Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.794
JPY
|
+0,21%
|
|
+1,09%
|
+27,19%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.056.798
|
1.020.549
|
1.389.057
|
1.205.931
|
1.058.225
|
1.974.028
|
-
|
-
|
Bedrijfswaarde
1 |
932.253
|
883.719
|
1.216.508
|
1.047.044
|
1.012.386
|
1.860.697
|
1.835.534
|
1.817.052
|
K/w-verhouding
|
21,5
x
|
21,4
x
|
27
x
|
24,2
x
|
22,9
x
|
32,1
x
|
31,8
x
|
30,2
x
|
Dividendrendement
|
3,55%
|
2,83%
|
2,62%
|
3,15%
|
3,12%
|
2,4%
|
1,99%
|
2,1%
|
Marktkapitalisatie/omzet
|
8,72
x
|
8,25
x
|
10,4
x
|
8,9
x
|
7,9
x
|
12,9
x
|
12,2
x
|
11,8
x
|
Bedrijfswaarde/omzet
|
7,7
x
|
7,14
x
|
9,12
x
|
7,73
x
|
7,56
x
|
12,2
x
|
11,4
x
|
10,8
x
|
Bedrijfswaarde/EBITDA
|
11,4
x
|
10,4
x
|
13,3
x
|
11,5
x
|
11,6
x
|
18,5
x
|
16,5
x
|
15,5
x
|
Bedrijfswaarde/FCF
|
19.168.365
x
|
15.870.818
x
|
17.320.049
x
|
18.748.432
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
3,71
x
|
3,42
x
|
4,32
x
|
3,82
x
|
3,37
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
535.630
|
535.440
|
535.282
|
527.529
|
524.263
|
520.303
|
-
|
-
|
Referentieprijs
2 |
1.973
|
1.906
|
2.595
|
2.286
|
2.018
|
3.794
|
3.794
|
3.794
|
Datum van publicatie
|
26-04-19
|
30-04-20
|
28-04-21
|
26-04-22
|
27-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
121.134
|
123.688
|
133.343
|
135.432
|
133.991
|
152.988
|
161.656
|
167.572
|
EBITDA
1 |
81.731
|
85.032
|
91.348
|
90.998
|
87.224
|
100.845
|
111.331
|
116.893
|
Bedrijfsresultaat (EBIT)
1 |
69.535
|
68.533
|
74.565
|
73.473
|
68.253
|
84.651
|
88.321
|
92.219
|
Operationele Marge
|
57,4%
|
55,41%
|
55,92%
|
54,25%
|
50,94%
|
55,33%
|
54,64%
|
55,03%
|
Resultaat voor belastingen (EBT)
1 |
70.786
|
69.095
|
74.732
|
73.429
|
68.207
|
85.033
|
91.960
|
97.502
|
Nettowinst (verlies)
1 |
49.057
|
47.609
|
51.389
|
49.955
|
46.342
|
61.560
|
62.052
|
65.317
|
Nettomarge
|
40,5%
|
38,49%
|
38,54%
|
36,89%
|
34,59%
|
40,24%
|
38,39%
|
38,98%
|
WPA
2 |
91,58
|
88,91
|
96,00
|
94,35
|
88,03
|
118,3
|
119,3
|
125,5
|
Free Cash Flow
|
48.635
|
55.682
|
70.237
|
55.847
|
-
|
-
|
-
|
-
|
FCF-marge
|
40,15%
|
45,02%
|
52,67%
|
41,24%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
59,51%
|
65,48%
|
76,89%
|
61,37%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
99,14%
|
116,96%
|
136,68%
|
111,79%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
70,00
|
54,00
|
68,00
|
72,00
|
63,00
|
91,10
|
75,55
|
79,53
|
Datum van publicatie
|
26-04-19
|
30-04-20
|
28-04-21
|
26-04-22
|
27-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
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
|
---|
Omzet
1 |
57.936
|
63.834
|
33.003
|
65.506
|
35.080
|
34.846
|
33.576
|
32.910
|
66.486
|
34.043
|
33.462
|
36.953
|
36.432
|
73.385
|
38.254
|
41.838
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
31.870
|
35.191
|
17.592
|
36.051
|
19.916
|
17.506
|
17.777
|
16.350
|
34.127
|
17.638
|
16.488
|
25.038
|
19.461
|
44.499
|
21.543
|
22.113
|
Operationele Marge
|
55,01%
|
55,13%
|
53,3%
|
55,03%
|
56,77%
|
50,24%
|
52,95%
|
49,68%
|
51,33%
|
51,81%
|
49,27%
|
67,76%
|
53,42%
|
60,64%
|
56,32%
|
52,85%
|
Resultaat voor belastingen (EBT)
|
32.011
|
35.225
|
-
|
36.044
|
19.892
|
-
|
17.790
|
-
|
34.122
|
17.614
|
-
|
25.068
|
-
|
44.506
|
21.518
|
-
|
Nettowinst (verlies)
|
21.573
|
23.787
|
12.273
|
24.564
|
13.449
|
-
|
12.089
|
-
|
23.189
|
11.986
|
-
|
17.736
|
-
|
31.432
|
15.159
|
-
|
Nettomarge
|
37,24%
|
37,26%
|
37,19%
|
37,5%
|
38,34%
|
-
|
36%
|
-
|
34,88%
|
35,21%
|
-
|
48%
|
-
|
42,83%
|
39,63%
|
-
|
WPA
2 |
40,29
|
44,44
|
23,21
|
46,23
|
25,48
|
22,64
|
22,93
|
21,08
|
44,01
|
22,75
|
21,27
|
34,08
|
26,33
|
60,41
|
29,13
|
29,85
|
Dividend per aandeel
|
24,00
|
26,00
|
-
|
26,00
|
-
|
-
|
-
|
-
|
26,00
|
-
|
-
|
-
|
-
|
31,00
|
-
|
-
|
Datum van publicatie
|
30-10-19
|
28-10-20
|
27-10-21
|
27-10-21
|
27-01-22
|
26-04-22
|
27-07-22
|
27-10-22
|
27-10-22
|
30-01-23
|
27-04-23
|
28-07-23
|
26-10-23
|
26-10-23
|
29-01-24
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
124.545
|
136.830
|
172.549
|
158.887
|
45.839
|
113.331
|
138.494
|
156.976
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
48.635
|
55.682
|
70.237
|
55.847
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
17,6%
|
16,3%
|
16,6%
|
15,7%
|
14,7%
|
19,9%
|
21,1%
|
22,1%
|
ROA (netto-inkomsten/totale activa)
|
0,15%
|
0,11%
|
0,12%
|
0,11%
|
0,09%
|
-
|
-
|
-
|
Totale activa
1 |
33.052.823
|
41.809.959
|
43.791.223
|
44.742.499
|
52.198.693
|
-
|
-
|
-
|
Nettoactief per aandeel
|
532,0
|
557,0
|
600,0
|
598,0
|
599,0
|
-
|
-
|
-
|
Cashflow per aandeel
|
114,0
|
120,0
|
127,0
|
127,0
|
124,0
|
-
|
-
|
-
|
Capex
|
4.143
|
1.199
|
2.880
|
2.344
|
11.301
|
-
|
-
|
-
|
Capex/omzet
|
3,42%
|
0,97%
|
2,16%
|
1,73%
|
8,43%
|
-
|
-
|
-
|
Datum van publicatie
|
26-04-19
|
30-04-20
|
28-04-21
|
26-04-22
|
27-04-23
|
-
|
-
|
-
|
Laatste slotkoers
3.794
JPY Gemiddelde koersdoel
3.392
JPY Spread / Gemiddelde doel -10,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +27,19% | 12,54 mld. | | +0,16% | 75,94 mld. | | +12,06% | 21,7 mld. | | +39,83% | 8,36 mld. | | +44,53% | 5,21 mld. | | -2,16% | 2,96 mld. | | +30,25% | 2,55 mld. | | -5,45% | 1,69 mld. | | +15,14% | 1,29 mld. | | +74,10% | 1,28 mld. |
Effecten- en grondstoffenbeurzen
|