Vertraagde tijd
Japan Exchange
04:30:00 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7.290
JPY
|
+0,55%
|
|
-3,19%
|
-39,25%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
36.440
|
26.138
|
36.503
|
23.936
|
43.098
|
64.008
|
-
|
-
|
Bedrijfswaarde
1 |
11.035
|
2.561
|
24.970
|
9.851
|
23.676
|
64.890
|
64.008
|
64.008
|
K/w-verhouding
|
109
x
|
53,8
x
|
52,2
x
|
9,46
x
|
9,32
x
|
18,8
x
|
12,6
x
|
10,2
x
|
Dividendrendement
|
1,93%
|
1,42%
|
0,72%
|
1,75%
|
1,23%
|
0,82%
|
0,83%
|
1,01%
|
Marktkapitalisatie/omzet
|
1,16
x
|
0,83
x
|
1,24
x
|
0,73
x
|
1,02
x
|
1,72
x
|
1,57
x
|
1,39
x
|
Bedrijfswaarde/omzet
|
1,16
x
|
0,83
x
|
1,24
x
|
0,73
x
|
1,02
x
|
1,72
x
|
1,57
x
|
1,39
x
|
Bedrijfswaarde/EBITDA
|
9,14
x
|
5,68
x
|
8,04
x
|
4,01
x
|
3,9
x
|
9,23
x
|
6,4
x
|
5,44
x
|
Bedrijfswaarde/FCF
|
23,8
x
|
19,3
x
|
18,7
x
|
9,69
x
|
7,26
x
|
15,1
x
|
18,3
x
|
12,2
x
|
FCF Yield
|
4,21%
|
5,17%
|
5,36%
|
10,3%
|
13,8%
|
6,63%
|
5,47%
|
8,21%
|
Price to Book
|
0,71
x
|
0,53
x
|
0,97
x
|
0,58
x
|
0,93
x
|
1,25
x
|
1,13
x
|
1,04
x
|
Aantal aandelen (in duizenden)
|
12.795
|
12.329
|
8.807
|
8.816
|
8.823
|
8.829
|
-
|
-
|
Referentieprijs
2 |
2.848
|
2.120
|
4.145
|
2.715
|
4.885
|
7.250
|
7.250
|
7.250
|
Datum van publicatie
|
19-04-19
|
07-05-20
|
30-04-21
|
28-04-22
|
28-04-23
|
30-04-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
31.281
|
31.456
|
29.437
|
32.894
|
42.240
|
37.805
|
40.750
|
46.167
|
EBITDA
1 |
3.989
|
4.598
|
4.542
|
5.965
|
11.063
|
7.030
|
10.000
|
11.768
|
Bedrijfsresultaat (EBIT)
1 |
1.735
|
2.163
|
2.120
|
3.600
|
8.820
|
4.645
|
7.267
|
9.033
|
Operationele Marge
|
5,55%
|
6,88%
|
7,2%
|
10,94%
|
20,88%
|
12,29%
|
17,83%
|
19,57%
|
Resultaat voor belastingen (EBT)
|
1.119
|
1.492
|
1.484
|
4.033
|
6.684
|
5.023
|
7.080
|
8.680
|
Nettowinst (verlies)
1 |
332
|
489
|
893
|
2.528
|
4.621
|
3.443
|
5.070
|
6.306
|
Nettomarge
|
1,06%
|
1,55%
|
3,03%
|
7,69%
|
10,94%
|
9,11%
|
12,44%
|
13,66%
|
WPA
2 |
26,03
|
39,44
|
79,41
|
287,1
|
523,9
|
390,1
|
574,3
|
714,3
|
Free Cash Flow
1 |
1.534
|
1.351
|
1.955
|
2.470
|
5.934
|
4.304
|
3.499
|
5.253
|
FCF-marge
|
4,9%
|
4,29%
|
6,64%
|
7,51%
|
14,05%
|
11,38%
|
8,59%
|
11,38%
|
Kasstroomconversie (ebitda)
|
38,46%
|
29,38%
|
43,04%
|
41,41%
|
53,64%
|
61,22%
|
34,99%
|
44,64%
|
Kasstroomconversie (nettowinst)
|
462,05%
|
276,28%
|
218,92%
|
97,71%
|
128,41%
|
125,01%
|
69,01%
|
83,3%
|
Dividend per aandeel
2 |
55,00
|
30,00
|
30,00
|
47,50
|
60,00
|
60,00
|
60,00
|
73,33
|
Datum van publicatie
|
19-04-19
|
07-05-20
|
30-04-21
|
28-04-22
|
28-04-23
|
30-04-24
|
-
|
-
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
16.203
|
15.253
|
14.012
|
15.425
|
7.885
|
16.118
|
7.755
|
9.021
|
16.776
|
10.115
|
10.982
|
21.097
|
11.173
|
9.970
|
21.143
|
9.715
|
9.485
|
19.200
|
8.754
|
9.851
|
18.605
|
10.000
|
10.500
|
20.500
|
11.000
|
11.000
|
22.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.365
|
798
|
703
|
1.417
|
782
|
1.654
|
565
|
1.381
|
1.946
|
1.958
|
2.397
|
4.355
|
2.709
|
1.756
|
4.465
|
1.412
|
1.204
|
2.616
|
938
|
1.091
|
2.029
|
1.500
|
1.800
|
3.300
|
2.100
|
2.100
|
4.200
|
Operationele Marge
|
8,42%
|
5,23%
|
5,02%
|
9,19%
|
9,92%
|
10,26%
|
7,29%
|
15,31%
|
11,6%
|
19,36%
|
21,83%
|
20,64%
|
24,25%
|
17,61%
|
21,12%
|
14,53%
|
12,69%
|
13,62%
|
10,72%
|
11,08%
|
10,91%
|
15%
|
17,14%
|
16,1%
|
19,09%
|
19,09%
|
19,09%
|
Resultaat voor belastingen (EBT)
|
1.772
|
-
|
495
|
-
|
695
|
1.464
|
725
|
-
|
-
|
2.148
|
-
|
2.977
|
2.454
|
1.253
|
3.707
|
1.413
|
-
|
2.762
|
711
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.432
|
-
|
129
|
764
|
458
|
910
|
528
|
1.090
|
1.618
|
1.502
|
260
|
1.762
|
1.873
|
986
|
2.859
|
735
|
1.063
|
1.798
|
486
|
1.159
|
1.645
|
1.025
|
1.244
|
2.270
|
1.390
|
1.321
|
2.712
|
Nettomarge
|
8,84%
|
-
|
0,92%
|
4,95%
|
5,81%
|
5,65%
|
6,81%
|
12,08%
|
9,64%
|
14,85%
|
2,37%
|
8,35%
|
16,76%
|
9,89%
|
13,52%
|
7,57%
|
11,21%
|
9,36%
|
5,55%
|
11,77%
|
8,84%
|
10,25%
|
11,85%
|
11,07%
|
12,64%
|
12,01%
|
12,33%
|
WPA
2 |
114,7
|
-
|
10,61
|
68,80
|
51,95
|
103,4
|
59,98
|
123,7
|
183,7
|
170,4
|
29,40
|
199,8
|
212,4
|
111,7
|
324,1
|
83,42
|
120,4
|
203,8
|
54,97
|
131,4
|
186,3
|
116,1
|
140,9
|
257,1
|
157,5
|
149,7
|
307,1
|
Dividend per aandeel
2 |
15,00
|
-
|
15,00
|
15,00
|
22,50
|
22,50
|
-
|
25,00
|
25,00
|
-
|
30,00
|
30,00
|
-
|
30,00
|
30,00
|
-
|
30,00
|
30,00
|
-
|
30,00
|
30,00
|
-
|
35,00
|
35,00
|
-
|
35,00
|
35,00
|
Datum van publicatie
|
21-10-19
|
07-05-20
|
29-10-20
|
30-04-21
|
29-10-21
|
29-10-21
|
31-01-22
|
28-04-22
|
28-04-22
|
29-07-22
|
28-10-22
|
28-10-22
|
31-01-23
|
28-04-23
|
28-04-23
|
28-07-23
|
27-10-23
|
27-10-23
|
31-01-24
|
30-04-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
25.405
|
23.577
|
11.533
|
14.085
|
19.422
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.534
|
1.351
|
1.955
|
2.470
|
5.934
|
4.304
|
3.499
|
5.253
|
ROE (netto-inkomsten/eigen vermogen)
|
0,6%
|
1%
|
2,1%
|
6,4%
|
10,6%
|
7%
|
9,3%
|
10,4%
|
ROA (netto-inkomsten/totale activa)
|
3,3%
|
3,85%
|
3,81%
|
7,48%
|
17,3%
|
9,18%
|
-
|
-
|
Totale activa
1 |
10.072
|
12.697
|
23.461
|
33.776
|
26.737
|
37.494
|
-
|
-
|
Nettoactief per aandeel
2 |
4.017
|
4.002
|
4.265
|
4.647
|
5.276
|
5.870
|
6.421
|
6.957
|
Cashflow per aandeel
|
202,0
|
235,0
|
290,0
|
550,0
|
778,0
|
660,0
|
-
|
-
|
Capex
1 |
1.831
|
2.047
|
2.227
|
1.744
|
2.827
|
3.927
|
7.000
|
6.219
|
Capex/omzet
|
5,85%
|
6,51%
|
7,57%
|
5,3%
|
6,69%
|
10,39%
|
17,18%
|
13,47%
|
Datum van publicatie
|
19-04-19
|
07-05-20
|
30-04-21
|
28-04-22
|
28-04-23
|
30-04-24
|
-
|
-
|
Laatste slotkoers
7.250
JPY Gemiddelde koersdoel
10.300
JPY Spread / Gemiddelde doel +42,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -39,25% | 419 mln. | | +84,48% | 2.225 mld. | | +39,12% | 655 mld. | | +23,63% | 620 mld. | | +3,90% | 243 mld. | | +30,66% | 206 mld. | | +12,13% | 171 mld. | | +46,25% | 136 mld. | | -38,21% | 130 mld. | | +55,23% | 122 mld. |
Halfgeleiders - Andere
|