Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.091
JPY
|
-1,62%
|
|
-8,13%
|
+74,67%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
130.706
|
96.176
|
103.777
|
99.373
|
99.781
|
223.993
|
-
|
-
|
Bedrijfswaarde
1 |
1.440.492
|
1.455.753
|
1.417.157
|
1.395.502
|
1.486.331
|
172.501
|
1.567.978
|
1.576.372
|
K/w-verhouding
|
6,24
x
|
3,8
x
|
2,99
x
|
18,2
x
|
-4,23
x
|
2,66
x
|
8,93
x
|
10,6
x
|
Dividendrendement
|
1,57%
|
2,14%
|
3,96%
|
4,13%
|
-
|
2,38%
|
1,83%
|
1,95%
|
Marktkapitalisatie/omzet
|
0,17
x
|
0,13
x
|
0,14
x
|
0,15
x
|
0,11
x
|
0,18
x
|
0,24
x
|
0,24
x
|
Bedrijfswaarde/omzet
|
1,91
x
|
1,94
x
|
1,91
x
|
2,1
x
|
1,67
x
|
0,18
x
|
1,66
x
|
1,71
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
12,3
x
|
10,7
x
|
13,6
x
|
25,8
x
|
10,5
x
|
13,6
x
|
13,3
x
|
Bedrijfswaarde/FCF
|
3.039
x
|
-60,5
x
|
18,8
x
|
56,7
x
|
-
|
131
x
|
130
x
|
-70,1
x
|
FCF Yield
|
0,03%
|
-1,65%
|
5,33%
|
1,76%
|
-
|
0,76%
|
0,77%
|
-1,43%
|
Price to Book
|
0,78
x
|
0,51
x
|
0,45
x
|
0,44
x
|
0,51
x
|
0,63
x
|
0,73
x
|
0,75
x
|
Aantal aandelen (in duizenden)
|
205.512
|
205.505
|
205.498
|
205.315
|
205.311
|
205.310
|
-
|
-
|
Referentieprijs
2 |
636,0
|
468,0
|
505,0
|
484,0
|
486,0
|
1.091
|
1.091
|
1.091
|
Datum van publicatie
|
25-04-19
|
30-04-20
|
28-04-21
|
28-04-22
|
27-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
752.238
|
748.468
|
740.790
|
663.414
|
888.874
|
953.784
|
943.667
|
921.325
|
EBITDA
1 |
132.389
|
117.878
|
133.042
|
102.405
|
57.646
|
148.750
|
115.000
|
118.350
|
Bedrijfsresultaat (EBIT)
1 |
42.217
|
42.415
|
53.775
|
24.970
|
-22.530
|
101.155
|
41.325
|
40.775
|
Operationele Marge
|
5,61%
|
5,67%
|
7,26%
|
3,76%
|
-2,53%
|
10,61%
|
4,38%
|
4,43%
|
Resultaat voor belastingen (EBT)
1 |
24.849
|
33.437
|
41.411
|
12.194
|
-26.596
|
88.597
|
43.700
|
33.050
|
Nettowinst (verlies)
1 |
22.357
|
26.720
|
36.155
|
6.864
|
-22.193
|
66.201
|
26.033
|
22.250
|
Nettomarge
|
2,97%
|
3,57%
|
4,88%
|
1,03%
|
-2,5%
|
6,94%
|
2,76%
|
2,42%
|
WPA
2 |
101,9
|
123,2
|
169,1
|
26,57
|
-115,0
|
315,4
|
122,2
|
103,2
|
Free Cash Flow
1 |
474
|
-24.059
|
75.559
|
24.617
|
-
|
11.900
|
12.100
|
-22.500
|
FCF-marge
|
0,06%
|
-3,21%
|
10,2%
|
3,71%
|
-
|
1,26%
|
1,28%
|
-2,44%
|
Kasstroomconversie (ebitda)
|
0,36%
|
-
|
56,79%
|
24,04%
|
-
|
8%
|
10,52%
|
-
|
Kasstroomconversie (nettowinst)
|
2,12%
|
-
|
208,99%
|
358,64%
|
-
|
21,53%
|
46,48%
|
-
|
Dividend per aandeel
2 |
10,00
|
10,00
|
20,00
|
20,00
|
-
|
20,00
|
20,00
|
21,25
|
Datum van publicatie
|
25-04-19
|
30-04-20
|
28-04-21
|
28-04-22
|
27-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
349.447
|
339.597
|
145.332
|
273.469
|
167.735
|
222.210
|
176.029
|
210.824
|
386.853
|
236.994
|
265.027
|
227.791
|
230.788
|
458.579
|
227.002
|
268.203
|
215.600
|
212.000
|
236.700
|
271.300
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
14.520
|
33.511
|
10.403
|
27.118
|
-8.261
|
6.113
|
13.067
|
-14.052
|
-985
|
-25.862
|
4.317
|
49.426
|
25.540
|
74.966
|
6.064
|
20.125
|
18.900
|
16.500
|
1.900
|
5.900
|
Operationele Marge
|
4,16%
|
9,87%
|
7,16%
|
9,92%
|
-4,93%
|
2,75%
|
7,42%
|
-6,67%
|
-0,25%
|
-10,91%
|
1,63%
|
21,7%
|
11,07%
|
16,35%
|
2,67%
|
7,5%
|
8,77%
|
7,78%
|
0,8%
|
2,17%
|
Resultaat voor belastingen (EBT)
|
9.793
|
28.500
|
9.696
|
22.997
|
-11.548
|
745
|
12.742
|
-14.115
|
-1.373
|
-25.716
|
493
|
47.522
|
-
|
70.536
|
3.563
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
7.931
|
24.146
|
7.825
|
17.481
|
-8.725
|
-1.892
|
10.438
|
-12.050
|
-1.612
|
-19.393
|
-1.188
|
34.605
|
16.432
|
51.037
|
2.624
|
12.540
|
13.200
|
10.800
|
1.100
|
1.200
|
Nettomarge
|
2,27%
|
7,11%
|
5,38%
|
6,39%
|
-5,2%
|
-0,85%
|
5,93%
|
-5,72%
|
-0,42%
|
-8,18%
|
-0,45%
|
15,19%
|
7,12%
|
11,13%
|
1,16%
|
4,68%
|
6,12%
|
5,09%
|
0,46%
|
0,44%
|
WPA
2 |
35,16
|
114,1
|
36,39
|
81,71
|
-44,23
|
-10,91
|
49,13
|
-60,42
|
-11,29
|
-96,20
|
-7,470
|
166,8
|
78,22
|
245,0
|
11,05
|
59,38
|
61,50
|
50,50
|
5,100
|
4,200
|
Dividend per aandeel
|
5,000
|
5,000
|
-
|
10,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-10-19
|
28-10-20
|
28-10-21
|
28-10-21
|
27-01-22
|
28-04-22
|
29-07-22
|
26-10-22
|
26-10-22
|
26-01-23
|
27-04-23
|
28-07-23
|
26-10-23
|
26-10-23
|
31-01-24
|
26-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.309.786
|
1.359.577
|
1.313.380
|
1.296.129
|
1.386.550
|
1.336.107
|
1.343.985
|
1.352.378
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
9,893
x
|
11,53
x
|
9,872
x
|
12,66
x
|
24,05
x
|
8,982
x
|
11,69
x
|
11,43
x
|
Free Cash Flow
1 |
474
|
-24.059
|
75.559
|
24.617
|
-
|
11.900
|
12.100
|
-22.500
|
ROE (netto-inkomsten/eigen vermogen)
|
10,7%
|
11,8%
|
14,1%
|
2,5%
|
-8,6%
|
23,5%
|
5,67%
|
7,07%
|
ROA (netto-inkomsten/totale activa)
|
1,56%
|
1,67%
|
2,08%
|
0,69%
|
-1,43%
|
4,12%
|
2,1%
|
1,2%
|
Totale activa
1 |
1.433.711
|
1.602.072
|
1.739.969
|
991.263
|
1.550.126
|
1.605.468
|
1.239.683
|
1.854.167
|
Nettoactief per aandeel
2 |
820,0
|
911,0
|
1.117
|
1.096
|
957,0
|
1.323
|
1.498
|
1.451
|
Cashflow per aandeel
|
548,0
|
497,0
|
562,0
|
411,0
|
282,0
|
680,0
|
-
|
-
|
Capex
1 |
113.334
|
128.463
|
60.988
|
74.096
|
83.252
|
107.000
|
111.700
|
129.200
|
Capex/omzet
|
15,07%
|
17,16%
|
8,23%
|
11,17%
|
9,37%
|
11,36%
|
11,84%
|
14,02%
|
Datum van publicatie
|
25-04-19
|
30-04-20
|
28-04-21
|
28-04-22
|
27-04-23
|
26-04-24
|
-
|
-
|
Laatste slotkoers
1.091
JPY Gemiddelde koersdoel
740
JPY Spread / Gemiddelde doel -32,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +74,67% | 1,42 mld. | | +8,64% | 136 mld. | | -2,19% | 77,98 mld. | | +0,69% | 75,38 mld. | | -8,92% | 66,47 mld. | | +61,15% | 59,36 mld. | | +4,97% | 44,9 mld. | | +7,34% | 42,26 mld. | | 0,00% | 41,94 mld. | | +3,96% | 37,31 mld. |
Elektriciteitsbedrijven - Andere
|