Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
544
JPY
|
+0,93%
|
|
+5,02%
|
-23,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
49.715
|
31.342
|
36.281
|
39.431
|
27.650
|
20.558
|
-
|
-
|
Bedrijfswaarde
1 |
48.095
|
30.403
|
35.463
|
38.785
|
29.589
|
20.558
|
20.558
|
20.558
|
K/w-verhouding
|
32,3
x
|
45,7
x
|
34,4
x
|
26,4
x
|
17,4
x
|
13,4
x
|
12,5
x
|
11,6
x
|
Dividendrendement
|
0,72%
|
0,77%
|
0,66%
|
0,61%
|
0,85%
|
1,1%
|
1,14%
|
1,3%
|
Marktkapitalisatie/omzet
|
3,25
x
|
2,4
x
|
2,58
x
|
2,68
x
|
1,57
x
|
1,14
x
|
1,07
x
|
1,01
x
|
Bedrijfswaarde/omzet
|
3,25
x
|
2,4
x
|
2,58
x
|
2,68
x
|
1,57
x
|
1,14
x
|
1,07
x
|
1,01
x
|
Bedrijfswaarde/EBITDA
|
17,9
x
|
-
|
-
|
-
|
9,47
x
|
6,59
x
|
5,96
x
|
5,54
x
|
Bedrijfswaarde/FCF
|
22
x
|
58,5
x
|
211
x
|
-
|
27,2
x
|
10,6
x
|
12
x
|
11,1
x
|
FCF Yield
|
4,54%
|
1,71%
|
0,47%
|
-
|
3,67%
|
9,41%
|
8,32%
|
9%
|
Price to Book
|
10,1
x
|
5,96
x
|
5,88
x
|
5,21
x
|
3,7
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
40.028
|
40.028
|
40.045
|
40.236
|
38.944
|
37.790
|
-
|
-
|
Referentieprijs
2 |
1.242
|
783,0
|
906,0
|
980,0
|
710,0
|
544,0
|
544,0
|
544,0
|
Datum van publicatie
|
14-02-20
|
10-02-21
|
09-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.282
|
13.072
|
14.081
|
14.716
|
17.649
|
18.040
|
19.150
|
20.310
|
EBITDA
1 |
2.784
|
-
|
-
|
-
|
2.919
|
3.120
|
3.450
|
3.710
|
Bedrijfsresultaat (EBIT)
1 |
2.339
|
1.620
|
1.516
|
1.993
|
2.231
|
2.330
|
2.570
|
2.770
|
Operationele Marge
|
15,31%
|
12,39%
|
10,77%
|
13,54%
|
12,64%
|
12,92%
|
13,42%
|
13,64%
|
Resultaat voor belastingen (EBT)
1 |
2.342
|
1.316
|
1.413
|
2.013
|
2.362
|
2.420
|
2.700
|
2.900
|
Nettowinst (verlies)
1 |
1.523
|
686
|
1.054
|
1.493
|
1.629
|
1.595
|
1.720
|
1.850
|
Nettomarge
|
9,97%
|
5,25%
|
7,49%
|
10,15%
|
9,23%
|
8,84%
|
8,98%
|
9,11%
|
WPA
2 |
38,49
|
17,15
|
26,33
|
37,17
|
40,84
|
40,58
|
43,68
|
46,96
|
Free Cash Flow
1 |
2.259
|
536
|
171,9
|
-
|
1.015
|
1.935
|
1.710
|
1.850
|
FCF-marge
|
14,78%
|
4,1%
|
1,22%
|
-
|
5,75%
|
10,73%
|
8,93%
|
9,11%
|
Kasstroomconversie (ebitda)
|
81,14%
|
-
|
-
|
-
|
34,79%
|
62,02%
|
49,58%
|
49,88%
|
Kasstroomconversie (nettowinst)
|
148,33%
|
78,13%
|
16,31%
|
-
|
62,32%
|
121,32%
|
99,45%
|
100,03%
|
Dividend per aandeel
2 |
9,000
|
6,000
|
6,000
|
6,000
|
6,000
|
6,000
|
6,200
|
7,050
|
Datum van publicatie
|
14-02-20
|
10-02-21
|
09-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
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 |
6.132
|
6.755
|
3.620
|
3.706
|
3.648
|
3.718
|
7.366
|
3.691
|
3.659
|
3.864
|
3.861
|
7.725
|
5.830
|
4.094
|
4.255
|
4.280
|
4.340
|
4.325
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
764
|
684
|
384
|
448
|
424
|
507
|
931
|
638
|
424
|
534
|
430
|
964
|
776,4
|
489,8
|
605
|
520
|
630
|
545
|
Operationele Marge
|
12,46%
|
10,13%
|
10,61%
|
12,09%
|
11,62%
|
13,64%
|
12,64%
|
17,29%
|
11,59%
|
13,82%
|
11,14%
|
12,48%
|
13,32%
|
11,96%
|
14,22%
|
12,15%
|
14,52%
|
12,6%
|
Resultaat voor belastingen (EBT)
|
446
|
645
|
413
|
-
|
421
|
-
|
975
|
644
|
-
|
615
|
-
|
1.289
|
883
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
212
|
367
|
269
|
418
|
361
|
382
|
743
|
425
|
325
|
365
|
440
|
805
|
571,5
|
252,1
|
395
|
340
|
410
|
355
|
Nettomarge
|
3,46%
|
5,43%
|
7,43%
|
11,28%
|
9,9%
|
10,27%
|
10,09%
|
11,51%
|
8,88%
|
9,45%
|
11,4%
|
10,42%
|
9,8%
|
6,16%
|
9,28%
|
7,94%
|
9,45%
|
8,21%
|
WPA
|
5,300
|
9,180
|
6,710
|
-
|
9,020
|
-
|
18,52
|
10,59
|
-
|
9,090
|
-
|
19,97
|
14,24
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-08-20
|
10-08-21
|
12-11-21
|
09-02-22
|
10-05-22
|
10-08-22
|
10-08-22
|
10-11-22
|
10-02-23
|
12-05-23
|
10-08-23
|
10-08-23
|
10-11-23
|
09-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
1.939
|
-
|
-
|
-
|
Nettokaspositie
|
1.620
|
939
|
818
|
646
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
0,6643
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.259
|
536
|
172
|
-
|
1.015
|
1.935
|
1.711
|
1.851
|
ROE (netto-inkomsten/eigen vermogen)
|
36%
|
13,5%
|
18,4%
|
21,7%
|
21,7%
|
19,5%
|
19%
|
19,7%
|
ROA (netto-inkomsten/totale activa)
|
24,9%
|
12,1%
|
10,5%
|
15,1%
|
14,4%
|
12%
|
12,9%
|
13,1%
|
Totale activa
1 |
6.119
|
5.688
|
10.053
|
9.876
|
11.354
|
13.292
|
13.385
|
14.176
|
Nettoactief per aandeel
|
123,0
|
131,0
|
154,0
|
188,0
|
192,0
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
44,30
|
23,30
|
34,60
|
46,20
|
51,40
|
56,70
|
59,30
|
62,40
|
Capex
1 |
201
|
506
|
883
|
924
|
2.502
|
845
|
885
|
920
|
Capex/omzet
|
1,32%
|
3,87%
|
6,27%
|
6,28%
|
14,18%
|
4,68%
|
4,62%
|
4,53%
|
Datum van publicatie
|
14-02-20
|
10-02-21
|
09-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Laatste slotkoers
544
JPY Gemiddelde koersdoel
600
JPY Spread / Gemiddelde doel +10,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -23,38% | 131 mln. | | +4,81% | 10,51 mld. | | -10,60% | 2,48 mld. | | -11,84% | 2,42 mld. | | -20,25% | 2,19 mld. | | -0,09% | 1,98 mld. | | -2,51% | 998 mln. | | -14,10% | 967 mln. | | -37,09% | 760 mln. | | -7,52% | 672 mln. |
Persoonlijke diensten - Andere
|