Vertraagde tijd
Japan Exchange
06:17:46 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
935
JPY
|
-3,61%
|
|
-6,78%
|
-16,22%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
48.782
|
90.838
|
67.110
|
56.713
|
67.475
|
58.647
|
-
|
-
|
Bedrijfswaarde
1 |
45.310
|
86.341
|
61.478
|
50.677
|
61.987
|
58.647
|
58.647
|
58.647
|
K/w-verhouding
|
49,3
x
|
62,8
x
|
35,2
x
|
27,2
x
|
26,8
x
|
20,6
x
|
17,3
x
|
13,8
x
|
Dividendrendement
|
0,56%
|
0,47%
|
0,81%
|
1,17%
|
1,16%
|
1,44%
|
1,75%
|
2,06%
|
Marktkapitalisatie/omzet
|
2,27
x
|
3,49
x
|
2,12
x
|
1,56
x
|
1,63
x
|
1,19
x
|
1,01
x
|
0,89
x
|
Bedrijfswaarde/omzet
|
2,27
x
|
3,49
x
|
2,12
x
|
1,56
x
|
1,63
x
|
1,19
x
|
1,01
x
|
0,89
x
|
Bedrijfswaarde/EBITDA
|
30,4
x
|
41,6
x
|
23,3
x
|
16,1
x
|
-
|
13,3
x
|
11,2
x
|
9,11
x
|
Bedrijfswaarde/FCF
|
68.131.687
x
|
48.011.668
x
|
-
|
44.203.140
x
|
38.645.320
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
9,72
x
|
14,7
x
|
8,97
x
|
6,31
x
|
6,24
x
|
4,58
x
|
3,86
x
|
3,22
x
|
Aantal aandelen (in duizenden)
|
60.599
|
60.599
|
60.459
|
60.461
|
60.461
|
60.461
|
-
|
-
|
Referentieprijs
2 |
805,0
|
1.499
|
1.110
|
938,0
|
1.116
|
970,0
|
970,0
|
970,0
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
10-02-22
|
09-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.518
|
26.056
|
31.635
|
36.264
|
41.425
|
49.200
|
58.000
|
66.000
|
EBITDA
1 |
1.603
|
2.186
|
2.879
|
3.525
|
-
|
4.400
|
5.220
|
6.440
|
Bedrijfsresultaat (EBIT)
1 |
1.492
|
2.068
|
2.798
|
3.391
|
3.665
|
4.200
|
5.000
|
6.200
|
Operationele Marge
|
6,93%
|
7,94%
|
8,84%
|
9,35%
|
8,85%
|
8,54%
|
8,62%
|
9,39%
|
Resultaat voor belastingen (EBT)
1 |
1.501
|
2.148
|
2.818
|
3.035
|
3.681
|
4.230
|
5.000
|
6.200
|
Nettowinst (verlies)
1 |
989
|
1.446
|
1.905
|
2.082
|
2.518
|
2.850
|
3.400
|
4.250
|
Nettomarge
|
4,6%
|
5,55%
|
6,02%
|
5,74%
|
6,08%
|
5,79%
|
5,86%
|
6,44%
|
WPA
2 |
16,33
|
23,87
|
31,49
|
34,45
|
41,66
|
47,10
|
56,20
|
70,30
|
Free Cash Flow
|
716
|
1.892
|
-
|
1.283
|
1.746
|
-
|
-
|
-
|
FCF-marge
|
3,33%
|
7,26%
|
-
|
3,54%
|
4,21%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
44,67%
|
86,56%
|
-
|
36,4%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
72,4%
|
130,84%
|
-
|
61,62%
|
69,34%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
4,500
|
7,000
|
9,000
|
11,00
|
13,00
|
14,00
|
17,00
|
20,00
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
10-02-22
|
09-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
11.178
|
12.162
|
13.894
|
15.218
|
8.356
|
16.417
|
8.792
|
8.812
|
17.604
|
9.161
|
9.499
|
18.660
|
9.857
|
9.924
|
19.781
|
10.645
|
11.486
|
11.500
|
22.700
|
12.800
|
13.700
|
26.500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
717
|
985
|
1.083
|
1.403
|
639
|
1.395
|
913
|
800
|
1.713
|
849
|
829
|
1.678
|
992
|
809
|
1.801
|
925
|
1.059
|
850
|
1.700
|
1.150
|
1.350
|
2.500
|
Operationele Marge
|
6,41%
|
8,1%
|
7,79%
|
9,22%
|
7,65%
|
8,5%
|
10,38%
|
9,08%
|
9,73%
|
9,27%
|
8,73%
|
8,99%
|
10,06%
|
8,15%
|
9,1%
|
8,69%
|
9,22%
|
7,39%
|
7,49%
|
8,98%
|
9,85%
|
9,43%
|
Resultaat voor belastingen (EBT)
1 |
-
|
991
|
1.157
|
1.414
|
643
|
1.404
|
917
|
808
|
1.725
|
855
|
455
|
1.310
|
997
|
816
|
1.813
|
929
|
1.065
|
870
|
1.720
|
1.150
|
1.360
|
2.510
|
Nettowinst (verlies)
1 |
468
|
664
|
782
|
956
|
423
|
949
|
626
|
551
|
1.177
|
586
|
319
|
905
|
695
|
558
|
1.253
|
635
|
726
|
550
|
1.180
|
800
|
870
|
1.670
|
Nettomarge
|
4,19%
|
5,46%
|
5,63%
|
6,28%
|
5,06%
|
5,78%
|
7,12%
|
6,25%
|
6,69%
|
6,4%
|
3,36%
|
4,85%
|
7,05%
|
5,62%
|
6,33%
|
5,97%
|
6,32%
|
4,78%
|
5,2%
|
6,25%
|
6,35%
|
6,3%
|
WPA
|
-
|
10,97
|
-
|
15,78
|
-
|
-
|
10,36
|
-
|
19,48
|
9,690
|
-
|
-
|
11,50
|
-
|
20,73
|
10,51
|
12,02
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
13-08-20
|
12-02-21
|
12-08-21
|
10-02-22
|
10-02-22
|
12-05-22
|
10-08-22
|
10-08-22
|
10-11-22
|
09-02-23
|
09-02-23
|
10-05-23
|
07-08-23
|
07-08-23
|
07-11-23
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
3.472
|
4.497
|
5.632
|
6.036
|
5.488
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
716
|
1.892
|
-
|
1.283
|
1.746
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
21,4%
|
25,8%
|
27,9%
|
25,3%
|
25,4%
|
24,1%
|
24,3%
|
25,4%
|
ROA (netto-inkomsten/totale activa)
|
17,6%
|
20,5%
|
22%
|
22,7%
|
21%
|
20,2%
|
20,5%
|
21,8%
|
Totale activa
1 |
5.620
|
7.043
|
8.665
|
9.161
|
11.993
|
14.109
|
16.585
|
19.495
|
Nettoactief per aandeel
2 |
82,90
|
102,0
|
124,0
|
149,0
|
179,0
|
212,0
|
251,0
|
302,0
|
Cashflow per aandeel
|
17,50
|
25,20
|
32,80
|
36,60
|
44,70
|
-
|
-
|
-
|
Capex
1 |
63
|
84,9
|
56,6
|
298
|
34
|
200
|
220
|
240
|
Capex/omzet
|
0,29%
|
0,33%
|
0,18%
|
0,82%
|
0,08%
|
0,41%
|
0,38%
|
0,36%
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
10-02-22
|
09-02-23
|
14-02-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,22% | 375 mln. | | +18,41% | 83,94 mld. | | -29,08% | 70,3 mld. | | +3,59% | 27,46 mld. | | -7,08% | 17,8 mld. | | +2,07% | 17,46 mld. | | +0,93% | 15,46 mld. | | +6,78% | 13,49 mld. | | +8,40% | 13,06 mld. | | +68,45% | 12,96 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|