Beurs gesloten -
Japan Exchange
08:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.321
JPY
|
-2,22%
|
|
-1,78%
|
-12,63%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.119
|
18.465
|
8.446
|
7.538
|
6.456
|
-
|
-
|
Bedrijfswaarde
1 |
14.720
|
17.537
|
7.518
|
6.553
|
6.456
|
6.456
|
6.456
|
K/w-verhouding
|
60,5
x
|
52,3
x
|
21,3
x
|
17,8
x
|
14,2
x
|
13,2
x
|
10,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
11,7
x
|
10,8
x
|
4,69
x
|
4,3
x
|
3,31
x
|
2,81
x
|
2,39
x
|
Bedrijfswaarde/omzet
|
11,7
x
|
10,8
x
|
4,69
x
|
4,3
x
|
3,31
x
|
2,81
x
|
2,39
x
|
Bedrijfswaarde/EBITDA
|
51.706.705
x
|
48.345.252
x
|
18.086.625
x
|
14.831.698
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
42,1
x
|
56,7
x
|
29,2
x
|
12,9
x
|
19,7
x
|
13,8
x
|
10,8
x
|
FCF Yield
|
2,38%
|
1,76%
|
3,42%
|
7,76%
|
5,08%
|
7,25%
|
9,25%
|
Price to Book
|
11,5
x
|
19
x
|
7,75
x
|
7,64
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
5.823
|
5.415
|
5.272
|
4.985
|
4.887
|
-
|
-
|
Referentieprijs
2 |
2.768
|
3.410
|
1.602
|
1.512
|
1.321
|
1.321
|
1.321
|
Datum van publicatie
|
15-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.263
|
1.376
|
1.711
|
1.802
|
1.751
|
1.950
|
2.300
|
2.700
|
EBITDA
|
-
|
311,7
|
381,9
|
467
|
508,2
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
88
|
308
|
377
|
461
|
508
|
550
|
750
|
950
|
Operationele Marge
|
6,97%
|
22,38%
|
22,03%
|
25,58%
|
29,01%
|
28,21%
|
32,61%
|
35,19%
|
Resultaat voor belastingen (EBT)
|
74
|
295
|
373
|
471
|
511
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
96
|
254
|
363
|
406
|
433
|
460
|
490
|
620
|
Nettomarge
|
7,6%
|
18,46%
|
21,22%
|
22,53%
|
24,73%
|
23,59%
|
21,3%
|
22,96%
|
WPA
2 |
18,91
|
45,74
|
65,25
|
75,23
|
84,73
|
92,80
|
100,2
|
126,9
|
Free Cash Flow
1 |
93
|
383
|
325,6
|
289
|
585
|
328
|
468
|
597
|
FCF-marge
|
7,36%
|
27,83%
|
19,03%
|
16,04%
|
33,41%
|
16,82%
|
20,35%
|
22,11%
|
Kasstroomconversie (ebitda)
|
-
|
122,86%
|
85,25%
|
61,89%
|
115,1%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
96,88%
|
150,79%
|
89,69%
|
71,18%
|
135,1%
|
71,3%
|
95,51%
|
96,29%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
698
|
802
|
474
|
466
|
439
|
905
|
440
|
457
|
451
|
448
|
899
|
413
|
439
|
468
|
499
|
486
|
496
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
165
|
292
|
72
|
-2
|
173
|
171
|
142
|
148
|
167
|
181
|
348
|
148
|
12
|
165
|
199
|
168
|
18
|
Operationele Marge
|
23,64%
|
36,41%
|
15,19%
|
-0,43%
|
39,41%
|
18,9%
|
32,27%
|
32,39%
|
37,03%
|
40,4%
|
38,71%
|
35,84%
|
2,73%
|
35,26%
|
39,88%
|
34,57%
|
3,63%
|
Resultaat voor belastingen (EBT)
|
164
|
286
|
-
|
-
|
-
|
181
|
146
|
-
|
175
|
-
|
348
|
149
|
-
|
165
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
138
|
241
|
-
|
-
|
-
|
152
|
123
|
-
|
139
|
144
|
283
|
122
|
28
|
114
|
182
|
150
|
14
|
Nettomarge
|
19,77%
|
30,05%
|
-
|
-
|
-
|
16,8%
|
27,95%
|
-
|
30,82%
|
32,14%
|
31,48%
|
29,54%
|
6,38%
|
24,36%
|
36,47%
|
30,86%
|
2,82%
|
WPA
|
25,66
|
42,18
|
-
|
0,0200
|
-
|
28,16
|
22,66
|
-
|
26,50
|
-
|
54,36
|
24,17
|
-
|
23,18
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-08-20
|
16-08-21
|
14-02-22
|
16-05-22
|
15-08-22
|
15-08-22
|
14-11-22
|
14-02-23
|
15-05-23
|
14-08-23
|
14-08-23
|
14-11-23
|
14-02-24
|
14-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
643
|
1.399
|
928
|
928
|
985
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
93
|
383
|
326
|
289
|
585
|
328
|
468
|
597
|
ROE (netto-inkomsten/eigen vermogen)
|
18,9%
|
23,8%
|
30,7%
|
39,5%
|
41,8%
|
31,8%
|
25,3%
|
24,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
23%
|
22,6%
|
30,9%
|
34,2%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
1.106
|
1.604
|
1.316
|
1.267
|
-
|
-
|
-
|
Nettoactief per aandeel
|
143,0
|
240,0
|
179,0
|
207,0
|
198,0
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
19,20
|
46,20
|
65,90
|
76,00
|
84,60
|
93,30
|
101,0
|
128,0
|
Capex
1 |
7
|
4
|
5
|
3
|
10
|
10
|
5
|
7
|
Capex/omzet
|
0,55%
|
0,29%
|
0,29%
|
0,17%
|
0,57%
|
0,51%
|
0,22%
|
0,26%
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,63% | 41,09 mln. | | +26,84% | 442 mld. | | +38,64% | 295 mld. | | +17,69% | 147 mld. | | +11,61% | 96,25 mld. | | +23,25% | 87,45 mld. | | +65,98% | 62,78 mld. | | +10,37% | 45,22 mld. | | +13,73% | 33,65 mld. | | -15,01% | 30,33 mld. |
Internetdiensten - Andere
|