Beurs gesloten -
Japan Exchange
08:00:00 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.145
JPY
|
+0,12%
|
|
+1,10%
|
+17,59%
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
95.332
|
86.971
|
115.734
|
120.697
|
140.384
|
177.757
|
-
|
-
|
Bedrijfswaarde
1 |
60.042
|
48.476
|
71.428
|
73.377
|
96.054
|
172.448
|
140.587
|
138.017
|
K/w-verhouding
|
14
x
|
11,9
x
|
15,3
x
|
15,5
x
|
17,7
x
|
19,6
x
|
18,5
x
|
16,7
x
|
Dividendrendement
|
2,32%
|
2,93%
|
2,38%
|
2,61%
|
3,73%
|
2,56%
|
2,71%
|
2,99%
|
Marktkapitalisatie/omzet
|
1,1
x
|
0,92
x
|
1,28
x
|
1,28
x
|
1,32
x
|
1,49
x
|
1,39
x
|
1,3
x
|
Bedrijfswaarde/omzet
|
0,69
x
|
0,51
x
|
0,79
x
|
0,78
x
|
0,91
x
|
1,49
x
|
1,1
x
|
1,01
x
|
Bedrijfswaarde/EBITDA
|
5.850.041
x
|
4.306.520
x
|
6.269.461
x
|
6.219.485
x
|
7.723.854
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
11,6
x
|
7,83
x
|
7,75
x
|
9,85
x
|
13,2
x
|
19,3
x
|
17,2
x
|
14,3
x
|
FCF Yield
|
8,62%
|
12,8%
|
12,9%
|
10,2%
|
7,57%
|
5,19%
|
5,81%
|
6,97%
|
Price to Book
|
1,86
x
|
1,58
x
|
1,95
x
|
1,95
x
|
2,29
x
|
2,7
x
|
2,74
x
|
2,58
x
|
Aantal aandelen (in duizenden)
|
46.617
|
46.261
|
45.817
|
45.070
|
43.597
|
42.885
|
-
|
-
|
Referentieprijs
2 |
2.045
|
1.880
|
2.526
|
2.678
|
3.220
|
4.145
|
4.145
|
4.145
|
Datum van publicatie
|
26-04-19
|
30-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
86.716
|
94.618
|
90.493
|
94.452
|
106.132
|
115.727
|
128.000
|
137.000
|
EBITDA
|
10.263
|
11.256
|
11.393
|
11.798
|
12.436
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
9.789
|
10.674
|
10.817
|
11.196
|
11.694
|
12.734
|
13.900
|
15.400
|
Operationele Marge
|
11,29%
|
11,28%
|
11,95%
|
11,85%
|
11,02%
|
11%
|
10,86%
|
11,24%
|
Resultaat voor belastingen (EBT)
1 |
9.911
|
10.773
|
11.099
|
11.384
|
11.637
|
13.067
|
14.200
|
15.700
|
Nettowinst (verlies)
1 |
6.817
|
7.317
|
7.593
|
7.853
|
8.001
|
8.886
|
9.500
|
10.450
|
Nettomarge
|
7,86%
|
7,73%
|
8,39%
|
8,31%
|
7,54%
|
7,68%
|
7,42%
|
7,63%
|
WPA
2 |
146,1
|
158,0
|
165,5
|
172,8
|
181,4
|
205,3
|
223,6
|
248,3
|
Free Cash Flow
1 |
5.177
|
6.190
|
9.219
|
7.451
|
7.276
|
7.160
|
8.170
|
9.620
|
FCF-marge
|
5,97%
|
6,54%
|
10,19%
|
7,89%
|
6,86%
|
6,16%
|
6,38%
|
7,02%
|
Kasstroomconversie (ebitda)
|
50,45%
|
54,99%
|
80,92%
|
63,15%
|
58,51%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
75,95%
|
84,6%
|
121,41%
|
94,88%
|
90,94%
|
80,78%
|
86%
|
92,06%
|
Dividend per aandeel
2 |
47,50
|
55,00
|
60,00
|
70,00
|
120,0
|
103,0
|
112,5
|
124,0
|
Datum van publicatie
|
26-04-19
|
30-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
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 |
47.391
|
43.591
|
43.650
|
23.278
|
27.524
|
24.608
|
25.317
|
49.925
|
25.610
|
30.597
|
26.689
|
30.050
|
56.739
|
27.932
|
31.056
|
29.600
|
31.500
|
31.600
|
35.300
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.226
|
4.684
|
4.706
|
2.839
|
3.651
|
2.272
|
2.862
|
5.134
|
3.027
|
3.533
|
2.618
|
3.413
|
6.031
|
3.490
|
3.213
|
2.790
|
3.510
|
3.640
|
3.960
|
Operationele Marge
|
11,03%
|
10,75%
|
10,78%
|
12,2%
|
13,26%
|
9,23%
|
11,3%
|
10,28%
|
11,82%
|
11,55%
|
9,81%
|
11,36%
|
10,63%
|
12,49%
|
10,35%
|
9,43%
|
11,14%
|
11,52%
|
11,22%
|
Resultaat voor belastingen (EBT)
|
5.387
|
4.815
|
4.767
|
2.873
|
-
|
2.070
|
-
|
4.920
|
3.116
|
-
|
2.710
|
-
|
6.120
|
3.664
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
3.678
|
3.268
|
3.246
|
1.966
|
2.641
|
1.401
|
1.913
|
3.314
|
2.113
|
2.574
|
1.836
|
2.303
|
4.139
|
2.464
|
2.283
|
-
|
-
|
-
|
-
|
Nettomarge
|
7,76%
|
7,5%
|
7,44%
|
8,45%
|
9,6%
|
5,69%
|
7,56%
|
6,64%
|
8,25%
|
8,41%
|
6,88%
|
7,66%
|
7,29%
|
8,82%
|
7,35%
|
-
|
-
|
-
|
-
|
WPA
|
79,34
|
71,12
|
71,27
|
43,26
|
-
|
31,19
|
-
|
74,29
|
48,29
|
-
|
42,21
|
-
|
95,28
|
57,03
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
20,00
|
25,00
|
30,00
|
-
|
-
|
-
|
-
|
50,00
|
-
|
-
|
-
|
-
|
45,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-10-19
|
30-10-20
|
28-10-21
|
01-02-22
|
28-04-22
|
29-07-22
|
31-10-22
|
31-10-22
|
01-02-23
|
28-04-23
|
31-07-23
|
30-10-23
|
30-10-23
|
01-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
35.290
|
38.495
|
44.306
|
47.320
|
44.330
|
39.840
|
37.170
|
39.740
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
5.177
|
6.190
|
9.219
|
7.451
|
7.276
|
7.160
|
8.170
|
9.620
|
ROE (netto-inkomsten/eigen vermogen)
|
13,9%
|
13,8%
|
13,3%
|
13%
|
13%
|
14,2%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
15,5%
|
15,8%
|
15,3%
|
14,8%
|
14,9%
|
15,7%
|
-
|
-
|
Totale activa
1 |
44.117
|
46.395
|
49.718
|
53.127
|
53.574
|
56.633
|
-
|
-
|
Nettoactief per aandeel
2 |
1.102
|
1.191
|
1.294
|
1.376
|
1.409
|
1.489
|
1.512
|
1.608
|
Cashflow per aandeel
|
156,0
|
168,0
|
177,0
|
184,0
|
195,0
|
220,0
|
-
|
-
|
Capex
1 |
127
|
578
|
147
|
170
|
366
|
1.000
|
450
|
450
|
Capex/omzet
|
0,15%
|
0,61%
|
0,16%
|
0,18%
|
0,34%
|
0,86%
|
0,35%
|
0,33%
|
Datum van publicatie
|
26-04-19
|
30-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4.145
JPY Gemiddelde koersdoel
4.317
JPY Spread / Gemiddelde doel +4,14% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,59% | 1,13 mld. | | -14,11% | 192 mld. | | +1,48% | 169 mld. | | +4,37% | 157 mld. | | +6,95% | 103 mld. | | +13,18% | 82,82 mld. | | +38,36% | 82,8 mld. | | -5,04% | 73,21 mld. | | -20,82% | 51,79 mld. | | -8,25% | 44,01 mld. |
IT Diensten & Consulting - Andere
|