Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.731
JPY
|
+1,64%
|
|
+7,06%
|
-4,88%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
62.768
|
42.939
|
53.238
|
74.634
|
100.287
|
80.321
|
-
|
-
|
Bedrijfswaarde
1 |
75.391
|
56.708
|
65.572
|
82.225
|
107.366
|
85.008
|
81.301
|
79.262
|
K/w-verhouding
|
17
x
|
14,4
x
|
19,1
x
|
9,74
x
|
9,86
x
|
18,5
x
|
18
x
|
11,4
x
|
Dividendrendement
|
2,62%
|
3,65%
|
2,82%
|
3,89%
|
3,78%
|
4,76%
|
4,76%
|
4,94%
|
Marktkapitalisatie/omzet
|
1
x
|
0,74
x
|
0,99
x
|
1,05
x
|
1,2
x
|
1,12
x
|
1,12
x
|
1,02
x
|
Bedrijfswaarde/omzet
|
1,2
x
|
0,97
x
|
1,21
x
|
1,16
x
|
1,28
x
|
1,18
x
|
1,14
x
|
1,01
x
|
Bedrijfswaarde/EBITDA
|
8,1
x
|
7,35
x
|
9,34
x
|
5,94
x
|
5,81
x
|
8,07
x
|
7,62
x
|
5,88
x
|
Bedrijfswaarde/FCF
|
37,8
x
|
18,7
x
|
16,9
x
|
11,5
x
|
36,8
x
|
20,3
x
|
10,8
x
|
12,9
x
|
FCF Yield
|
2,65%
|
5,34%
|
5,91%
|
8,69%
|
2,72%
|
4,92%
|
9,26%
|
7,77%
|
Price to Book
|
1,38
x
|
1
x
|
1,24
x
|
1,53
x
|
1,72
x
|
1,26
x
|
1,25
x
|
1,22
x
|
Aantal aandelen (in duizenden)
|
32.897
|
31.343
|
29.993
|
29.007
|
29.196
|
29.411
|
-
|
-
|
Referentieprijs
2 |
1.908
|
1.370
|
1.775
|
2.573
|
3.435
|
2.731
|
2.731
|
2.731
|
Datum van publicatie
|
10-05-19
|
22-05-20
|
14-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
62.757
|
58.355
|
53.983
|
70.789
|
83.869
|
71.816
|
71.577
|
78.385
|
EBITDA
1 |
9.303
|
7.720
|
7.022
|
13.833
|
18.491
|
10.532
|
10.675
|
13.484
|
Bedrijfsresultaat (EBIT)
1 |
5.728
|
4.704
|
4.041
|
9.672
|
14.060
|
6.034
|
6.522
|
10.174
|
Operationele Marge
|
9,13%
|
8,06%
|
7,49%
|
13,66%
|
16,76%
|
8,4%
|
9,11%
|
12,98%
|
Resultaat voor belastingen (EBT)
1 |
5.420
|
4.680
|
4.251
|
11.270
|
14.401
|
6.243
|
6.007
|
8.811
|
Nettowinst (verlies)
1 |
3.700
|
3.006
|
2.803
|
7.896
|
10.144
|
4.341
|
4.458
|
7.054
|
Nettomarge
|
5,9%
|
5,15%
|
5,19%
|
11,15%
|
12,1%
|
6,04%
|
6,23%
|
9%
|
WPA
2 |
112,5
|
95,19
|
92,83
|
264,1
|
348,4
|
147,8
|
151,6
|
239,8
|
Free Cash Flow
1 |
1.997
|
3.028
|
3.876
|
7.149
|
2.921
|
4.180
|
7.530
|
6.156
|
FCF-marge
|
3,18%
|
5,19%
|
7,18%
|
10,1%
|
3,48%
|
5,82%
|
10,52%
|
7,85%
|
Kasstroomconversie (ebitda)
|
21,47%
|
39,22%
|
55,2%
|
51,68%
|
15,8%
|
39,69%
|
70,54%
|
45,65%
|
Kasstroomconversie (nettowinst)
|
53,97%
|
100,73%
|
138,28%
|
90,54%
|
28,8%
|
96,29%
|
168,93%
|
87,27%
|
Dividend per aandeel
2 |
50,00
|
50,00
|
50,00
|
100,0
|
130,0
|
130,0
|
130,0
|
135,0
|
Datum van publicatie
|
10-05-19
|
22-05-20
|
14-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
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 |
29.802
|
25.387
|
17.586
|
34.856
|
17.399
|
20.157
|
-
|
43.180
|
20.927
|
-
|
18.180
|
19.620
|
37.800
|
16.541
|
16.891
|
16.980
|
17.294
|
17.576
|
18.404
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.516
|
1.626
|
2.553
|
4.853
|
2.341
|
3.153
|
4.406
|
7.559
|
3.872
|
2.629
|
1.665
|
2.381
|
4.046
|
604
|
1.384
|
1.101
|
1.536
|
1.358
|
2.049
|
Operationele Marge
|
8,44%
|
6,4%
|
14,52%
|
13,92%
|
13,45%
|
15,64%
|
-
|
17,51%
|
18,5%
|
-
|
9,16%
|
12,14%
|
10,7%
|
3,65%
|
8,19%
|
6,48%
|
8,88%
|
7,73%
|
11,13%
|
Resultaat voor belastingen (EBT)
|
2.679
|
1.804
|
-
|
5.022
|
2.497
|
3.591
|
-
|
8.147
|
3.387
|
-
|
2.091
|
-
|
4.558
|
466
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.849
|
1.090
|
-
|
3.526
|
1.777
|
2.555
|
-
|
5.694
|
2.305
|
-
|
1.467
|
-
|
3.174
|
263
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
6,2%
|
4,29%
|
-
|
10,12%
|
10,21%
|
12,68%
|
-
|
13,19%
|
11,01%
|
-
|
8,07%
|
-
|
8,4%
|
1,59%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
58,16
|
35,89
|
-
|
117,6
|
59,23
|
88,09
|
-
|
196,0
|
79,00
|
-
|
50,16
|
-
|
108,3
|
8,860
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
25,00
|
25,00
|
-
|
40,00
|
-
|
-
|
-
|
65,00
|
-
|
-
|
-
|
-
|
65,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
01-11-19
|
04-11-20
|
02-11-21
|
02-11-21
|
03-02-22
|
04-08-22
|
04-11-22
|
04-11-22
|
03-02-23
|
12-05-23
|
03-08-23
|
02-11-23
|
02-11-23
|
02-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.623
|
13.769
|
12.334
|
7.591
|
7.079
|
4.687
|
980
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.059
|
Hefboom (schuld/ebitda)
|
1,357
x
|
1,784
x
|
1,756
x
|
0,5488
x
|
0,3828
x
|
0,445
x
|
0,0918
x
|
-
|
Free Cash Flow
1 |
1.997
|
3.028
|
3.876
|
7.149
|
2.921
|
4.180
|
7.530
|
6.156
|
ROE (netto-inkomsten/eigen vermogen)
|
8,2%
|
6,8%
|
6,5%
|
17,2%
|
18,9%
|
7,1%
|
6,8%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
4,1%
|
3,42%
|
4,68%
|
11,4%
|
14,5%
|
4,1%
|
4%
|
6,1%
|
Totale activa
1 |
90.293
|
88.023
|
59.856
|
69.564
|
70.146
|
105.878
|
111.438
|
115.639
|
Nettoactief per aandeel
2 |
1.383
|
1.366
|
1.432
|
1.678
|
1.998
|
2.171
|
2.178
|
2.248
|
Cashflow per aandeel
|
195,0
|
191,0
|
192,0
|
373,0
|
470,0
|
-
|
-
|
-
|
Capex
1 |
4.122
|
3.900
|
3.567
|
2.503
|
4.088
|
3.200
|
3.500
|
3.800
|
Capex/omzet
|
6,57%
|
6,68%
|
6,61%
|
3,54%
|
4,87%
|
4,46%
|
4,89%
|
4,85%
|
Datum van publicatie
|
10-05-19
|
22-05-20
|
14-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.731
JPY Gemiddelde koersdoel
3.125
JPY Spread / Gemiddelde doel +14,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,88% | 510 mln. | | +4,53% | 149 mld. | | +34,66% | 130 mld. | | +19,57% | 130 mld. | | +12,90% | 62,82 mld. | | +7,65% | 41,04 mld. | | +94,65% | 35 mld. | | -9,78% | 32,1 mld. | | +6,26% | 32,1 mld. | | +3,97% | 27,31 mld. |
Elektrische componenten & apparatuur - Andere
|