Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6.524
JPY
|
+0,51%
|
|
+2,42%
|
+5,40%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
96.242
|
127.403
|
212.117
|
350.439
|
216.723
|
331.587
|
-
|
-
|
Bedrijfswaarde
1 |
108.202
|
140.838
|
230.086
|
323.322
|
194.945
|
317.619
|
304.962
|
295.510
|
K/w-verhouding
|
16,2
x
|
23,8
x
|
56,6
x
|
27,8
x
|
12,2
x
|
18,2
x
|
15,7
x
|
13,2
x
|
Dividendrendement
|
1,05%
|
0,91%
|
0,55%
|
0,73%
|
1,55%
|
1,14%
|
1,4%
|
1,59%
|
Marktkapitalisatie/omzet
|
0,86
x
|
1,09
x
|
1,92
x
|
2,53
x
|
1,33
x
|
1,92
x
|
1,8
x
|
1,66
x
|
Bedrijfswaarde/omzet
|
0,97
x
|
1,2
x
|
2,08
x
|
2,34
x
|
1,2
x
|
1,84
x
|
1,65
x
|
1,48
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
13,3
x
|
24,4
x
|
17,5
x
|
6,7
x
|
11
x
|
8,96
x
|
7,55
x
|
Bedrijfswaarde/FCF
|
55,3
x
|
-71,5
x
|
-54,7
x
|
14,7
x
|
-81,8
x
|
22,1
x
|
18,6
x
|
16,6
x
|
FCF Yield
|
1,81%
|
-1,4%
|
-1,83%
|
6,79%
|
-1,22%
|
4,53%
|
5,38%
|
6,02%
|
Price to Book
|
2,31
x
|
2,83
x
|
4,16
x
|
4,08
x
|
2,13
x
|
2,8
x
|
2,49
x
|
2,18
x
|
Aantal aandelen (in duizenden)
|
48.314
|
48.314
|
48.318
|
51.010
|
51.054
|
51.084
|
-
|
-
|
Referentieprijs
2 |
1.992
|
2.637
|
4.390
|
6.870
|
4.245
|
6.491
|
6.491
|
6.491
|
Datum van publicatie
|
15-05-19
|
15-05-20
|
14-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
111.289
|
117.243
|
110.439
|
138.408
|
162.689
|
172.856
|
184.664
|
199.187
|
EBITDA
1 |
9.425
|
10.590
|
9.440
|
18.478
|
29.077
|
28.916
|
34.048
|
39.133
|
Bedrijfsresultaat (EBIT)
1 |
6.670
|
7.030
|
5.224
|
14.144
|
24.155
|
24.317
|
28.762
|
33.494
|
Operationele Marge
|
5,99%
|
6%
|
4,73%
|
10,22%
|
14,85%
|
14,07%
|
15,58%
|
16,82%
|
Resultaat voor belastingen (EBT)
1 |
7.514
|
7.451
|
5.614
|
16.651
|
23.715
|
26.161
|
29.867
|
34.887
|
Nettowinst (verlies)
1 |
5.940
|
5.359
|
3.745
|
12.278
|
17.830
|
18.235
|
21.170
|
25.091
|
Nettomarge
|
5,34%
|
4,57%
|
3,39%
|
8,87%
|
10,96%
|
10,55%
|
11,46%
|
12,6%
|
WPA
2 |
123,0
|
110,9
|
77,51
|
246,8
|
349,3
|
357,2
|
414,6
|
491,4
|
Free Cash Flow
1 |
1.957
|
-1.971
|
-4.206
|
21.955
|
-2.383
|
14.400
|
16.400
|
17.800
|
FCF-marge
|
1,76%
|
-1,68%
|
-3,81%
|
15,86%
|
-1,46%
|
8,33%
|
8,88%
|
8,94%
|
Kasstroomconversie (ebitda)
|
20,76%
|
-
|
-
|
118,82%
|
-
|
49,8%
|
48,17%
|
45,49%
|
Kasstroomconversie (nettowinst)
|
32,95%
|
-
|
-
|
178,82%
|
-
|
78,97%
|
77,47%
|
70,94%
|
Dividend per aandeel
2 |
21,00
|
24,00
|
24,00
|
50,00
|
66,00
|
74,00
|
90,60
|
103,2
|
Datum van publicatie
|
15-05-19
|
15-05-20
|
14-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
51.112
|
66.131
|
49.388
|
61.051
|
29.574
|
53.368
|
37.449
|
47.591
|
85.040
|
28.856
|
35.887
|
64.743
|
42.952
|
54.994
|
97.946
|
28.671
|
40.047
|
68.718
|
38.159
|
63.588
|
103.932
|
32.529
|
40.296
|
72.000
|
47.825
|
60.000
|
108.000
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8.478
|
-
|
6.032
|
11.069
|
-
|
3.947
|
7.065
|
-
|
10.451
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.467
|
5.563
|
2.468
|
2.756
|
2.804
|
3.676
|
5.110
|
5.358
|
10.468
|
1.914
|
4.995
|
6.909
|
10.518
|
6.728
|
17.246
|
1.042
|
7.249
|
8.291
|
4.960
|
10.338
|
16.459
|
2.254
|
6.626
|
8.600
|
9.012
|
9.400
|
18.200
|
Operationele Marge
|
2,87%
|
8,41%
|
5%
|
4,51%
|
9,48%
|
6,89%
|
13,65%
|
11,26%
|
12,31%
|
6,63%
|
13,92%
|
10,67%
|
24,49%
|
12,23%
|
17,61%
|
3,63%
|
18,1%
|
12,07%
|
13%
|
16,26%
|
15,84%
|
6,93%
|
16,44%
|
11,94%
|
18,84%
|
15,67%
|
16,85%
|
Resultaat voor belastingen (EBT)
1 |
1.953
|
-
|
2.895
|
2.719
|
3.672
|
4.766
|
5.380
|
6.505
|
11.885
|
4.281
|
5.366
|
9.647
|
8.171
|
-
|
-
|
2.650
|
7.592
|
10.242
|
3.985
|
8.258
|
16.308
|
1.250
|
7.450
|
8.700
|
8.850
|
9.450
|
18.300
|
Nettowinst (verlies)
1 |
1.229
|
4.130
|
1.932
|
1.813
|
2.902
|
3.665
|
3.666
|
4.947
|
8.613
|
3.215
|
4.014
|
7.229
|
6.037
|
4.564
|
10.601
|
1.724
|
5.792
|
7.516
|
2.630
|
7.074
|
11.424
|
1.589
|
4.497
|
6.264
|
6.652
|
6.804
|
13.176
|
Nettomarge
|
2,4%
|
6,25%
|
3,91%
|
2,97%
|
9,81%
|
6,87%
|
9,79%
|
10,39%
|
10,13%
|
11,14%
|
11,19%
|
11,17%
|
14,06%
|
8,3%
|
10,82%
|
6,01%
|
14,46%
|
10,94%
|
6,89%
|
11,12%
|
10,99%
|
4,89%
|
11,16%
|
8,7%
|
13,91%
|
11,34%
|
12,2%
|
WPA
2 |
25,45
|
85,49
|
40,00
|
37,51
|
59,76
|
75,56
|
73,01
|
98,21
|
171,2
|
63,03
|
78,64
|
141,7
|
118,3
|
89,40
|
207,7
|
33,77
|
113,4
|
147,2
|
51,48
|
146,6
|
223,8
|
31,43
|
88,54
|
122,6
|
130,7
|
133,2
|
257,9
|
Dividend per aandeel
2 |
12,00
|
-
|
12,00
|
12,00
|
14,00
|
14,00
|
-
|
36,00
|
36,00
|
-
|
30,00
|
30,00
|
-
|
36,00
|
36,00
|
-
|
33,00
|
33,00
|
-
|
41,00
|
41,00
|
-
|
40,00
|
40,00
|
-
|
40,00
|
40,00
|
Datum van publicatie
|
08-11-19
|
15-05-20
|
06-11-20
|
14-05-21
|
05-11-21
|
05-11-21
|
04-02-22
|
13-05-22
|
13-05-22
|
12-08-22
|
11-11-22
|
11-11-22
|
10-02-23
|
12-05-23
|
12-05-23
|
10-08-23
|
10-11-23
|
10-11-23
|
09-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.960
|
13.435
|
17.969
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
27.117
|
21.778
|
13.968
|
26.625
|
36.077
|
Hefboom (schuld/ebitda)
|
1,269
x
|
1,269
x
|
1,903
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.957
|
-1.971
|
-4.206
|
21.955
|
-2.383
|
14.400
|
16.400
|
17.800
|
ROE (netto-inkomsten/eigen vermogen)
|
15%
|
12,4%
|
7,8%
|
17,9%
|
19%
|
16,4%
|
16,1%
|
17,1%
|
ROA (netto-inkomsten/totale activa)
|
6,27%
|
5,55%
|
4,63%
|
9,71%
|
12,1%
|
12,1%
|
12,8%
|
15,4%
|
Totale activa
1 |
94.780
|
96.516
|
80.954
|
126.427
|
147.505
|
150.774
|
164.860
|
162.826
|
Nettoactief per aandeel
2 |
861,0
|
933,0
|
1.056
|
1.684
|
1.996
|
2.318
|
2.609
|
2.976
|
Cashflow per aandeel
2 |
180,0
|
177,0
|
153,0
|
329,0
|
441,0
|
446,0
|
472,0
|
597,0
|
Capex
1 |
2.800
|
2.637
|
7.564
|
6.893
|
3.665
|
5.400
|
5.600
|
5.900
|
Capex/omzet
|
2,52%
|
2,25%
|
6,85%
|
4,98%
|
2,25%
|
3,12%
|
3,03%
|
2,96%
|
Datum van publicatie
|
15-05-19
|
15-05-20
|
14-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Laatste slotkoers
6.491
JPY Gemiddelde koersdoel
7.750
JPY Spread / Gemiddelde doel +19,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,40% | 2,1 mld. | | +9,51% | 8,03 mld. | | -4,54% | 4,56 mld. | | -9,82% | 2,82 mld. | | -25,84% | 1,13 mld. | | -10,56% | 828 mln. | | -22,21% | 764 mln. | | -14,18% | 745 mln. | | -56,76% | 684 mln. | | -23,48% | 682 mln. |
Wetenschappelijke & Precisie-apparatuur
|