Beurs gesloten -
Japan Exchange
08:00:00 24-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.892
JPY
|
+0,32%
|
|
-0,79%
|
+93,46%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.654
|
14.865
|
36.924
|
35.729
|
27.692
|
36.566
|
-
|
-
|
Bedrijfswaarde
1 |
5.279
|
10.788
|
31.053
|
29.078
|
19.716
|
35.275
|
36.566
|
36.566
|
K/w-verhouding
|
17,7
x
|
19
x
|
29,4
x
|
19,9
x
|
14
x
|
23,8
x
|
23,6
x
|
20,3
x
|
Dividendrendement
|
2,48%
|
1,6%
|
0,86%
|
1,27%
|
2%
|
6,28%
|
5,3%
|
3,71%
|
Marktkapitalisatie/omzet
|
1,88
x
|
2,82
x
|
5,36
x
|
4,42
x
|
3,16
x
|
4,41
x
|
4,2
x
|
3,81
x
|
Bedrijfswaarde/omzet
|
1,88
x
|
2,82
x
|
5,36
x
|
4,42
x
|
3,16
x
|
4,41
x
|
4,2
x
|
3,81
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
15,6
x
|
12
x
|
8,6
x
|
14,4
x
|
-
|
-
|
Bedrijfswaarde/FCF
|
15,3
x
|
11,3
x
|
18
x
|
16,7
x
|
15,2
x
|
30,1
x
|
20,7
x
|
21,2
x
|
FCF Yield
|
6,55%
|
8,82%
|
5,55%
|
5,99%
|
6,58%
|
3,32%
|
4,83%
|
4,72%
|
Price to Book
|
1,6
x
|
2,52
x
|
5,19
x
|
4,5
x
|
2,94
x
|
3,62
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
19.490
|
19.820
|
19.820
|
19.762
|
19.794
|
19.388
|
-
|
-
|
Referentieprijs
2 |
444,0
|
750,0
|
1.863
|
1.808
|
1.399
|
1.886
|
1.886
|
1.886
|
Datum van publicatie
|
09-05-19
|
30-04-20
|
30-04-21
|
28-04-22
|
28-04-23
|
01-05-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.609
|
5.279
|
6.891
|
8.092
|
8.753
|
8.001
|
8.700
|
9.600
|
EBITDA
1 |
-
|
-
|
2.373
|
2.972
|
3.221
|
2.444
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
746
|
1.172
|
2.022
|
2.687
|
2.930
|
2.228
|
2.300
|
2.700
|
Operationele Marge
|
16,19%
|
22,21%
|
29,34%
|
33,21%
|
33,48%
|
27,85%
|
26,44%
|
28,12%
|
Resultaat voor belastingen (EBT)
1 |
744,1
|
1.069
|
1.917
|
2.680
|
2.924
|
2.231
|
2.300
|
2.700
|
Nettowinst (verlies)
1 |
494,3
|
780,6
|
1.255
|
1.801
|
1.975
|
1.502
|
1.550
|
1.800
|
Nettomarge
|
10,73%
|
14,79%
|
18,21%
|
22,26%
|
22,56%
|
18,77%
|
17,82%
|
18,75%
|
WPA
2 |
25,05
|
39,51
|
63,32
|
90,94
|
99,82
|
76,98
|
80,00
|
92,90
|
Free Cash Flow
1 |
567
|
1.311
|
2.051
|
2.142
|
1.823
|
1.173
|
1.766
|
1.727
|
FCF-marge
|
12,3%
|
24,83%
|
29,76%
|
26,46%
|
20,83%
|
14,65%
|
20,3%
|
17,99%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
86,43%
|
72,07%
|
56,6%
|
47,98%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
114,71%
|
167,94%
|
163,43%
|
118,91%
|
92,33%
|
78,08%
|
113,94%
|
95,94%
|
Dividend per aandeel
2 |
11,00
|
12,00
|
16,00
|
23,00
|
28,00
|
115,0
|
100,0
|
70,00
|
Datum van publicatie
|
09-05-19
|
30-04-20
|
30-04-21
|
28-04-22
|
28-04-23
|
01-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
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 |
2.440
|
3.103
|
1.956
|
3.711
|
2.004
|
2.377
|
1.980
|
2.227
|
4.206
|
2.211
|
2.335
|
1.802
|
2.039
|
3.841
|
1.928
|
2.232
|
1.940
|
2.140
|
2.180
|
2.440
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
490
|
869
|
685
|
1.263
|
722
|
701,9
|
630
|
762,1
|
1.392
|
779
|
758,5
|
414,9
|
637,8
|
1.052
|
512
|
664,3
|
420
|
580
|
610
|
690
|
Operationele Marge
|
20,08%
|
28,01%
|
35,02%
|
34,03%
|
36,03%
|
29,53%
|
31,82%
|
34,22%
|
33,1%
|
35,23%
|
32,48%
|
23,02%
|
31,27%
|
27,39%
|
26,56%
|
29,76%
|
21,65%
|
27,1%
|
27,98%
|
28,28%
|
Resultaat voor belastingen (EBT)
1 |
354
|
827
|
683
|
1.255
|
721
|
703,9
|
629
|
760,6
|
1.390
|
773
|
760,7
|
417,2
|
639,7
|
1.056
|
504
|
670,7
|
420
|
580
|
610
|
690
|
Nettowinst (verlies)
1 |
318
|
555
|
468
|
855
|
488
|
457,3
|
428
|
517,9
|
946
|
521
|
507,1
|
280,6
|
436,8
|
717
|
334
|
450,8
|
280
|
390
|
410
|
470
|
Nettomarge
|
13,03%
|
17,89%
|
23,93%
|
23,04%
|
24,35%
|
19,24%
|
21,62%
|
23,26%
|
22,49%
|
23,56%
|
21,72%
|
15,57%
|
21,42%
|
18,67%
|
17,32%
|
20,2%
|
14,43%
|
18,22%
|
18,81%
|
19,26%
|
WPA
|
16,15
|
28,05
|
-
|
43,09
|
24,71
|
-
|
21,66
|
-
|
47,85
|
26,35
|
-
|
14,17
|
-
|
36,33
|
17,32
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
6,000
|
7,000
|
-
|
11,00
|
-
|
-
|
-
|
-
|
14,00
|
-
|
-
|
-
|
-
|
15,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-10-19
|
30-10-20
|
29-10-21
|
29-10-21
|
31-01-22
|
28-04-22
|
29-07-22
|
31-10-22
|
31-10-22
|
31-01-23
|
28-04-23
|
31-07-23
|
31-10-23
|
31-10-23
|
31-01-24
|
01-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
3.375
|
4.077
|
5.871
|
6.651
|
7.976
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
567
|
1.311
|
2.051
|
2.142
|
1.823
|
1.173
|
1.766
|
1.727
|
ROE (netto-inkomsten/eigen vermogen)
|
7,2%
|
13,8%
|
19,3%
|
23,9%
|
22,7%
|
15,6%
|
16,5%
|
19,4%
|
ROA (netto-inkomsten/totale activa)
|
9,99%
|
15,7%
|
23,5%
|
28%
|
27,6%
|
19,8%
|
20,9%
|
24,8%
|
Totale activa
1 |
4.947
|
4.965
|
5.338
|
6.425
|
7.163
|
7.586
|
7.416
|
7.258
|
Nettoactief per aandeel
|
277,0
|
297,0
|
359,0
|
401,0
|
476,0
|
506,0
|
-
|
-
|
Cashflow per aandeel
2 |
25,30
|
55,90
|
81,00
|
105,0
|
114,0
|
88,00
|
92,90
|
104,0
|
Capex
1 |
95
|
6,05
|
78,4
|
57,8
|
53,2
|
202
|
200
|
200
|
Capex/omzet
|
2,06%
|
0,11%
|
1,14%
|
0,71%
|
0,61%
|
2,52%
|
2,3%
|
2,08%
|
Datum van publicatie
|
09-05-19
|
30-04-20
|
30-04-21
|
28-04-22
|
28-04-23
|
01-05-24
|
-
|
-
|
Laatste slotkoers
1.886
JPY Gemiddelde koersdoel
2.000
JPY Spread / Gemiddelde doel +6,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +93,46% | 229 mln. | | +90,36% | 969 mln. | | +55,93% | 93,08 mln. | | +11,74% | 61,54 mln. | | -1,59% | 58,13 mln. | | -39,01% | 53,01 mln. |
Content & Site Management Services
|