Beurs gesloten -
Japan Exchange
08:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.260
JPY
|
-2,10%
|
|
-2,25%
|
-34,80%
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
67.907
|
177.089
|
159.189
|
107.852
|
85.483
|
-
|
-
|
Bedrijfswaarde
1 |
61.802
|
169.886
|
145.086
|
106.016
|
127.383
|
151.445
|
160.598
|
K/w-verhouding
|
-3.532
x
|
349
x
|
245
x
|
-67,3
x
|
-335
x
|
-5.756
x
|
174
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
0,58%
|
Marktkapitalisatie/omzet
|
26,5
x
|
50,6
x
|
37,8
x
|
20,6
x
|
7,44
x
|
4,74
x
|
3,77
x
|
Bedrijfswaarde/omzet
|
24,2
x
|
48,5
x
|
34,4
x
|
20,3
x
|
11,1
x
|
8,4
x
|
7,09
x
|
Bedrijfswaarde/EBITDA
|
83,9
x
|
126
x
|
85,5
x
|
62,8
x
|
23,4
x
|
16,4
x
|
13,1
x
|
Bedrijfswaarde/FCF
|
132
x
|
202
x
|
-338
x
|
-9,41
x
|
-1,38
x
|
-6,99
x
|
-13,8
x
|
FCF Yield
|
0,75%
|
0,49%
|
-0,3%
|
-10,6%
|
-72,3%
|
-14,3%
|
-7,24%
|
Price to Book
|
10,3
x
|
25
x
|
10,5
x
|
8,37
x
|
5,39
x
|
5,41
x
|
5,77
x
|
Aantal aandelen (in duizenden)
|
20.454
|
20.664
|
21.987
|
22.011
|
25.671
|
-
|
-
|
Referentieprijs
2 |
3.320
|
8.570
|
7.240
|
4.900
|
3.330
|
3.330
|
3.330
|
Datum van publicatie
|
12-05-20
|
14-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
2.558
|
3.502
|
4.216
|
5.228
|
11.486
|
18.040
|
22.658
|
EBITDA
1 |
-
|
737
|
1.349
|
1.696
|
1.688
|
5.451
|
9.256
|
12.269
|
Bedrijfsresultaat (EBIT)
1 |
-
|
69,62
|
418,7
|
560
|
117
|
800,5
|
1.832
|
3.542
|
Operationele Marge
|
-
|
2,72%
|
11,96%
|
13,28%
|
2,24%
|
6,97%
|
10,16%
|
15,63%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-1,009
|
214,2
|
797
|
-1.456
|
-194,3
|
-6,667
|
745,7
|
Nettowinst (verlies)
1 |
-214,8
|
-13,18
|
506,5
|
644
|
-1.602
|
-297,7
|
-13,55
|
519,6
|
Nettomarge
|
-
|
-0,52%
|
14,46%
|
15,28%
|
-30,64%
|
-2,59%
|
-0,08%
|
2,29%
|
WPA
2 |
-29,92
|
-0,9400
|
24,58
|
29,56
|
-72,84
|
-9,950
|
-0,5785
|
19,13
|
Free Cash Flow
1 |
-
|
466,5
|
840,2
|
-429,3
|
-11.270
|
-92.152
|
-21.656
|
-11.627
|
FCF-marge
|
-
|
18,23%
|
23,99%
|
-10,18%
|
-215,57%
|
-802,31%
|
-120,05%
|
-51,31%
|
Kasstroomconversie (ebitda)
|
-
|
63,3%
|
62,29%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
165,9%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19,17
|
Datum van publicatie
|
13-11-19
|
12-05-20
|
14-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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
|
---|
Omzet
1 |
-
|
1.462
|
1.728
|
1.773
|
968,9
|
1.899
|
1.013
|
1.304
|
2.317
|
1.109
|
1.175
|
2.284
|
1.301
|
1.643
|
2.944
|
2.087
|
2.691
|
4.778
|
3.128
|
3.613
|
6.722
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
462
|
431
|
-
|
99
|
696
|
-
|
945
|
1.328
|
-
|
1.573
|
1.681
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
58,71
|
187,3
|
231,4
|
108,6
|
231
|
136
|
193
|
330
|
134,5
|
94,51
|
229
|
-305
|
193
|
-112
|
180,5
|
247,5
|
428
|
276
|
135,7
|
272
|
Operationele Marge
|
-
|
4,02%
|
10,84%
|
13,05%
|
11,21%
|
12,16%
|
13,43%
|
14,8%
|
14,24%
|
12,13%
|
8,04%
|
10,03%
|
-23,44%
|
11,75%
|
-3,8%
|
8,65%
|
9,2%
|
8,96%
|
8,82%
|
3,76%
|
4,05%
|
Resultaat voor belastingen (EBT)
1 |
-
|
9,172
|
275,3
|
-
|
108
|
190
|
137
|
470
|
607
|
196,6
|
132,4
|
329
|
-1.266
|
-519
|
-1.785
|
105,3
|
89,74
|
195
|
-100
|
-177
|
-395
|
Nettowinst (verlies)
1 |
-
|
14,82
|
200,2
|
306,3
|
73,64
|
128
|
51
|
465
|
516
|
134,2
|
88,82
|
223
|
-1.382
|
-443
|
-1.825
|
68,04
|
47,96
|
116
|
-119
|
-197,5
|
-416
|
Nettomarge
|
-
|
1,01%
|
11,58%
|
17,27%
|
7,6%
|
6,74%
|
5,03%
|
35,66%
|
22,27%
|
12,1%
|
7,56%
|
9,76%
|
-106,23%
|
-26,96%
|
-61,99%
|
3,26%
|
1,78%
|
2,43%
|
-3,8%
|
-5,47%
|
-6,19%
|
WPA
|
-
|
-
|
9,740
|
-
|
-
|
5,920
|
2,330
|
-
|
-
|
6,100
|
-
|
10,16
|
-62,86
|
-
|
-
|
3,090
|
-
|
5,300
|
-5,440
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-11-19
|
12-05-20
|
10-11-20
|
14-05-21
|
10-11-21
|
10-11-21
|
08-02-22
|
12-05-22
|
12-05-22
|
08-08-22
|
09-11-22
|
09-11-22
|
08-02-23
|
11-05-23
|
11-05-23
|
08-08-23
|
08-11-23
|
08-11-23
|
08-02-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
41.900
|
65.962
|
75.115
|
Nettokaspositie
1 |
-
|
6.105
|
7.203
|
14.103
|
1.836
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
7,687
x
|
7,127
x
|
6,122
x
|
Free Cash Flow
1 |
-
|
467
|
840
|
-429
|
-11.270
|
-92.152
|
-21.656
|
-11.627
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-0,3%
|
7,4%
|
5,8%
|
-11,4%
|
-4,96%
|
-0,57%
|
0,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-0,09%
|
1,13%
|
2,66%
|
-3,21%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
14.845
|
44.659
|
24.223
|
49.850
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
324,0
|
343,0
|
692,0
|
586,0
|
618,0
|
616,0
|
577,0
|
Cashflow per aandeel
|
-
|
42,70
|
67,60
|
80,10
|
-3,180
|
-
|
-
|
-
|
Capex
1 |
-
|
2.611
|
2.402
|
2.585
|
12.732
|
77.113
|
29.915
|
21.601
|
Capex/omzet
|
-
|
102,05%
|
68,59%
|
61,31%
|
243,54%
|
671,38%
|
165,83%
|
95,33%
|
Datum van publicatie
|
13-11-19
|
12-05-20
|
14-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Laatste slotkoers
3.330
JPY Gemiddelde koersdoel
5.978
JPY Spread / Gemiddelde doel +79,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -34,80% | 546 mln. | | +12,20% | 20,69 mld. | | +1,22% | 20,3 mld. | | +24,67% | 4,17 mld. | | +15,74% | 3,34 mld. | | +18,65% | 2,86 mld. | | -6,57% | 1,45 mld. | | -10,26% | 1,42 mld. | | +11,46% | 1,31 mld. | | +3,71% | 1,11 mld. |
Telecommunicatie Bouw
|