Beurs gesloten -
Japan Exchange
08:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.276
JPY
|
+0,79%
|
|
+1,75%
|
+23,29%
|
Fiscaal tijdperk: Juni |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Marktkapitalisatie
1 |
49.939
|
26.979
|
17.788
|
19.767
|
16.061
|
23.030
|
Bedrijfswaarde
1 |
61.858
|
37.817
|
36.304
|
41.215
|
46.698
|
73.379
|
K/w-verhouding
|
35,7
x
|
13,9
x
|
17,6
x
|
12,4
x
|
8,31
x
|
10,6
x
|
Dividendrendement
|
0,87%
|
2,45%
|
2,08%
|
2,97%
|
4,38%
|
3,4%
|
Marktkapitalisatie/omzet
|
2,22
x
|
0,86
x
|
0,54
x
|
0,51
x
|
0,39
x
|
0,46
x
|
Bedrijfswaarde/omzet
|
2,75
x
|
1,2
x
|
1,1
x
|
1,06
x
|
1,13
x
|
1,48
x
|
Bedrijfswaarde/EBITDA
|
25
x
|
10,3
x
|
14,7
x
|
12,6
x
|
12,1
x
|
17,7
x
|
Bedrijfswaarde/FCF
|
-10,5
x
|
-4,98
x
|
-2,45
x
|
-3,56
x
|
-2,77
x
|
-2,55
x
|
FCF Yield
|
-9,55%
|
-20,1%
|
-40,9%
|
-28,1%
|
-36,1%
|
-39,2%
|
Price to Book
|
5,16
x
|
2,4
x
|
1,54
x
|
1,54
x
|
1,16
x
|
1,5
x
|
Aantal aandelen (in duizenden)
|
19.386
|
19.423
|
19.484
|
19.552
|
19.562
|
19.567
|
Referentieprijs
2 |
2.576
|
1.389
|
913,0
|
1.011
|
821,0
|
1.177
|
Datum van publicatie
|
27-09-18
|
26-09-19
|
25-09-20
|
29-09-21
|
28-09-22
|
27-09-23
|
Fiscaal tijdperk: Juni |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Omzet
1 |
22.517
|
31.546
|
32.878
|
39.037
|
41.395
|
49.552
|
EBITDA
1 |
2.471
|
3.680
|
2.469
|
3.275
|
3.857
|
4.148
|
Bedrijfsresultaat (EBIT)
1 |
2.116
|
3.157
|
1.893
|
2.589
|
2.872
|
3.177
|
Operationele Marge
|
9,4%
|
10,01%
|
5,76%
|
6,63%
|
6,94%
|
6,41%
|
Resultaat voor belastingen (EBT)
1 |
1.903
|
2.854
|
1.623
|
2.459
|
2.923
|
3.309
|
Nettowinst (verlies)
1 |
1.279
|
2.006
|
1.030
|
1.616
|
1.955
|
2.195
|
Nettomarge
|
5,68%
|
6,36%
|
3,13%
|
4,14%
|
4,72%
|
4,43%
|
WPA
2 |
72,24
|
100,0
|
51,87
|
81,57
|
98,79
|
110,9
|
Free Cash Flow
1 |
-5.908
|
-7.592
|
-14.839
|
-11.564
|
-16.864
|
-28.769
|
FCF-marge
|
-26,24%
|
-24,07%
|
-45,13%
|
-29,62%
|
-40,74%
|
-58,06%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
22,50
|
34,00
|
19,00
|
30,00
|
36,00
|
40,00
|
Datum van publicatie
|
27-09-18
|
26-09-19
|
25-09-20
|
29-09-21
|
28-09-22
|
27-09-23
|
Fiscaal tijdperk: Juni |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
---|
Omzet
1 |
14.514
|
18.734
|
11.071
|
22.290
|
6.871
|
9.612
|
25.436
|
10.503
|
15.389
|
35.372
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
527
|
1.241
|
792
|
1.791
|
112
|
343
|
1.749
|
694
|
970
|
2.158
|
Operationele Marge
|
3,63%
|
6,62%
|
7,15%
|
8,03%
|
1,63%
|
3,57%
|
6,88%
|
6,61%
|
6,3%
|
6,1%
|
Resultaat voor belastingen (EBT)
1 |
458
|
1.183
|
694
|
1.733
|
67
|
277
|
1.838
|
620
|
843
|
2.095
|
Nettowinst (verlies)
1 |
287
|
784
|
414
|
1.169
|
22
|
174
|
1.132
|
463
|
558
|
1.403
|
Nettomarge
|
1,98%
|
4,18%
|
3,74%
|
5,24%
|
0,32%
|
1,81%
|
4,45%
|
4,41%
|
3,63%
|
3,97%
|
WPA
2 |
14,76
|
40,25
|
21,21
|
59,80
|
1,140
|
8,930
|
57,91
|
23,63
|
28,32
|
70,88
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
11-11-21
|
10-02-22
|
12-05-22
|
11-11-22
|
13-02-23
|
12-05-23
|
13-11-23
|
13-02-24
|
Fiscaal tijdperk: Juni |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Nettoschuldpositie
1 |
11.919
|
10.838
|
18.516
|
21.448
|
30.637
|
50.349
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,824
x
|
2,945
x
|
7,499
x
|
6,549
x
|
7,943
x
|
12,14
x
|
Free Cash Flow
1 |
-5.908
|
-7.592
|
-14.839
|
-11.564
|
-16.864
|
-28.769
|
ROE (netto-inkomsten/eigen vermogen)
|
20,5%
|
19,2%
|
9,02%
|
13,2%
|
14,6%
|
15%
|
ROA (netto-inkomsten/totale activa)
|
5,2%
|
5,56%
|
2,5%
|
2,9%
|
2,92%
|
2,67%
|
Totale activa
1 |
24.611
|
36.097
|
41.192
|
55.703
|
66.874
|
82.093
|
Nettoactief per aandeel
2 |
500,0
|
579,0
|
594,0
|
658,0
|
708,0
|
787,0
|
Cashflow per aandeel
2 |
191,0
|
640,0
|
989,0
|
860,0
|
732,0
|
527,0
|
Capex
1 |
4.794
|
7.256
|
9.721
|
14.458
|
19.459
|
5.378
|
Capex/omzet
|
21,29%
|
23%
|
29,57%
|
37,04%
|
47,01%
|
10,85%
|
Datum van publicatie
|
27-09-18
|
26-09-19
|
25-09-20
|
29-09-21
|
28-09-22
|
27-09-23
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +23,29% | 160 mln. | | -.--% | 8,13 mld. | | -21,78% | 2,26 mld. | | +11,11% | 2,24 mld. | | +23,37% | 1,45 mld. | | -55,25% | 1,38 mld. | | -19,06% | 1,34 mld. | | -12,52% | 945 mln. | | -44,96% | 670 mln. | | -12,00% | 644 mln. |
residentieel onroerend goed diensten
|