Beurs gesloten -
Japan Exchange
08:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.648
JPY
|
+3,08%
|
|
+3,88%
|
+21,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.592
|
30.665
|
31.433
|
33.938
|
35.878
|
42.241
|
-
|
-
|
Bedrijfswaarde
1 |
85.496
|
30.665
|
63.979
|
47.961
|
75.559
|
42.241
|
42.241
|
42.241
|
K/w-verhouding
|
11,2
x
|
18,6
x
|
10,1
x
|
9,32
x
|
8,15
x
|
8,45
x
|
7,51
x
|
6,75
x
|
Dividendrendement
|
3,29%
|
1,49%
|
2,91%
|
2,96%
|
2,52%
|
3,21%
|
3,25%
|
3,32%
|
Marktkapitalisatie/omzet
|
0,77
x
|
1,03
x
|
0,56
x
|
0,68
x
|
1,14
x
|
0,79
x
|
0,68
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
0,77
x
|
1,03
x
|
0,56
x
|
0,68
x
|
1,14
x
|
0,79
x
|
0,68
x
|
0,62
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
5,59
x
|
-
|
5,64
x
|
5
x
|
4,27
x
|
3,64
x
|
Bedrijfswaarde/FCF
|
-1,08
x
|
-
|
-15,7
x
|
-
|
-1,38
x
|
-3,96
x
|
-9,25
x
|
31,4
x
|
FCF Yield
|
-92,7%
|
-
|
-6,36%
|
-
|
-72,3%
|
-25,3%
|
-10,8%
|
3,18%
|
Price to Book
|
1,4
x
|
-
|
1,13
x
|
1,1
x
|
1,14
x
|
1,25
x
|
1,11
x
|
0,97
x
|
Aantal aandelen (in duizenden)
|
18.286
|
18.286
|
18.286
|
18.286
|
16.443
|
16.443
|
-
|
-
|
Referentieprijs
2 |
1.673
|
1.677
|
1.719
|
1.856
|
2.182
|
2.648
|
2.648
|
2.648
|
Datum van publicatie
|
14-05-19
|
10-02-21
|
14-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
39.834
|
29.886
|
56.177
|
49.887
|
31.597
|
53.600
|
62.000
|
67.950
|
EBITDA
1 |
-
|
-
|
5.623
|
-
|
6.360
|
8.450
|
9.900
|
11.600
|
Bedrijfsresultaat (EBIT)
1 |
4.446
|
2.420
|
5.475
|
6.411
|
6.154
|
8.200
|
9.300
|
10.300
|
Operationele Marge
|
11,16%
|
8,1%
|
9,75%
|
12,85%
|
19,48%
|
15,3%
|
15%
|
15,16%
|
Resultaat voor belastingen (EBT)
1 |
3.831
|
2.157
|
4.927
|
4.612
|
7.168
|
7.550
|
8.575
|
9.475
|
Nettowinst (verlies)
1 |
2.684
|
1.644
|
3.124
|
3.641
|
4.709
|
5.150
|
5.800
|
6.450
|
Nettomarge
|
6,74%
|
5,5%
|
5,56%
|
7,3%
|
14,9%
|
9,61%
|
9,35%
|
9,49%
|
WPA
2 |
149,3
|
89,94
|
170,9
|
199,2
|
267,8
|
313,2
|
352,8
|
392,2
|
Free Cash Flow
1 |
-28.344
|
-
|
-2.000
|
-
|
-25.935
|
-10.669
|
-4.568
|
1.345
|
FCF-marge
|
-71,16%
|
-
|
-3,56%
|
-
|
-82,08%
|
-19,9%
|
-7,37%
|
1,98%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,59%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,85%
|
Dividend per aandeel
2 |
55,00
|
25,00
|
50,00
|
55,00
|
55,00
|
85,00
|
86,00
|
88,00
|
Datum van publicatie
|
14-05-19
|
10-02-21
|
14-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
---|
Omzet
1 |
21.129
|
16.039
|
26.624
|
13.061
|
16.492
|
29.553
|
19.661
|
7.408
|
27.069
|
2.701
|
20.117
|
22.818
|
8.130
|
2.243
|
10.373
|
14.837
|
6.387
|
21.224
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.856
|
917
|
2.499
|
1.095
|
1.881
|
2.976
|
3.290
|
459
|
3.749
|
-64
|
2.726
|
2.662
|
914
|
-221
|
693
|
5.349
|
112
|
5.461
|
Operationele Marge
|
13,52%
|
5,72%
|
9,39%
|
8,38%
|
11,41%
|
10,07%
|
16,73%
|
6,2%
|
13,85%
|
-2,37%
|
13,55%
|
11,67%
|
11,24%
|
-9,85%
|
6,68%
|
36,05%
|
1,75%
|
25,73%
|
Resultaat voor belastingen (EBT)
1 |
2.103
|
686
|
2.442
|
1.217
|
1.268
|
2.485
|
3.095
|
-
|
3.709
|
-1.253
|
2.156
|
903
|
2.086
|
-
|
1.918
|
5.238
|
12
|
-
|
Nettowinst (verlies)
1 |
1.413
|
496
|
1.736
|
855
|
533
|
1.388
|
2.086
|
483
|
2.569
|
-1.220
|
2.292
|
1.072
|
1.350
|
-157
|
1.193
|
3.485
|
31
|
3.516
|
Nettomarge
|
6,69%
|
3,09%
|
6,52%
|
6,55%
|
3,23%
|
4,7%
|
10,61%
|
6,52%
|
9,49%
|
-45,17%
|
11,39%
|
4,7%
|
16,61%
|
-7%
|
11,5%
|
23,49%
|
0,49%
|
16,57%
|
WPA
2 |
-
|
27,42
|
94,98
|
46,73
|
-
|
-
|
114,1
|
-
|
140,5
|
-66,69
|
-
|
-
|
73,86
|
-
|
65,26
|
195,0
|
7,500
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55,00
|
-
|
Datum van publicatie
|
14-05-19
|
12-11-19
|
12-08-21
|
12-11-21
|
14-02-22
|
14-02-22
|
12-05-22
|
10-08-22
|
10-08-22
|
14-11-22
|
14-02-23
|
14-02-23
|
12-05-23
|
10-08-23
|
10-08-23
|
13-11-23
|
13-02-24
|
13-02-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
54.904
|
-
|
32.546
|
14.023
|
39.681
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
5,788
x
|
-
|
6,239
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-28.344
|
-
|
-2.000
|
-
|
-25.935
|
-10.669
|
-4.568
|
1.345
|
ROE (netto-inkomsten/eigen vermogen)
|
12,8%
|
-
|
11,9%
|
12,4%
|
15,1%
|
14,8%
|
15,9%
|
16,6%
|
ROA (netto-inkomsten/totale activa)
|
5,19%
|
-
|
-
|
7,5%
|
6,59%
|
4,8%
|
5,2%
|
5,6%
|
Totale activa
1 |
51.748
|
-
|
-
|
48.550
|
71.498
|
107.292
|
111.538
|
115.179
|
Nettoactief per aandeel
2 |
1.197
|
-
|
1.519
|
1.690
|
1.916
|
2.119
|
2.392
|
2.731
|
Cashflow per aandeel
|
158,0
|
-
|
176,0
|
206,0
|
279,0
|
-
|
-
|
-
|
Capex
1 |
338
|
55,9
|
13.373
|
500
|
723
|
400
|
400
|
400
|
Capex/omzet
|
0,85%
|
0,19%
|
23,81%
|
1%
|
2,29%
|
0,75%
|
0,65%
|
0,59%
|
Datum van publicatie
|
14-05-19
|
10-02-21
|
14-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.648
JPY Gemiddelde koersdoel
2.750
JPY Spread / Gemiddelde doel +3,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,36% | 271 mln. | | +36,86% | 27,86 mld. | | -8,82% | 24,62 mld. | | +14,64% | 27,33 mld. | | +13,88% | 24,82 mld. | | +50,95% | 23,43 mld. | | +11,92% | 20,61 mld. | | +1,39% | 19,49 mld. | | +31,19% | 16,41 mld. | | -11,61% | 15,23 mld. |
andere onroerend goed ontwikkeling & transacties
|