|
163,3
|
126,8
|
61,90
|
194,8
|
61,10
|
107,7
|
168,8
|
142,2
|
74,10
|
216,3
|
Dividend per aandeel
2 |
17,00
|
17,00
|
27,00
|
30,00
|
30,00
|
-
|
30,00
|
30,00
|
-
|
30,00
|
30,00
|
-
|
35,00
|
35,00
|
-
|
35,00
|
35,00
|
-
|
40,00
|
40,00
|
-
|
40,00
|
40,00
|
-
|
40,00
|
40,00
|
Datum van publicatie
|
29-10-19
|
29-10-20
|
10-05-21
|
01-11-21
|
01-11-21
|
02-02-22
|
10-05-22
|
10-05-22
|
28-07-22
|
31-10-22
|
31-10-22
|
01-02-23
|
10-05-23
|
10-05-23
|
31-07-23
|
01-11-23
|
01-11-23
|
05-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.173
|
3.554
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
5.046
|
9.931
|
9.574
|
18.373
|
29.182
|
39.975
|
Hefboom (schuld/ebitda)
|
0,7237
x
|
0,3224
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4.989
|
6.627
|
9.355
|
13.370
|
11.892
|
-11.800
|
16.352
|
17.850
|
ROE (netto-inkomsten/eigen vermogen)
|
4,6%
|
5,5%
|
10,4%
|
28,5%
|
30,3%
|
25,8%
|
25,1%
|
23,4%
|
ROA (netto-inkomsten/totale activa)
|
4,28%
|
5,05%
|
12%
|
22,5%
|
23,8%
|
21,6%
|
23,9%
|
24%
|
Totale activa
1 |
53.412
|
54.103
|
44.592
|
74.146
|
86.989
|
94.222
|
98.549
|
108.476
|
Nettoactief per aandeel
2 |
809,0
|
815,0
|
875,0
|
1.063
|
1.257
|
1.515
|
1.793
|
2.090
|
Cashflow per aandeel
|
110,0
|
121,0
|
164,0
|
344,0
|
429,0
|
-
|
-
|
-
|
Capex
1 |
2.837
|
3.029
|
3.832
|
12.075
|
13.926
|
9.000
|
9.828
|
10.012
|
Capex/omzet
|
4,68%
|
5,25%
|
5,82%
|
12,62%
|
13,12%
|
8,69%
|
8,97%
|
8,68%
|
Datum van publicatie
|
25-04-19
|
12-05-20
|
10-05-21
|
10-05-22
|
10-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5.778
JPY Gemiddelde koersdoel
5.583
JPY Spread / Gemiddelde doel -3,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +40,04% | 2,11 mld. | | +11,65% | 107 mld. | | -5,17% | 28,56 mld. | | +11,79% | 22,18 mld. | | -13,60% | 18,16 mld. | | -7,70% | 17,05 mld. | | +14,41% | 15,89 mld. | | -9,98% | 11,09 mld. | | -2,93% | 10,39 mld. | | -2,81% | 9,65 mld. |
Elektronische apparatuur & onderdelen - Andere
|