Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7.130
JPY
|
+0,42%
|
|
-2,60%
|
-31,84%
|
Fiscaal tijdperk: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
43.317
|
139.819
|
53.029
|
88.248
|
59.324
|
-
|
-
|
Bedrijfswaarde
1 |
40.371
|
136.386
|
50.510
|
84.232
|
59.324
|
59.324
|
59.324
|
K/w-verhouding
|
139
x
|
334
x
|
112
x
|
118
x
|
63
x
|
46,2
x
|
31,3
x
|
Dividendrendement
|
0,36%
|
0,15%
|
0,45%
|
0,43%
|
0,8%
|
1,07%
|
1,6%
|
Marktkapitalisatie/omzet
|
11,7
x
|
19,7
x
|
5,15
x
|
5,55
x
|
3,23
x
|
2,65
x
|
2,38
x
|
Bedrijfswaarde/omzet
|
11,7
x
|
19,7
x
|
5,15
x
|
5,55
x
|
3,23
x
|
2,65
x
|
2,38
x
|
Bedrijfswaarde/EBITDA
|
63,3
x
|
162
x
|
48,1
x
|
56,9
x
|
34,8
x
|
25,1
x
|
17
x
|
Bedrijfswaarde/FCF
|
-78,3
x
|
285
x
|
-71,3
x
|
263
x
|
36,7
x
|
26,3
x
|
18,7
x
|
FCF Yield
|
-1,28%
|
0,35%
|
-1,4%
|
0,38%
|
2,72%
|
3,8%
|
5,35%
|
Price to Book
|
11,5
x
|
33,2
x
|
11,8
x
|
18
x
|
10,2
x
|
8,57
x
|
7,09
x
|
Aantal aandelen (in duizenden)
|
7.805
|
8.213
|
8.260
|
8.286
|
8.320
|
-
|
-
|
Referentieprijs
2 |
5.550
|
17.025
|
6.420
|
10.650
|
7.130
|
7.130
|
7.130
|
Datum van publicatie
|
11-11-20
|
11-11-21
|
14-11-22
|
13-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.691
|
7.089
|
10.295
|
15.909
|
18.349
|
22.402
|
24.941
|
EBITDA
1 |
684,4
|
864
|
1.102
|
1.550
|
1.704
|
2.362
|
3.491
|
Bedrijfsresultaat (EBIT)
1 |
452
|
589
|
740,5
|
1.120
|
1.489
|
2.028
|
2.934
|
Operationele Marge
|
12,25%
|
8,31%
|
7,19%
|
7,04%
|
8,12%
|
9,05%
|
11,76%
|
Resultaat voor belastingen (EBT)
1 |
426
|
618
|
745,8
|
1.100
|
1.495
|
2.063
|
2.934
|
Nettowinst (verlies)
1 |
291
|
411
|
472,5
|
746,4
|
937,2
|
1.279
|
1.890
|
Nettomarge
|
7,88%
|
5,8%
|
4,59%
|
4,69%
|
5,11%
|
5,71%
|
7,58%
|
WPA
2 |
39,92
|
50,99
|
57,32
|
90,25
|
113,1
|
154,4
|
228,0
|
Free Cash Flow
1 |
-553
|
491,4
|
-743,4
|
336
|
1.615
|
2.255
|
3.171
|
FCF-marge
|
-14,98%
|
6,93%
|
-7,22%
|
2,11%
|
8,8%
|
10,07%
|
12,71%
|
Kasstroomconversie (ebitda)
|
-
|
56,87%
|
-
|
21,67%
|
94,77%
|
95,49%
|
90,83%
|
Kasstroomconversie (nettowinst)
|
-
|
119,56%
|
-
|
45,01%
|
172,32%
|
176,27%
|
167,81%
|
Dividend per aandeel
2 |
20,00
|
25,50
|
29,00
|
46,00
|
57,12
|
76,25
|
114,3
|
Datum van publicatie
|
11-11-20
|
11-11-21
|
14-11-22
|
13-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
2.050
|
1.641
|
2.816
|
2.252
|
2.141
|
2.327
|
4.468
|
2.978
|
2.849
|
3.267
|
3.997
|
7.264
|
4.739
|
3.905
|
4.496
|
3.807
|
4.007
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
289,2
|
246,7
|
-
|
273,7
|
292,5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
345
|
107
|
318
|
123
|
210
|
160
|
370
|
193
|
176,8
|
282
|
353
|
635
|
341
|
143,7
|
485
|
328,1
|
344,5
|
390
|
Operationele Marge
|
16,83%
|
6,52%
|
11,29%
|
5,46%
|
9,81%
|
6,88%
|
8,28%
|
6,48%
|
6,21%
|
8,63%
|
8,83%
|
8,74%
|
7,2%
|
3,68%
|
10,79%
|
8,62%
|
8,6%
|
-
|
Resultaat voor belastingen (EBT)
|
332
|
-
|
318
|
152
|
210
|
-
|
370
|
192
|
182,9
|
282
|
-
|
622
|
339
|
138,7
|
483
|
-
|
-
|
-
|
Nettowinst (verlies)
|
197
|
94
|
211
|
100
|
138
|
96
|
234
|
124
|
114,4
|
170
|
224
|
394
|
218,9
|
133,1
|
290
|
-
|
-
|
-
|
Nettomarge
|
9,61%
|
5,73%
|
7,49%
|
4,44%
|
6,45%
|
4,13%
|
5,24%
|
4,16%
|
4,02%
|
5,2%
|
5,6%
|
5,42%
|
4,62%
|
3,41%
|
6,45%
|
-
|
-
|
-
|
WPA
2 |
27,48
|
-
|
26,58
|
12,18
|
16,92
|
11,54
|
28,46
|
15,02
|
13,84
|
20,67
|
6,430
|
47,77
|
26,43
|
16,05
|
35,05
|
25,93
|
29,85
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
25,50
|
-
|
-
|
-
|
-
|
29,00
|
-
|
-
|
-
|
-
|
46,00
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-06-20
|
11-11-20
|
12-05-21
|
11-11-21
|
10-02-22
|
12-05-22
|
12-05-22
|
08-08-22
|
14-11-22
|
13-02-23
|
11-05-23
|
11-05-23
|
09-08-23
|
13-11-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
2.946
|
3.434
|
2.519
|
4.016
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-553
|
491
|
-743
|
336
|
1.615
|
2.255
|
3.171
|
ROE (netto-inkomsten/eigen vermogen)
|
8,8%
|
10,2%
|
10,8%
|
15,9%
|
19,3%
|
22,7%
|
29,9%
|
ROA (netto-inkomsten/totale activa)
|
-
|
9,34%
|
10,8%
|
14%
|
11,1%
|
13,2%
|
14,8%
|
Totale activa
1 |
-
|
4.402
|
4.368
|
5.327
|
8.443
|
9.692
|
12.768
|
Nettoactief per aandeel
2 |
484,0
|
513,0
|
545,0
|
593,0
|
701,0
|
832,0
|
1.005
|
Cashflow per aandeel
|
65,40
|
79,50
|
95,70
|
137,0
|
-
|
-
|
-
|
Capex
1 |
16
|
466
|
507
|
500
|
659
|
725
|
797
|
Capex/omzet
|
0,43%
|
6,57%
|
4,92%
|
3,14%
|
3,59%
|
3,24%
|
3,2%
|
Datum van publicatie
|
11-11-20
|
11-11-21
|
14-11-22
|
13-11-23
|
-
|
-
|
-
|
Laatste slotkoers
7.130
JPY Gemiddelde koersdoel
12.227
JPY Spread / Gemiddelde doel +71,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -31,84% | 377 mln. | | +17,35% | 91,21 mld. | | +7,41% | 69,43 mld. | | -3,71% | 46,28 mld. | | -1,91% | 31,78 mld. | | +7,50% | 21,83 mld. | | -16,97% | 11,95 mld. | | -9,73% | 10,07 mld. | | +11,32% | 9,07 mld. | | -25,92% | 7,68 mld. |
Transactie- & Betalingsdiensten
|