Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.592
JPY
|
+0,58%
|
|
-2,45%
|
-4,88%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
146.844
|
91.524
|
152.927
|
132.560
|
98.207
|
105.813
|
-
|
-
|
Bedrijfswaarde
1 |
116.435
|
61.734
|
134.310
|
98.932
|
76.313
|
82.117
|
78.939
|
72.748
|
K/w-verhouding
|
18
x
|
12,9
x
|
43,7
x
|
20
x
|
37,4
x
|
30,6
x
|
16,9
x
|
12
x
|
Dividendrendement
|
1,95%
|
3,7%
|
1,09%
|
2,37%
|
3,08%
|
2,7%
|
2,9%
|
3,55%
|
Marktkapitalisatie/omzet
|
3,01
x
|
1,61
x
|
3,58
x
|
2,43
x
|
1,45
x
|
1,52
x
|
1,37
x
|
1,22
x
|
Bedrijfswaarde/omzet
|
2,39
x
|
1,09
x
|
3,14
x
|
1,81
x
|
1,13
x
|
1,18
x
|
1,02
x
|
0,84
x
|
Bedrijfswaarde/EBITDA
|
8,78
x
|
4,83
x
|
13,6
x
|
8,47
x
|
11,3
x
|
12
x
|
6,77
x
|
4,48
x
|
Bedrijfswaarde/FCF
|
19
x
|
15,8
x
|
38,4
x
|
11,8
x
|
148
x
|
25
x
|
13,2
x
|
7,4
x
|
FCF Yield
|
5,26%
|
6,34%
|
2,61%
|
8,46%
|
0,68%
|
4%
|
7,55%
|
13,5%
|
Price to Book
|
4,22
x
|
2,42
x
|
4,21
x
|
3,27
x
|
2,79
x
|
3,28
x
|
2,98
x
|
2,56
x
|
Aantal aandelen (in duizenden)
|
45.604
|
45.264
|
44.781
|
44.905
|
43.092
|
40.823
|
-
|
-
|
Referentieprijs
2 |
3.220
|
2.022
|
3.415
|
2.952
|
2.279
|
2.592
|
2.592
|
2.592
|
Datum van publicatie
|
14-05-19
|
13-05-20
|
13-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
48.733
|
56.848
|
42.725
|
54.544
|
67.716
|
69.475
|
77.017
|
86.660
|
EBITDA
1 |
13.259
|
12.769
|
9.901
|
11.687
|
6.766
|
6.838
|
11.653
|
16.235
|
Bedrijfsresultaat (EBIT)
1 |
11.661
|
11.005
|
7.771
|
9.633
|
4.249
|
4.531
|
9.285
|
13.826
|
Operationele Marge
|
23,93%
|
19,36%
|
18,19%
|
17,66%
|
6,27%
|
6,52%
|
12,06%
|
15,95%
|
Resultaat voor belastingen (EBT)
1 |
11.689
|
10.608
|
5.813
|
9.976
|
3.813
|
5.334
|
9.670
|
14.572
|
Nettowinst (verlies)
1 |
8.144
|
7.125
|
3.502
|
6.628
|
2.695
|
3.519
|
6.262
|
8.842
|
Nettomarge
|
16,71%
|
12,53%
|
8,2%
|
12,15%
|
3,98%
|
5,07%
|
8,13%
|
10,2%
|
WPA
2 |
179,0
|
156,2
|
78,19
|
147,7
|
60,98
|
84,74
|
153,2
|
216,3
|
Free Cash Flow
1 |
6.124
|
3.917
|
3.502
|
8.367
|
517
|
3.281
|
5.961
|
9.830
|
FCF-marge
|
12,57%
|
6,89%
|
8,2%
|
15,34%
|
0,76%
|
4,72%
|
7,74%
|
11,34%
|
Kasstroomconversie (ebitda)
|
46,19%
|
30,68%
|
35,37%
|
71,59%
|
7,64%
|
47,98%
|
51,15%
|
60,55%
|
Kasstroomconversie (nettowinst)
|
75,2%
|
54,98%
|
100%
|
126,24%
|
19,18%
|
93,23%
|
95,18%
|
111,17%
|
Dividend per aandeel
2 |
62,80
|
74,80
|
37,10
|
70,10
|
70,10
|
70,08
|
75,12
|
91,90
|
Datum van publicatie
|
14-05-19
|
13-05-20
|
13-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
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
|
---|
Omzet
1 |
28.204
|
28.644
|
20.650
|
22.075
|
12.984
|
25.044
|
13.860
|
15.640
|
-
|
15.791
|
16.613
|
32.404
|
17.160
|
18.152
|
35.312
|
16.499
|
16.580
|
33.079
|
16.655
|
19.707
|
EBITDA
|
-
|
-
|
-
|
-
|
2.740
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.392
|
1.006
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.200
|
4.805
|
2.917
|
4.854
|
2.430
|
4.740
|
2.512
|
2.381
|
4.893
|
1.802
|
898
|
2.700
|
1.244
|
546
|
1.790
|
755
|
326
|
1.081
|
1.463
|
2.074
|
Operationele Marge
|
21,98%
|
16,77%
|
14,13%
|
21,99%
|
18,72%
|
18,93%
|
18,12%
|
15,22%
|
-
|
11,41%
|
5,41%
|
8,33%
|
7,25%
|
3,01%
|
5,07%
|
4,58%
|
1,97%
|
3,27%
|
8,78%
|
10,53%
|
Resultaat voor belastingen (EBT)
1 |
6.164
|
4.444
|
2.378
|
3.435
|
2.493
|
4.840
|
2.660
|
-
|
-
|
1.803
|
1.055
|
2.858
|
1.508
|
-52
|
1.456
|
929
|
277
|
1.206
|
2.281
|
2.187
|
Nettowinst (verlies)
1 |
4.108
|
3.017
|
1.549
|
1.953
|
1.725
|
3.240
|
1.797
|
1.591
|
3.388
|
1.144
|
721
|
1.865
|
1.034
|
-86
|
948
|
585
|
190
|
775
|
1.557
|
1.423
|
Nettomarge
|
14,57%
|
10,53%
|
7,5%
|
8,85%
|
13,29%
|
12,94%
|
12,97%
|
10,17%
|
-
|
7,24%
|
4,34%
|
5,76%
|
6,03%
|
-0,47%
|
2,68%
|
3,55%
|
1,15%
|
2,34%
|
9,35%
|
7,22%
|
WPA
|
90,06
|
-
|
34,59
|
-
|
38,42
|
72,26
|
40,03
|
35,42
|
-
|
25,46
|
-
|
41,59
|
23,51
|
-
|
-
|
14,12
|
-
|
18,84
|
37,99
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-11-19
|
13-05-20
|
12-11-20
|
13-05-21
|
11-11-21
|
11-11-21
|
10-02-22
|
12-05-22
|
12-05-22
|
10-08-22
|
10-11-22
|
10-11-22
|
09-02-23
|
11-05-23
|
11-05-23
|
09-08-23
|
09-11-23
|
09-11-23
|
08-02-24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
30.409
|
29.790
|
18.617
|
33.628
|
21.894
|
23.696
|
26.874
|
33.065
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
6.124
|
3.917
|
3.502
|
8.367
|
517
|
3.281
|
5.961
|
9.830
|
ROE (netto-inkomsten/eigen vermogen)
|
25,8%
|
19,6%
|
9,45%
|
17,2%
|
7,2%
|
10,8%
|
17,2%
|
22,3%
|
ROA (netto-inkomsten/totale activa)
|
26,2%
|
21,7%
|
16,1%
|
19,7%
|
8,44%
|
6,62%
|
11,9%
|
16,7%
|
Totale activa
1 |
31.087
|
32.783
|
21.734
|
33.623
|
31.915
|
53.136
|
52.568
|
52.863
|
Nettoactief per aandeel
2 |
763,0
|
835,0
|
811,0
|
904,0
|
817,0
|
790,0
|
869,0
|
1.013
|
Cashflow per aandeel
2 |
204,0
|
184,0
|
116,0
|
185,0
|
104,0
|
141,0
|
168,0
|
244,0
|
Capex
1 |
1.501
|
1.757
|
1.818
|
1.975
|
2.752
|
2.397
|
2.276
|
2.298
|
Capex/omzet
|
3,08%
|
3,09%
|
4,26%
|
3,62%
|
4,06%
|
3,45%
|
2,96%
|
2,65%
|
Datum van publicatie
|
14-05-19
|
13-05-20
|
13-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.592
JPY Gemiddelde koersdoel
3.217
JPY Spread / Gemiddelde doel +24,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,88% | 692 mln. | | +22,82% | 9,06 mld. | | -11,00% | 5,59 mld. | | -19,49% | 1,85 mld. | | -25,68% | 1,03 mld. | | -16,36% | 952 mln. | | -19,20% | 752 mln. | | +9,67% | 239 mln. | | +5,56% | 196 mln. | | +7,19% | 139 mln. |
Online Job Portals
|