Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.882
JPY
|
+0,83%
|
|
+4,53%
|
+2,70%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
413.960
|
344.139
|
432.782
|
386.428
|
422.938
|
513.238
|
-
|
-
|
Bedrijfswaarde
1 |
321.941
|
225.779
|
484.182
|
430.802
|
603.181
|
709.092
|
749.066
|
773.387
|
K/w-verhouding
|
4,74
x
|
5,75
x
|
9,18
x
|
7,09
x
|
7,12
x
|
9,07
x
|
8,68
x
|
8,4
x
|
Dividendrendement
|
5,75%
|
6,05%
|
4,52%
|
5,69%
|
5,2%
|
4,29%
|
4,53%
|
4,65%
|
Marktkapitalisatie/omzet
|
0,46
x
|
0,41
x
|
0,53
x
|
0,42
x
|
0,41
x
|
0,47
x
|
0,46
x
|
0,45
x
|
Bedrijfswaarde/omzet
|
0,36
x
|
0,27
x
|
0,6
x
|
0,47
x
|
0,59
x
|
0,65
x
|
0,67
x
|
0,67
x
|
Bedrijfswaarde/EBITDA
|
3,06
x
|
2,49
x
|
6,19
x
|
4,85
x
|
6,25
x
|
6,24
x
|
6,34
x
|
7,91
x
|
Bedrijfswaarde/FCF
|
76,9
x
|
-5,58
x
|
-124
x
|
12,7
x
|
-5,62
x
|
110
x
|
20,9
x
|
22,2
x
|
FCF Yield
|
1,3%
|
-17,9%
|
-0,81%
|
7,86%
|
-17,8%
|
0,91%
|
4,77%
|
4,51%
|
Price to Book
|
1,13
x
|
0,87
x
|
1,09
x
|
0,93
x
|
0,92
x
|
1,06
x
|
0,98
x
|
0,93
x
|
Aantal aandelen (in duizenden)
|
297.385
|
297.441
|
279.395
|
274.647
|
274.813
|
272.781
|
-
|
-
|
Referentieprijs
2 |
1.392
|
1.157
|
1.549
|
1.407
|
1.539
|
1.882
|
1.882
|
1.882
|
Datum van publicatie
|
10-05-19
|
14-05-20
|
13-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
890.981
|
846.029
|
809.400
|
909.708
|
1.027.277
|
1.093.539
|
1.125.433
|
1.148.314
|
EBITDA
1 |
105.279
|
90.677
|
78.200
|
88.800
|
96.544
|
113.620
|
118.085
|
97.734
|
Bedrijfsresultaat (EBIT)
1 |
98.430
|
85.925
|
72.900
|
82.702
|
90.162
|
87.915
|
90.275
|
93.329
|
Operationele Marge
|
11,05%
|
10,16%
|
9,01%
|
9,09%
|
8,78%
|
8,04%
|
8,02%
|
8,13%
|
Resultaat voor belastingen (EBT)
1 |
121.241
|
87.155
|
70.900
|
81.825
|
87.342
|
84.360
|
86.417
|
89.600
|
Nettowinst (verlies)
1 |
87.391
|
59.851
|
48.300
|
54.490
|
59.326
|
56.858
|
59.141
|
61.086
|
Nettomarge
|
9,81%
|
7,07%
|
5,97%
|
5,99%
|
5,78%
|
5,2%
|
5,25%
|
5,32%
|
WPA
2 |
293,9
|
201,4
|
168,8
|
198,3
|
216,1
|
207,6
|
216,9
|
224,0
|
Free Cash Flow
1 |
4.189
|
-40.439
|
-3.900
|
33.847
|
-107.355
|
6.450
|
35.758
|
34.857
|
FCF-marge
|
0,47%
|
-4,78%
|
-0,48%
|
3,72%
|
-10,45%
|
0,59%
|
3,18%
|
3,04%
|
Kasstroomconversie (ebitda)
|
3,98%
|
-
|
-
|
38,12%
|
-
|
5,68%
|
30,28%
|
35,67%
|
Kasstroomconversie (nettowinst)
|
4,79%
|
-
|
-
|
62,12%
|
-
|
11,34%
|
60,46%
|
57,06%
|
Dividend per aandeel
2 |
80,00
|
70,00
|
70,00
|
80,00
|
80,00
|
80,62
|
85,25
|
87,43
|
Datum van publicatie
|
10-05-19
|
14-05-20
|
13-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
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
|
---|
Omzet
1 |
414.234
|
431.795
|
369.912
|
439.500
|
201.104
|
414.824
|
211.228
|
283.656
|
494.884
|
234.088
|
212.360
|
446.448
|
260.074
|
320.755
|
580.829
|
263.919
|
259.087
|
523.006
|
245.846
|
321.240
|
546.994
|
267.922
|
259.303
|
526.000
|
246.677
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27.879
|
-
|
21.954
|
22.051
|
-
|
18.305
|
Bedrijfsresultaat (EBIT)
1 |
43.635
|
42.290
|
30.940
|
41.960
|
21.029
|
41.424
|
20.041
|
21.237
|
41.278
|
19.952
|
17.752
|
37.704
|
18.882
|
33.576
|
52.458
|
22.573
|
20.703
|
43.276
|
18.163
|
26.787
|
45.724
|
21.477
|
22.051
|
40.500
|
18.305
|
Operationele Marge
|
10,53%
|
9,79%
|
8,36%
|
9,55%
|
10,46%
|
9,99%
|
9,49%
|
7,49%
|
8,34%
|
8,52%
|
8,36%
|
8,45%
|
7,26%
|
10,47%
|
9,03%
|
8,55%
|
7,99%
|
8,27%
|
7,39%
|
8,34%
|
8,36%
|
8,02%
|
8,5%
|
7,7%
|
7,42%
|
Resultaat voor belastingen (EBT)
1 |
43.577
|
43.578
|
30.012
|
40.888
|
19.600
|
40.997
|
20.165
|
20.663
|
40.828
|
19.976
|
16.575
|
36.551
|
18.265
|
32.526
|
50.791
|
22.727
|
20.526
|
43.253
|
17.210
|
23.985
|
41.740
|
21.200
|
-
|
40.500
|
-
|
Nettowinst (verlies)
1 |
30.168
|
29.683
|
20.539
|
27.761
|
13.610
|
28.285
|
13.541
|
12.664
|
26.205
|
13.318
|
11.416
|
24.734
|
12.211
|
22.381
|
34.592
|
14.995
|
13.708
|
28.703
|
10.890
|
17.582
|
28.297
|
14.344
|
14.688
|
27.000
|
12.137
|
Nettomarge
|
7,28%
|
6,87%
|
5,55%
|
6,32%
|
6,77%
|
6,82%
|
6,41%
|
4,46%
|
5,3%
|
5,69%
|
5,38%
|
5,54%
|
4,7%
|
6,98%
|
5,96%
|
5,68%
|
5,29%
|
5,49%
|
4,43%
|
5,47%
|
5,17%
|
5,35%
|
5,66%
|
5,13%
|
4,92%
|
WPA
2 |
101,4
|
-
|
70,94
|
-
|
49,56
|
102,9
|
49,30
|
46,12
|
-
|
48,47
|
41,54
|
90,01
|
44,43
|
81,66
|
-
|
54,99
|
50,25
|
105,2
|
39,92
|
63,13
|
-
|
54,43
|
53,83
|
105,2
|
44,51
|
Dividend per aandeel
2 |
20,00
|
-
|
35,00
|
-
|
35,00
|
35,00
|
-
|
45,00
|
45,00
|
-
|
40,00
|
40,00
|
-
|
40,00
|
-
|
-
|
40,00
|
40,00
|
-
|
40,00
|
-
|
-
|
-
|
45,00
|
-
|
Datum van publicatie
|
08-11-19
|
14-05-20
|
12-11-20
|
13-05-21
|
11-11-21
|
11-11-21
|
10-02-22
|
12-05-22
|
12-05-22
|
10-08-22
|
10-11-22
|
10-11-22
|
09-02-23
|
11-05-23
|
11-05-23
|
09-08-23
|
10-11-23
|
10-11-23
|
09-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
51.400
|
44.374
|
180.243
|
195.854
|
235.828
|
260.149
|
Nettokaspositie
1 |
92.019
|
118.360
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
0,6573
x
|
0,4997
x
|
1,867
x
|
1,724
x
|
1,997
x
|
2,662
x
|
Free Cash Flow
1 |
4.189
|
-40.439
|
-3.900
|
33.847
|
-107.355
|
6.450
|
35.758
|
34.857
|
ROE (netto-inkomsten/eigen vermogen)
|
26,4%
|
15,9%
|
12,4%
|
13,4%
|
13,6%
|
12,2%
|
11,6%
|
11,3%
|
ROA (netto-inkomsten/totale activa)
|
13,7%
|
10,8%
|
5,51%
|
8,04%
|
7,74%
|
6,27%
|
5,78%
|
6,2%
|
Totale activa
1 |
636.274
|
551.992
|
876.588
|
677.395
|
766.238
|
907.302
|
1.024.081
|
985.253
|
Nettoactief per aandeel
2 |
1.234
|
1.324
|
1.426
|
1.521
|
1.666
|
1.783
|
1.914
|
2.034
|
Cashflow per aandeel
2 |
309,0
|
217,0
|
187,0
|
220,0
|
239,0
|
236,0
|
175,0
|
182,0
|
Capex
1 |
28.875
|
25.176
|
29.800
|
26.495
|
35.406
|
40.000
|
40.000
|
30.000
|
Capex/omzet
|
3,24%
|
2,98%
|
3,68%
|
2,91%
|
3,45%
|
3,66%
|
3,55%
|
2,61%
|
Datum van publicatie
|
10-05-19
|
14-05-20
|
13-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Laatste slotkoers
1.882
JPY Gemiddelde koersdoel
1.869
JPY Spread / Gemiddelde doel -0,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,70% | 3,26 mld. | | +10,31% | 1,41 mld. | | +38,08% | 1,04 mld. | | +3,93% | 783 mln. | | +14,15% | 725 mln. | | +2,23% | 647 mln. | | -0,50% | 660 mln. | | +8,93% | 651 mln. | | +24,19% | 497 mln. | | -7,81% | 450 mln. |
Woningbouwers - Meergezinswoningen
|