Vertraagde tijd
Japan Exchange
06:52:08 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
129.700
JPY
|
-0,69%
|
|
-1,22%
|
-7,09%
|
Fiscaal tijdperk: Januari |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
389.577
|
398.478
|
297.875
|
282.366
|
331.230
|
-
|
-
|
Bedrijfswaarde
1 |
547.599
|
564.381
|
464.135
|
282.366
|
492.743
|
488.019
|
483.354
|
K/w-verhouding
|
31,2
x
|
32
x
|
24
x
|
19,2
x
|
20,7
x
|
19,9
x
|
19,6
x
|
Dividendrendement
|
3,21%
|
3,29%
|
4,32%
|
-
|
4,84%
|
5,03%
|
5,11%
|
Marktkapitalisatie/omzet
|
15.660.235
x
|
12.514.229
x
|
9.073.265
x
|
7.840.105
x
|
-
|
9.026.073
x
|
-
|
Bedrijfswaarde/omzet
|
22.012.426
x
|
17.724.423
x
|
14.137.536
x
|
7.840.105
x
|
-
|
13.298.601
x
|
-
|
Bedrijfswaarde/EBITDA
|
31,8
x
|
30
x
|
24
x
|
13,9
x
|
24,2
x
|
22,9
x
|
22,7
x
|
Bedrijfswaarde/FCF
|
-10,7
x
|
49,8
x
|
89,1
x
|
-
|
27,8
x
|
27,2
x
|
26
x
|
FCF Yield
|
-9,37%
|
2,01%
|
1,12%
|
-
|
3,6%
|
3,68%
|
3,84%
|
Price to Book
|
2,05
x
|
2,11
x
|
1,58
x
|
-
|
1,41
x
|
1,41
x
|
1,41
x
|
Aantal aandelen (in duizenden)
|
2.070
|
2.070
|
2.070
|
2.114
|
2.536
|
-
|
-
|
Referentieprijs
2 |
188.200
|
192.500
|
143.900
|
133.600
|
130.600
|
130.600
|
130.600
|
Datum van publicatie
|
17-03-21
|
17-03-22
|
13-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Januari |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
|
24.877
|
31.842
|
32.830
|
36.016
|
-
|
36.697
|
-
|
EBITDA
1 |
17.239
|
18.805
|
19.321
|
20.356
|
20.398
|
21.278
|
21.300
|
Bedrijfsresultaat (EBIT)
1 |
13.862
|
14.431
|
14.402
|
16.540
|
16.038
|
16.388
|
16.833
|
Operationele Marge
|
55,72%
|
45,32%
|
43,87%
|
45,92%
|
-
|
44,66%
|
-
|
Resultaat voor belastingen (EBT)
1 |
11.938
|
12.452
|
12.437
|
14.663
|
13.353
|
13.669
|
14.113
|
Nettowinst (verlies)
1 |
11.935
|
12.449
|
12.434
|
14.662
|
13.352
|
14.152
|
14.112
|
Nettomarge
|
47,98%
|
39,1%
|
37,87%
|
40,71%
|
-
|
38,56%
|
-
|
WPA
2 |
6.025
|
6.014
|
6.006
|
6.956
|
6.317
|
6.564
|
6.677
|
Free Cash Flow
1 |
-51.291
|
11.331
|
5.207
|
-
|
17.735
|
17.963
|
18.561
|
FCF-marge
|
-206,18%
|
35,59%
|
15,86%
|
-
|
-
|
48,95%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
60,26%
|
26,95%
|
-
|
86,95%
|
84,42%
|
87,14%
|
Kasstroomconversie (nettowinst)
|
-
|
91,02%
|
41,88%
|
-
|
132,83%
|
126,93%
|
131,53%
|
Dividend per aandeel
2 |
6.033
|
6.326
|
6.222
|
-
|
6.318
|
6.570
|
6.676
|
Datum van publicatie
|
17-03-21
|
17-03-22
|
13-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: January |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
2027 S1
|
---|
Omzet
1 |
13.892
|
13.893
|
15.350
|
16.493
|
17.194
|
17.945
|
17.848
|
18.167
|
20.911
|
20.282
|
19.739
|
19.504
|
20.670
|
EBITDA
1 |
-
|
9.406
|
9.561
|
9.245
|
9.623
|
9.698
|
10.065
|
-
|
12.690
|
12.620
|
11.134
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.614
|
7.614
|
7.642
|
6.789
|
7.462
|
6.940
|
8.355
|
8.185
|
9.786
|
9.450
|
8.963
|
8.700
|
9.594
|
Operationele Marge
|
54,81%
|
54,81%
|
49,79%
|
41,16%
|
43,4%
|
38,67%
|
46,81%
|
45,05%
|
46,8%
|
46,59%
|
45,41%
|
44,6%
|
46,42%
|
Resultaat voor belastingen (EBT)
1 |
6.618
|
6.619
|
6.665
|
5.787
|
6.494
|
5.943
|
7.420
|
7.244
|
8.419
|
7.978
|
7.649
|
7.484
|
8.117
|
Nettowinst (verlies)
1 |
6.617
|
6.618
|
6.664
|
5.786
|
6.493
|
5.941
|
7.419
|
7.243
|
8.406
|
8.108
|
7.649
|
7.484
|
8.117
|
Nettomarge
|
47,63%
|
47,64%
|
43,41%
|
35,08%
|
37,76%
|
33,11%
|
41,57%
|
39,87%
|
40,2%
|
39,98%
|
38,75%
|
38,37%
|
39,27%
|
WPA
2 |
3.215
|
3.197
|
3.219
|
2.795
|
3.136
|
2.870
|
3.530
|
3.426
|
3.314
|
3.331
|
3.195
|
3.224
|
3.200
|
Dividend per aandeel
2 |
3.201
|
3.201
|
3.266
|
3.060
|
3.100
|
3.122
|
3.282
|
-
|
3.405
|
3.409
|
3.425
|
3.264
|
3.260
|
Datum van publicatie
|
17-03-21
|
17-03-21
|
15-09-21
|
17-03-22
|
14-09-22
|
13-03-23
|
13-09-23
|
14-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
158.022
|
165.903
|
166.260
|
-
|
161.514
|
156.789
|
152.124
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
9,166
x
|
8,822
x
|
8,605
x
|
-
|
7,918
x
|
7,369
x
|
7,142
x
|
Free Cash Flow
1 |
-
|
-51.291
|
11.331
|
5.207
|
-
|
17.735
|
17.963
|
18.561
|
ROE (netto-inkomsten/eigen vermogen)
|
3,64%
|
6,91%
|
6,56%
|
15,2%
|
-
|
6,83%
|
7,05%
|
7,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,25%
|
3,04%
|
2,98%
|
-
|
3,7%
|
3,77%
|
3,9%
|
Totale activa
1 |
-
|
367.126
|
409.857
|
417.876
|
-
|
360.587
|
374.920
|
362.032
|
Nettoactief per aandeel
2 |
-
|
91.812
|
91.387
|
91.257
|
-
|
92.484
|
92.665
|
92.793
|
Cashflow per aandeel
2 |
-
|
8.382
|
16.048
|
9.414
|
-
|
8.391
|
8.499
|
8.782
|
Capex
1 |
-
|
67.896
|
21.887
|
-
|
-
|
18.327
|
3.015
|
-
|
Capex/omzet
|
-
|
272,93%
|
68,74%
|
-
|
-
|
-
|
8,22%
|
-
|
Datum van publicatie
|
-
|
17-03-21
|
17-03-22
|
13-03-23
|
14-03-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,09% | 2,1 mld. | | -23,44% | 94,48 mld. | | +24,70% | 39,08 mld. | | -23,69% | 9,31 mld. | | -15,35% | 7,47 mld. | | -27,42% | 6,24 mld. | | -12,40% | 6,25 mld. | | -13,76% | 6,01 mld. | | -12,49% | 5,85 mld. | | -12,56% | 5,23 mld. |
industrie vastgoed
|