Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.770
JPY
|
-0,53%
|
|
-1,69%
|
-7,03%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
214.882
|
191.771
|
222.693
|
147.722
|
145.298
|
152.601
|
-
|
-
|
Bedrijfswaarde
1 |
272.367
|
257.554
|
278.368
|
225.047
|
201.884
|
210.954
|
208.838
|
204.346
|
K/w-verhouding
|
14,4
x
|
14,9
x
|
14,6
x
|
9,23
x
|
6,99
x
|
16,3
x
|
12,6
x
|
11,6
x
|
Dividendrendement
|
1,29%
|
1,29%
|
1,1%
|
1,64%
|
1,95%
|
1,99%
|
2,07%
|
2,14%
|
Marktkapitalisatie/omzet
|
0,75
x
|
0,65
x
|
0,78
x
|
0,51
x
|
0,5
x
|
0,53
x
|
0,52
x
|
0,5
x
|
Bedrijfswaarde/omzet
|
0,95
x
|
0,88
x
|
0,97
x
|
0,77
x
|
0,69
x
|
0,74
x
|
0,71
x
|
0,67
x
|
Bedrijfswaarde/EBITDA
|
7,99
x
|
6,89
x
|
7,33
x
|
5,73
x
|
5,54
x
|
7,6
x
|
6,4
x
|
5,86
x
|
Bedrijfswaarde/FCF
|
28,4
x
|
-83,4
x
|
21,3
x
|
14,4
x
|
13,8
x
|
-490
x
|
46,3
x
|
27,7
x
|
FCF Yield
|
3,52%
|
-1,2%
|
4,7%
|
6,93%
|
7,27%
|
-0,2%
|
2,16%
|
3,61%
|
Price to Book
|
0,86
x
|
0,76
x
|
0,83
x
|
0,58
x
|
0,54
x
|
0,56
x
|
0,54
x
|
0,52
x
|
Aantal aandelen (in duizenden)
|
50.442
|
49.617
|
48.836
|
40.472
|
40.473
|
40.478
|
-
|
-
|
Referentieprijs
2 |
4.260
|
3.865
|
4.560
|
3.650
|
3.590
|
3.770
|
3.770
|
3.770
|
Datum van publicatie
|
13-05-19
|
13-05-20
|
11-05-21
|
11-05-22
|
15-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
285.686
|
292.999
|
285.518
|
291.266
|
293.358
|
286.867
|
295.365
|
302.980
|
EBITDA
1 |
34.082
|
37.374
|
37.991
|
39.260
|
36.472
|
27.753
|
32.622
|
34.859
|
Bedrijfsresultaat (EBIT)
1 |
19.478
|
20.541
|
21.145
|
22.091
|
21.375
|
12.042
|
16.224
|
17.808
|
Operationele Marge
|
6,82%
|
7,01%
|
7,41%
|
7,58%
|
7,29%
|
4,2%
|
5,49%
|
5,88%
|
Resultaat voor belastingen (EBT)
1 |
21.876
|
19.757
|
22.740
|
24.939
|
30.951
|
14.067
|
17.847
|
19.328
|
Nettowinst (verlies)
1 |
14.962
|
12.918
|
15.320
|
16.763
|
20.791
|
9.338
|
12.068
|
13.168
|
Nettomarge
|
5,24%
|
4,41%
|
5,37%
|
5,76%
|
7,09%
|
3,26%
|
4,09%
|
4,35%
|
WPA
2 |
295,2
|
259,2
|
312,8
|
395,3
|
513,7
|
230,7
|
298,2
|
325,4
|
Free Cash Flow
1 |
9.575
|
-3.090
|
13.097
|
15.594
|
14.667
|
-430,8
|
4.511
|
7.377
|
FCF-marge
|
3,35%
|
-1,05%
|
4,59%
|
5,35%
|
5%
|
-0,15%
|
1,53%
|
2,43%
|
Kasstroomconversie (ebitda)
|
28,09%
|
-
|
34,47%
|
39,72%
|
40,21%
|
-
|
13,83%
|
21,16%
|
Kasstroomconversie (nettowinst)
|
64%
|
-
|
85,49%
|
93,03%
|
70,54%
|
-
|
37,38%
|
56,02%
|
Dividend per aandeel
2 |
55,00
|
50,00
|
50,00
|
60,00
|
70,00
|
75,00
|
78,00
|
80,50
|
Datum van publicatie
|
13-05-19
|
13-05-20
|
11-05-21
|
11-05-22
|
15-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
144.885
|
148.114
|
138.431
|
147.087
|
70.330
|
141.999
|
78.183
|
71.084
|
73.162
|
145.325
|
77.956
|
71.685
|
69.544
|
141.229
|
77.025
|
69.273
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
11.211
|
9.330
|
9.476
|
11.669
|
4.646
|
10.958
|
8.469
|
2.664
|
6.738
|
11.688
|
7.208
|
4.288
|
1.949
|
6.237
|
4.707
|
1.778
|
Operationele Marge
|
7,74%
|
6,3%
|
6,85%
|
7,93%
|
6,61%
|
7,72%
|
10,83%
|
3,75%
|
9,21%
|
8,04%
|
9,25%
|
5,98%
|
2,8%
|
4,42%
|
6,11%
|
2,57%
|
Resultaat voor belastingen (EBT)
|
10.847
|
-
|
10.042
|
-
|
-
|
11.202
|
8.973
|
-
|
7.368
|
12.233
|
16.152
|
4.965
|
-
|
7.067
|
5.229
|
-
|
Nettowinst (verlies)
|
7.268
|
-
|
6.663
|
-
|
-
|
7.569
|
6.014
|
-
|
4.938
|
8.056
|
10.846
|
3.381
|
-
|
4.384
|
3.063
|
-
|
Nettomarge
|
5,02%
|
-
|
4,81%
|
-
|
-
|
5,33%
|
7,69%
|
-
|
6,75%
|
5,54%
|
13,91%
|
4,72%
|
-
|
3,1%
|
3,98%
|
-
|
WPA
|
145,4
|
-
|
135,7
|
-
|
-
|
171,8
|
144,2
|
-
|
122,0
|
199,1
|
268,0
|
83,56
|
-
|
108,3
|
75,68
|
-
|
Dividend per aandeel
|
25,00
|
-
|
25,00
|
-
|
-
|
30,00
|
-
|
-
|
-
|
35,00
|
-
|
-
|
-
|
35,00
|
-
|
-
|
Datum van publicatie
|
06-11-19
|
13-05-20
|
05-11-20
|
11-05-21
|
10-11-21
|
10-11-21
|
09-02-22
|
11-05-22
|
10-08-22
|
09-11-22
|
09-02-23
|
10-08-23
|
08-11-23
|
08-11-23
|
08-02-24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
57.485
|
65.783
|
55.675
|
77.325
|
56.586
|
58.354
|
56.238
|
51.746
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,687
x
|
1,76
x
|
1,465
x
|
1,97
x
|
1,551
x
|
2,103
x
|
1,724
x
|
1,484
x
|
Free Cash Flow
1 |
9.575
|
-3.090
|
13.097
|
15.594
|
14.667
|
-431
|
4.511
|
7.377
|
ROE (netto-inkomsten/eigen vermogen)
|
6,1%
|
5,2%
|
5,9%
|
6,4%
|
8%
|
3,51%
|
4,37%
|
4,58%
|
ROA (netto-inkomsten/totale activa)
|
4,91%
|
4,92%
|
4,88%
|
4,88%
|
4,81%
|
2,21%
|
2,88%
|
3,09%
|
Totale activa
1 |
304.823
|
262.576
|
313.769
|
343.292
|
431.994
|
422.466
|
419.039
|
426.235
|
Nettoactief per aandeel
2 |
4.962
|
5.109
|
5.520
|
6.240
|
6.590
|
6.751
|
6.974
|
7.223
|
Cashflow per aandeel
2 |
583,0
|
597,0
|
657,0
|
800,0
|
887,0
|
602,0
|
691,0
|
768,0
|
Capex
1 |
21.010
|
33.669
|
20.122
|
16.296
|
16.429
|
24.575
|
22.158
|
21.313
|
Capex/omzet
|
7,35%
|
11,49%
|
7,05%
|
5,59%
|
5,6%
|
8,57%
|
7,5%
|
7,03%
|
Datum van publicatie
|
13-05-19
|
13-05-20
|
11-05-21
|
11-05-22
|
15-05-23
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
3.770
JPY Gemiddelde koersdoel
3.812
JPY Spread / Gemiddelde doel +1,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,03% | 969 mln. | | +2,82% | 79,59 mld. | | +6,48% | 76,06 mld. | | -.--% | 26,71 mld. | | +26,61% | 12,9 mld. | | -9,58% | 12,39 mld. | | -18,72% | 8,22 mld. | | -18,66% | 7,55 mld. | | -9,19% | 7,52 mld. | | -3,88% | 5,4 mld. |
Grondvracht & Logistiek - Andere
|