Beurs gesloten -
Japan Exchange
08:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
924
JPY
|
-0,32%
|
|
+1,65%
|
-6,38%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
49.330
|
60.144
|
53.039
|
42.349
|
38.407
|
39.351
|
-
|
-
|
Bedrijfswaarde
1 |
58.634
|
71.982
|
71.671
|
61.194
|
59.824
|
39.351
|
39.351
|
39.351
|
K/w-verhouding
|
25,6
x
|
25,9
x
|
18,9
x
|
12,3
x
|
12
x
|
14,5
x
|
11,5
x
|
10,2
x
|
Dividendrendement
|
1,4%
|
1,23%
|
1,8%
|
2,49%
|
2,87%
|
2,98%
|
3,25%
|
3,52%
|
Marktkapitalisatie/omzet
|
0,35
x
|
0,42
x
|
0,35
x
|
0,27
x
|
0,23
x
|
0,22
x
|
0,2
x
|
0,19
x
|
Bedrijfswaarde/omzet
|
0,35
x
|
0,42
x
|
0,35
x
|
0,27
x
|
0,23
x
|
0,22
x
|
0,2
x
|
0,19
x
|
Bedrijfswaarde/EBITDA
|
7,02
x
|
7,77
x
|
5,84
x
|
4,48
x
|
4,12
x
|
4,08
x
|
3,79
x
|
3,5
x
|
Bedrijfswaarde/FCF
|
28,7
x
|
23,6
x
|
-3,88
x
|
-67,1
x
|
12,3
x
|
-23,8
x
|
44,7
x
|
32,1
x
|
FCF Yield
|
3,48%
|
4,23%
|
-25,8%
|
-1,49%
|
8,15%
|
-4,2%
|
2,24%
|
3,12%
|
Price to Book
|
1,29
x
|
1,68
x
|
1,13
x
|
0,88
x
|
0,73
x
|
0,74
x
|
0,71
x
|
0,68
x
|
Aantal aandelen (in duizenden)
|
36.883
|
37.035
|
43.439
|
43.885
|
44.095
|
42.588
|
-
|
-
|
Referentieprijs
2 |
1.338
|
1.624
|
1.221
|
965,0
|
871,0
|
924,0
|
924,0
|
924,0
|
Datum van publicatie
|
13-11-19
|
13-11-20
|
12-11-21
|
11-11-22
|
10-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
140.559
|
143.564
|
150.288
|
156.032
|
164.116
|
179.445
|
192.969
|
206.953
|
EBITDA
1 |
7.032
|
7.738
|
9.085
|
9.455
|
9.321
|
9.648
|
10.390
|
11.257
|
Bedrijfsresultaat (EBIT)
1 |
4.523
|
5.075
|
6.239
|
6.427
|
6.170
|
6.580
|
7.122
|
7.999
|
Operationele Marge
|
3,22%
|
3,54%
|
4,15%
|
4,12%
|
3,76%
|
3,67%
|
3,69%
|
3,87%
|
Resultaat voor belastingen (EBT)
1 |
4.792
|
5.167
|
6.010
|
6.445
|
6.705
|
6.080
|
7.322
|
8.199
|
Nettowinst (verlies)
1 |
1.940
|
2.321
|
2.617
|
3.440
|
3.194
|
2.740
|
3.382
|
3.809
|
Nettomarge
|
1,38%
|
1,62%
|
1,74%
|
2,2%
|
1,95%
|
1,53%
|
1,75%
|
1,84%
|
WPA
2 |
52,18
|
62,70
|
64,55
|
78,67
|
72,51
|
63,60
|
80,50
|
90,70
|
Free Cash Flow
1 |
1.717
|
2.545
|
-13.671
|
-631
|
3.131
|
-1.652
|
880
|
1.227
|
FCF-marge
|
1,22%
|
1,77%
|
-9,1%
|
-0,4%
|
1,91%
|
-0,92%
|
0,46%
|
0,59%
|
Kasstroomconversie (ebitda)
|
24,42%
|
32,89%
|
-
|
-
|
33,59%
|
-
|
8,47%
|
10,9%
|
Kasstroomconversie (nettowinst)
|
88,51%
|
109,65%
|
-
|
-
|
98,03%
|
-
|
26,02%
|
32,21%
|
Dividend per aandeel
2 |
18,75
|
20,00
|
22,00
|
24,00
|
25,00
|
27,50
|
30,00
|
32,50
|
Datum van publicatie
|
13-11-19
|
13-11-20
|
12-11-21
|
11-11-22
|
10-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
67.724
|
75.838
|
67.726
|
78.077
|
72.211
|
36.888
|
42.744
|
79.632
|
37.379
|
39.021
|
76.400
|
38.208
|
42.966
|
81.174
|
38.187
|
44.755
|
42.749
|
50.756
|
93.505
|
42.504
|
47.021
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.032
|
4.293
|
782
|
4.970
|
1.269
|
1.324
|
3.001
|
4.325
|
460
|
1.642
|
2.102
|
605
|
2.619
|
3.224
|
83
|
2.863
|
836
|
4.305
|
5.141
|
90
|
2.942
|
Operationele Marge
|
1,52%
|
5,66%
|
1,15%
|
6,37%
|
1,76%
|
3,59%
|
7,02%
|
5,43%
|
1,23%
|
4,21%
|
2,75%
|
1,58%
|
6,1%
|
3,97%
|
0,22%
|
6,4%
|
1,96%
|
8,48%
|
5,5%
|
0,21%
|
6,26%
|
Resultaat voor belastingen (EBT)
1 |
1.273
|
4.067
|
1.100
|
4.463
|
1.547
|
1.257
|
3.166
|
4.423
|
606
|
1.416
|
2.022
|
519
|
2.072
|
2.591
|
246
|
3.868
|
-77
|
3.911
|
3.834
|
165
|
3.217
|
Nettowinst (verlies)
1 |
282
|
2.377
|
-56
|
2.344
|
273
|
702
|
1.844
|
2.546
|
301
|
593
|
894
|
232
|
1.006
|
1.238
|
-85
|
2.041
|
-38
|
1.810
|
1.772
|
-109
|
1.567
|
Nettomarge
|
0,42%
|
3,13%
|
-0,08%
|
3%
|
0,38%
|
1,9%
|
4,31%
|
3,2%
|
0,81%
|
1,52%
|
1,17%
|
0,61%
|
2,34%
|
1,53%
|
-0,22%
|
4,56%
|
-0,09%
|
3,57%
|
1,9%
|
-0,26%
|
3,33%
|
WPA
|
-
|
64,28
|
-
|
61,65
|
-
|
16,14
|
-
|
58,39
|
6,790
|
-
|
-
|
5,280
|
-
|
28,15
|
-1,950
|
-
|
-0,8800
|
-
|
41,19
|
-
|
-
|
Dividend per aandeel
|
-
|
10,00
|
-
|
11,00
|
-
|
-
|
-
|
12,00
|
-
|
-
|
-
|
-
|
-
|
12,50
|
-
|
-
|
-
|
-
|
12,50
|
-
|
-
|
Datum van publicatie
|
13-11-19
|
15-05-20
|
13-11-20
|
14-05-21
|
12-11-21
|
10-02-22
|
13-05-22
|
13-05-22
|
10-08-22
|
11-11-22
|
11-11-22
|
10-02-23
|
12-05-23
|
12-05-23
|
10-08-23
|
10-11-23
|
09-02-24
|
10-05-24
|
10-05-24
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
9.304
|
11.838
|
18.632
|
18.845
|
21.417
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,323
x
|
1,53
x
|
2,051
x
|
1,993
x
|
2,298
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.717
|
2.545
|
-13.671
|
-631
|
3.131
|
-1.652
|
880
|
1.227
|
ROE (netto-inkomsten/eigen vermogen)
|
5%
|
6,2%
|
6,3%
|
7,2%
|
6,3%
|
5,2%
|
6,3%
|
6,8%
|
ROA (netto-inkomsten/totale activa)
|
4,77%
|
5,19%
|
5,55%
|
5,76%
|
4,98%
|
-
|
-
|
-
|
Totale activa
1 |
40.657
|
44.697
|
47.128
|
59.720
|
64.109
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1.041
|
968,0
|
1.079
|
1.102
|
1.196
|
1.246
|
1.297
|
1.355
|
Cashflow per aandeel
|
96,70
|
111,0
|
114,0
|
128,0
|
125,0
|
-
|
-
|
-
|
Capex
1 |
3.636
|
3.426
|
4.788
|
3.031
|
2.328
|
3.500
|
3.500
|
3.500
|
Capex/omzet
|
2,59%
|
2,39%
|
3,19%
|
1,94%
|
1,42%
|
1,95%
|
1,81%
|
1,69%
|
Datum van publicatie
|
13-11-19
|
13-11-20
|
12-11-21
|
11-11-22
|
10-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
924
JPY Gemiddelde koersdoel
1.210
JPY Spread / Gemiddelde doel +30,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,38% | 252 mln. | | +14,86% | 13,93 mld. | | +6,25% | 8,57 mld. | | +19,96% | 3,03 mld. | | +30,72% | 2,94 mld. | | +16,85% | 2,49 mld. | | +9,92% | 2,44 mld. | | +103,04% | 1,9 mld. | | -0,61% | 1,6 mld. | | +35,31% | 1,56 mld. |
Diverse onderwijsinstellingen
|