Beurs gesloten -
Japan Exchange
08:00:00 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.692
JPY
|
+3,02%
|
|
-0,52%
|
-1,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.328
|
101.947
|
48.209
|
47.402
|
31.528
|
31.010
|
-
|
-
|
Bedrijfswaarde
1 |
25.178
|
97.800
|
44.312
|
42.680
|
26.878
|
31.010
|
31.010
|
31.010
|
K/w-verhouding
|
27,3
x
|
87,1
x
|
99,7
x
|
56
x
|
42,6
x
|
32,3
x
|
26,7
x
|
26,1
x
|
Dividendrendement
|
1,83%
|
0,57%
|
0,8%
|
0,95%
|
1,41%
|
1,55%
|
1,86%
|
1,93%
|
Marktkapitalisatie/omzet
|
2,24
x
|
7,65
x
|
3,43
x
|
2,97
x
|
1,8
x
|
1,61
x
|
1,41
x
|
1,44
x
|
Bedrijfswaarde/omzet
|
2,24
x
|
7,65
x
|
3,43
x
|
2,97
x
|
1,8
x
|
1,61
x
|
1,41
x
|
1,44
x
|
Bedrijfswaarde/EBITDA
|
-
|
48,5
x
|
23,8
x
|
22,5
x
|
12,5
x
|
12,2
x
|
10,7
x
|
-
|
Bedrijfswaarde/FCF
|
46
x
|
161
x
|
129
x
|
86,7
x
|
188
x
|
100
x
|
49,2
x
|
31
x
|
FCF Yield
|
2,17%
|
0,62%
|
0,77%
|
1,15%
|
0,53%
|
1%
|
2,03%
|
3,22%
|
Price to Book
|
4,58
x
|
14,6
x
|
6,76
x
|
5,97
x
|
3,65
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
11.519
|
11.519
|
11.519
|
11.519
|
11.519
|
11.519
|
-
|
-
|
Referentieprijs
2 |
2.546
|
8.850
|
4.185
|
4.115
|
2.737
|
2.692
|
2.692
|
2.692
|
Datum van publicatie
|
12-02-20
|
12-02-21
|
10-02-22
|
13-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.109
|
13.332
|
14.046
|
15.960
|
17.499
|
19.275
|
21.955
|
21.470
|
EBITDA
1 |
-
|
2.100
|
2.022
|
2.106
|
2.521
|
2.540
|
2.900
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.439
|
1.357
|
1.171
|
1.141
|
1.289
|
1.495
|
1.800
|
2.000
|
Operationele Marge
|
10,98%
|
10,18%
|
8,34%
|
7,15%
|
7,37%
|
7,76%
|
8,2%
|
9,32%
|
Resultaat voor belastingen (EBT)
|
1.384
|
1.352
|
879
|
1.337
|
1.340
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.073
|
1.170
|
483
|
846
|
739
|
960
|
1.160
|
1.190
|
Nettomarge
|
8,19%
|
8,78%
|
3,44%
|
5,3%
|
4,22%
|
4,98%
|
5,28%
|
5,54%
|
WPA
2 |
93,18
|
101,6
|
41,98
|
73,51
|
64,21
|
83,34
|
100,7
|
103,3
|
Free Cash Flow
1 |
637
|
632
|
373,2
|
546,5
|
168
|
310
|
630
|
1.000
|
FCF-marge
|
4,86%
|
4,74%
|
2,66%
|
3,42%
|
0,96%
|
1,61%
|
2,87%
|
4,66%
|
Kasstroomconversie (ebitda)
|
-
|
30,09%
|
18,46%
|
25,95%
|
6,66%
|
12,2%
|
21,72%
|
-
|
Kasstroomconversie (nettowinst)
|
59,37%
|
54,02%
|
77,27%
|
64,6%
|
22,73%
|
32,29%
|
54,31%
|
84,03%
|
Dividend per aandeel
2 |
46,59
|
50,81
|
33,64
|
39,06
|
38,46
|
41,72
|
50,15
|
52,00
|
Datum van publicatie
|
12-02-20
|
12-02-21
|
10-02-22
|
13-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
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 |
6.781
|
6.872
|
3.365
|
3.929
|
-
|
7.906
|
3.947
|
4.107
|
4.232
|
4.287
|
8.519
|
4.316
|
4.664
|
4.700
|
4.840
|
5.040
|
5.340
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
812
|
503
|
171
|
517
|
382
|
899
|
109
|
133
|
384
|
227
|
611
|
243
|
435
|
280
|
303,5
|
380
|
700
|
Operationele Marge
|
11,97%
|
7,32%
|
5,08%
|
13,16%
|
-
|
11,37%
|
2,76%
|
3,24%
|
9,07%
|
5,3%
|
7,17%
|
5,63%
|
9,33%
|
5,96%
|
6,27%
|
7,54%
|
13,11%
|
Resultaat voor belastingen (EBT)
|
918
|
490
|
186
|
562
|
-
|
996
|
205
|
-
|
467
|
-
|
692
|
248
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
698
|
403
|
103
|
403
|
-
|
698
|
101
|
47
|
297
|
113
|
410
|
168
|
161
|
110
|
190
|
260
|
480
|
Nettomarge
|
10,29%
|
5,86%
|
3,06%
|
10,26%
|
-
|
8,83%
|
2,56%
|
1,14%
|
7,02%
|
2,64%
|
4,81%
|
3,89%
|
3,45%
|
2,34%
|
3,93%
|
5,16%
|
8,99%
|
WPA
|
60,65
|
35,07
|
8,920
|
35,01
|
-
|
60,61
|
8,790
|
-
|
25,79
|
-
|
35,67
|
14,53
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-08-20
|
10-08-21
|
11-11-21
|
12-05-22
|
08-08-22
|
08-08-22
|
14-11-22
|
13-02-23
|
11-05-23
|
09-08-23
|
09-08-23
|
13-11-23
|
13-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
4.150
|
4.147
|
3.897
|
4.722
|
4.650
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
637
|
632
|
373
|
546
|
168
|
310
|
630
|
1.000
|
ROE (netto-inkomsten/eigen vermogen)
|
17,6%
|
17,5%
|
6,8%
|
11,2%
|
8,9%
|
10,8%
|
10,7%
|
-
|
ROA (netto-inkomsten/totale activa)
|
15,6%
|
13,3%
|
10,6%
|
9,32%
|
8,7%
|
-
|
-
|
-
|
Totale activa
1 |
6.892
|
8.820
|
4.547
|
9.082
|
8.498
|
-
|
-
|
-
|
Nettoactief per aandeel
|
556,0
|
607,0
|
619,0
|
689,0
|
750,0
|
-
|
-
|
-
|
Cashflow per aandeel
|
150,0
|
166,0
|
116,0
|
157,0
|
171,0
|
-
|
-
|
-
|
Capex
|
1.089
|
1.270
|
1.291
|
1.609
|
2.035
|
-
|
-
|
-
|
Capex/omzet
|
8,31%
|
9,53%
|
9,19%
|
10,08%
|
11,63%
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
12-02-21
|
10-02-22
|
13-02-23
|
13-02-24
|
-
|
-
|
-
|
Laatste slotkoers
2.692
JPY Gemiddelde koersdoel
3.635
JPY Spread / Gemiddelde doel +35,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,64% | 195 mln. | | +24,59% | 441 mld. | | +24,47% | 257 mld. | | +14,39% | 149 mld. | | +23,11% | 89,91 mld. | | +58,61% | 59,61 mld. | | +16,86% | 48,08 mld. | | +5,80% | 37,28 mld. | | +19,16% | 35,94 mld. | | +13,12% | 28,27 mld. |
Internetdiensten - Andere
|