Vertraagde tijd
Japan Exchange
08:00:00 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.833
JPY
|
+5,22%
|
|
+2,98%
|
-25,40%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.675
|
29.501
|
51.747
|
43.654
|
30.957
|
-
|
-
|
Bedrijfswaarde
1 |
22.403
|
23.551
|
46.458
|
34.725
|
30.957
|
30.957
|
30.957
|
K/w-verhouding
|
26
x
|
23,6
x
|
26,9
x
|
11
x
|
11,5
x
|
9,4
x
|
8,72
x
|
Dividendrendement
|
-
|
-
|
-
|
0,53%
|
0,27%
|
0,29%
|
0,46%
|
Marktkapitalisatie/omzet
|
1,18
x
|
1,04
x
|
1,47
x
|
1,05
x
|
0,67
x
|
0,62
x
|
0,59
x
|
Bedrijfswaarde/omzet
|
1,18
x
|
1,04
x
|
1,47
x
|
1,05
x
|
0,67
x
|
0,62
x
|
0,59
x
|
Bedrijfswaarde/EBITDA
|
-
|
11,8
x
|
14,9
x
|
9,29
x
|
5,9
x
|
5,13
x
|
4,62
x
|
Bedrijfswaarde/FCF
|
10,3
x
|
64,8
x
|
-70,1
x
|
38,6
x
|
16,5
x
|
10,3
x
|
8,9
x
|
FCF Yield
|
9,73%
|
1,54%
|
-1,43%
|
2,59%
|
6,05%
|
9,71%
|
11,2%
|
Price to Book
|
4,01
x
|
3,51
x
|
5,01
x
|
3,06
x
|
1,84
x
|
1,56
x
|
1,33
x
|
Aantal aandelen (in duizenden)
|
17.270
|
17.482
|
17.482
|
17.767
|
17.771
|
-
|
-
|
Referentieprijs
2 |
1.602
|
1.688
|
2.960
|
2.457
|
1.742
|
1.742
|
1.742
|
Datum van publicatie
|
12-02-21
|
10-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.363
|
28.397
|
35.269
|
41.643
|
46.400
|
49.800
|
52.775
|
EBITDA
1 |
-
|
2.503
|
3.474
|
4.699
|
5.250
|
6.035
|
6.695
|
Bedrijfsresultaat (EBIT)
1 |
1.512
|
2.335
|
3.235
|
4.379
|
4.825
|
5.733
|
6.250
|
Operationele Marge
|
6,47%
|
8,22%
|
9,17%
|
10,52%
|
10,4%
|
11,51%
|
11,84%
|
Resultaat voor belastingen (EBT)
1 |
1.394
|
2.361
|
3.453
|
6.750
|
5.000
|
5.800
|
6.500
|
Nettowinst (verlies)
1 |
905
|
1.244
|
1.927
|
3.954
|
2.700
|
3.283
|
3.550
|
Nettomarge
|
3,87%
|
4,38%
|
5,46%
|
9,49%
|
5,82%
|
6,59%
|
6,73%
|
WPA
2 |
61,60
|
71,48
|
110,2
|
224,4
|
152,0
|
185,3
|
199,8
|
Free Cash Flow
1 |
2.693
|
455
|
-738
|
1.130
|
1.874
|
3.005
|
3.480
|
FCF-marge
|
11,53%
|
1,6%
|
-2,09%
|
2,71%
|
4,04%
|
6,03%
|
6,59%
|
Kasstroomconversie (ebitda)
|
-
|
18,18%
|
-
|
24,05%
|
35,69%
|
49,79%
|
51,98%
|
Kasstroomconversie (nettowinst)
|
297,57%
|
36,58%
|
-
|
28,58%
|
69,39%
|
91,52%
|
98,03%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
13,00
|
4,667
|
5,000
|
8,000
|
Datum van publicatie
|
12-02-21
|
10-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
10.527
|
14.322
|
6.610
|
8.078
|
-
|
16.199
|
9.913
|
9.157
|
19.070
|
9.716
|
9.801
|
19.517
|
10.951
|
11.175
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
414
|
1.588
|
615
|
1.219
|
687
|
1.906
|
1.236
|
93
|
1.329
|
1.031
|
888
|
1.919
|
1.130
|
1.330
|
Operationele Marge
|
3,93%
|
11,09%
|
9,3%
|
15,09%
|
-
|
11,77%
|
12,47%
|
1,02%
|
6,97%
|
10,61%
|
9,06%
|
9,83%
|
10,32%
|
11,9%
|
Resultaat voor belastingen (EBT)
|
369
|
1.561
|
608
|
1.351
|
-
|
2.055
|
1.244
|
154
|
-
|
968
|
-
|
4.906
|
1.101
|
-
|
Nettowinst (verlies)
|
251
|
906
|
325
|
809
|
-
|
1.150
|
699
|
78
|
-
|
558
|
-
|
3.012
|
564
|
-
|
Nettomarge
|
2,38%
|
6,33%
|
4,92%
|
10,01%
|
-
|
7,1%
|
7,05%
|
0,85%
|
-
|
5,74%
|
-
|
15,43%
|
5,15%
|
-
|
WPA
|
17,11
|
52,29
|
18,54
|
46,32
|
-
|
65,78
|
39,99
|
-
|
-
|
31,90
|
-
|
171,4
|
31,92
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-08-20
|
12-08-21
|
12-11-21
|
13-05-22
|
10-08-22
|
10-08-22
|
11-11-22
|
10-02-23
|
10-02-23
|
12-05-23
|
09-08-23
|
09-08-23
|
10-11-23
|
09-02-24
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
5.272
|
5.950
|
5.289
|
8.929
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.693
|
455
|
-738
|
1.130
|
1.874
|
3.005
|
3.480
|
ROE (netto-inkomsten/eigen vermogen)
|
20,9%
|
16,2%
|
20,6%
|
32,1%
|
17,3%
|
17,3%
|
16,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
17,1%
|
22,7%
|
22%
|
11,4%
|
12,2%
|
12,1%
|
Totale activa
1 |
-
|
7.268
|
8.485
|
17.959
|
23.684
|
26.913
|
29.461
|
Nettoactief per aandeel
2 |
400,0
|
481,0
|
591,0
|
804,0
|
949,0
|
1.119
|
1.311
|
Cashflow per aandeel
|
71,20
|
81,10
|
124,0
|
242,0
|
-
|
-
|
-
|
Capex
1 |
50
|
84
|
147
|
106
|
300
|
300
|
300
|
Capex/omzet
|
0,21%
|
0,3%
|
0,42%
|
0,25%
|
0,65%
|
0,6%
|
0,57%
|
Datum van publicatie
|
12-02-21
|
10-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Laatste slotkoers
1.742
JPY Gemiddelde koersdoel
3.530
JPY Spread / Gemiddelde doel +102,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -25,40% | 201 mln. | | +12,22% | 388 mld. | | +10,11% | 132 mld. | | -11,01% | 63,47 mld. | | -11,06% | 46,64 mld. | | -11,38% | 36,53 mld. | | +5,78% | 34,71 mld. | | +10,80% | 18 mld. | | +18,68% | 15,32 mld. | | +1,67% | 11,27 mld. |
Persoonlijke producten - NEC
|