Vertraagde tijd
Japan Exchange
02:26:31 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
768
JPY
|
-0,65%
|
|
+7,12%
|
-13,24%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
56.892
|
62.530
|
91.726
|
110.508
|
87.138
|
64.820
|
-
|
-
|
Bedrijfswaarde
1 |
53.600
|
60.311
|
89.102
|
106.681
|
83.623
|
59.545
|
57.362
|
54.664
|
K/w-verhouding
|
68,2
x
|
141
x
|
58,2
x
|
49,5
x
|
32,6
x
|
20,5
x
|
17
x
|
14
x
|
Dividendrendement
|
0,59%
|
0,62%
|
0,71%
|
0,82%
|
1,26%
|
1,94%
|
2,33%
|
2,76%
|
Marktkapitalisatie/omzet
|
10,1
x
|
12,2
x
|
12,2
x
|
11,7
x
|
8,08
x
|
5,24
x
|
4,52
x
|
3,9
x
|
Bedrijfswaarde/omzet
|
9,56
x
|
11,8
x
|
11,9
x
|
11,3
x
|
7,76
x
|
4,81
x
|
4
x
|
3,28
x
|
Bedrijfswaarde/EBITDA
|
38,8
x
|
67,5
x
|
35,1
x
|
30,3
x
|
20,6
x
|
12,3
x
|
9,88
x
|
7,84
x
|
Bedrijfswaarde/FCF
|
41,8
x
|
-139
x
|
79,4
x
|
57,7
x
|
46,7
x
|
19,1
x
|
15,7
x
|
12,8
x
|
FCF Yield
|
2,39%
|
-0,72%
|
1,26%
|
1,73%
|
2,14%
|
5,24%
|
6,36%
|
7,84%
|
Price to Book
|
18,5
x
|
21,7
x
|
20,4
x
|
18
x
|
11
x
|
6,43
x
|
5,15
x
|
4,11
x
|
Aantal aandelen (in duizenden)
|
83.942
|
83.680
|
84.191
|
84.196
|
84.191
|
83.855
|
-
|
-
|
Referentieprijs
2 |
677,8
|
747,2
|
1.090
|
1.312
|
1.035
|
773,0
|
773,0
|
773,0
|
Datum van publicatie
|
08-11-19
|
05-11-20
|
04-11-21
|
04-11-22
|
06-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.608
|
5.119
|
7.501
|
9.418
|
10.783
|
12.380
|
14.348
|
16.641
|
EBITDA
1 |
1.380
|
894
|
2.540
|
3.519
|
4.063
|
4.846
|
5.806
|
6.976
|
Bedrijfsresultaat (EBIT)
1 |
1.303
|
784
|
2.404
|
3.367
|
3.941
|
4.676
|
5.653
|
6.817
|
Operationele Marge
|
23,23%
|
15,32%
|
32,05%
|
35,75%
|
36,55%
|
37,77%
|
39,4%
|
40,97%
|
Resultaat voor belastingen (EBT)
1 |
1.296
|
710
|
2.345
|
3.316
|
3.917
|
4.698
|
5.584
|
6.554
|
Nettowinst (verlies)
1 |
835
|
445
|
1.571
|
2.233
|
2.676
|
3.175
|
3.829
|
4.646
|
Nettomarge
|
14,89%
|
8,69%
|
20,94%
|
23,71%
|
24,82%
|
25,65%
|
26,68%
|
27,92%
|
WPA
2 |
9,932
|
5,305
|
18,72
|
26,53
|
31,79
|
37,67
|
45,44
|
55,21
|
Free Cash Flow
1 |
1.283
|
-432,3
|
1.122
|
1.849
|
1.792
|
3.123
|
3.649
|
4.287
|
FCF-marge
|
22,88%
|
-8,45%
|
14,96%
|
19,63%
|
16,62%
|
25,23%
|
25,43%
|
25,76%
|
Kasstroomconversie (ebitda)
|
92,96%
|
-
|
44,18%
|
52,52%
|
44,1%
|
64,45%
|
62,84%
|
61,45%
|
Kasstroomconversie (nettowinst)
|
153,65%
|
-
|
71,43%
|
82,78%
|
66,95%
|
98,37%
|
95,31%
|
92,28%
|
Dividend per aandeel
2 |
4,000
|
4,625
|
7,750
|
10,75
|
13,00
|
15,00
|
18,00
|
21,33
|
Datum van publicatie
|
08-11-19
|
05-11-20
|
04-11-21
|
04-11-22
|
06-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
---|
Omzet
1 |
2.905
|
3.673
|
2.192
|
4.510
|
2.362
|
2.587
|
2.617
|
5.204
|
2.694
|
2.884
|
5.579
|
2.870
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
624
|
1.257
|
775
|
1.674
|
763
|
893,4
|
1.037
|
1.930
|
877
|
1.133
|
2.011
|
1.061
|
Operationele Marge
|
21,48%
|
34,22%
|
35,36%
|
37,12%
|
32,3%
|
34,54%
|
39,61%
|
37,09%
|
32,55%
|
39,29%
|
36,05%
|
36,97%
|
Resultaat voor belastingen (EBT)
1 |
623
|
1.210
|
765
|
1.658
|
756
|
891,2
|
1.034
|
1.925
|
859
|
1.133
|
1.992
|
1.061
|
Nettowinst (verlies)
1 |
420
|
823
|
522
|
1.136
|
517
|
610,7
|
707,3
|
1.318
|
585
|
772
|
1.358
|
726
|
Nettomarge
|
14,46%
|
22,41%
|
23,81%
|
25,19%
|
21,89%
|
23,61%
|
27,02%
|
25,33%
|
21,71%
|
26,77%
|
24,34%
|
25,3%
|
WPA
2 |
5,008
|
9,835
|
6,210
|
13,50
|
6,150
|
7,250
|
-
|
15,66
|
6,940
|
9,190
|
-
|
8,640
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-05-20
|
06-05-21
|
24-01-22
|
09-05-22
|
25-07-22
|
25-01-23
|
08-05-23
|
08-05-23
|
24-07-23
|
06-11-23
|
06-11-23
|
26-01-24
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
3.292
|
2.219
|
2.624
|
3.827
|
3.515
|
5.275
|
7.458
|
10.156
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.283
|
-432
|
1.122
|
1.849
|
1.792
|
3.123
|
3.649
|
4.287
|
ROE (netto-inkomsten/eigen vermogen)
|
28%
|
14,9%
|
42,6%
|
42%
|
38,1%
|
37,6%
|
36,4%
|
34,9%
|
ROA (netto-inkomsten/totale activa)
|
29,1%
|
17,1%
|
43,5%
|
43,2%
|
40,3%
|
26,8%
|
26,9%
|
26%
|
Totale activa
1 |
2.868
|
2.603
|
3.612
|
5.170
|
6.635
|
11.846
|
14.233
|
17.868
|
Nettoactief per aandeel
2 |
36,60
|
34,40
|
53,50
|
72,80
|
94,20
|
120,0
|
150,0
|
188,0
|
Cashflow per aandeel
|
10,70
|
6,490
|
20,20
|
28,10
|
33,80
|
-
|
-
|
-
|
Capex
|
62
|
582
|
1.540
|
695
|
1.110
|
-
|
-
|
-
|
Capex/omzet
|
1,11%
|
11,37%
|
20,53%
|
7,38%
|
10,3%
|
-
|
-
|
-
|
Datum van publicatie
|
08-11-19
|
05-11-20
|
04-11-21
|
04-11-22
|
06-11-23
|
-
|
-
|
-
|
Laatste slotkoers
773
JPY Gemiddelde koersdoel
1.650
JPY Spread / Gemiddelde doel +113,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,24% | 417 mln. | | -20,47% | 2,98 mld. | | -34,80% | 2,27 mld. | | +27,75% | 1,69 mld. | | -21,43% | 1,61 mld. | | +36,47% | 877 mln. | | +21,57% | 833 mln. | | +14,02% | 830 mln. | | -.--% | 813 mln. | | -1,39% | 782 mln. |
beroepsopleidingen
|