Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.423
JPY
|
+2,55%
|
|
+4,46%
|
+1,69%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
310.250
|
215.410
|
243.145
|
252.272
|
305.993
|
364.396
|
-
|
-
|
Bedrijfswaarde
1 |
248.159
|
183.177
|
209.769
|
195.875
|
249.713
|
314.765
|
322.853
|
327.248
|
K/w-verhouding
|
16,8
x
|
11,8
x
|
13,7
x
|
12,2
x
|
12,6
x
|
15,4
x
|
14,8
x
|
14,5
x
|
Dividendrendement
|
1,76%
|
2,52%
|
2,38%
|
3,32%
|
3,24%
|
2,61%
|
2,69%
|
2,72%
|
Marktkapitalisatie/omzet
|
1,13
x
|
0,77
x
|
0,91
x
|
0,96
x
|
1,12
x
|
1,33
x
|
1,28
x
|
1,25
x
|
Bedrijfswaarde/omzet
|
0,9
x
|
0,66
x
|
0,78
x
|
0,75
x
|
0,91
x
|
1,15
x
|
1,13
x
|
1,12
x
|
Bedrijfswaarde/EBITDA
|
6,81
x
|
4,86
x
|
5,61
x
|
4,71
x
|
5,53
x
|
6,97
x
|
6,91
x
|
6,89
x
|
Bedrijfswaarde/FCF
|
12,1
x
|
-17
x
|
-304
x
|
5,89
x
|
11,4
x
|
112
x
|
40,4
x
|
21,8
x
|
FCF Yield
|
8,26%
|
-5,89%
|
-0,33%
|
17%
|
8,75%
|
0,89%
|
2,48%
|
4,58%
|
Price to Book
|
0,93
x
|
0,64
x
|
0,7
x
|
0,69
x
|
0,82
x
|
0,98
x
|
0,94
x
|
0,93
x
|
Aantal aandelen (in duizenden)
|
121.002
|
117.839
|
115.949
|
114.669
|
110.070
|
106.455
|
-
|
-
|
Referentieprijs
2 |
2.564
|
1.828
|
2.097
|
2.200
|
2.780
|
3.423
|
3.423
|
3.423
|
Datum van publicatie
|
10-05-19
|
14-05-20
|
14-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
274.893
|
278.815
|
268.290
|
261.681
|
274.139
|
273.137
|
285.077
|
292.439
|
EBITDA
1 |
36.467
|
37.725
|
37.363
|
41.606
|
45.169
|
45.138
|
46.701
|
47.520
|
Bedrijfsresultaat (EBIT)
1 |
23.332
|
24.679
|
24.449
|
28.524
|
31.580
|
31.356
|
32.365
|
32.785
|
Operationele Marge
|
8,49%
|
8,85%
|
9,11%
|
10,9%
|
11,52%
|
11,48%
|
11,35%
|
11,21%
|
Resultaat voor belastingen (EBT)
1 |
26.033
|
26.570
|
25.892
|
30.291
|
34.958
|
34.535
|
35.464
|
36.417
|
Nettowinst (verlies)
1 |
18.388
|
18.378
|
17.932
|
20.861
|
24.620
|
24.057
|
24.500
|
24.927
|
Nettomarge
|
6,69%
|
6,59%
|
6,68%
|
7,97%
|
8,98%
|
8,81%
|
8,59%
|
8,52%
|
WPA
2 |
152,2
|
155,1
|
153,0
|
180,1
|
220,7
|
222,9
|
231,6
|
236,4
|
Free Cash Flow
1 |
20.488
|
-10.789
|
-691
|
33.232
|
21.844
|
2.800
|
8.001
|
15.000
|
FCF-marge
|
7,45%
|
-3,87%
|
-0,26%
|
12,7%
|
7,97%
|
1,03%
|
2,81%
|
5,13%
|
Kasstroomconversie (ebitda)
|
56,18%
|
-
|
-
|
79,87%
|
48,36%
|
6,2%
|
17,13%
|
31,57%
|
Kasstroomconversie (nettowinst)
|
111,42%
|
-
|
-
|
159,3%
|
88,72%
|
11,64%
|
32,66%
|
60,18%
|
Dividend per aandeel
2 |
45,00
|
46,00
|
50,00
|
73,00
|
90,00
|
89,50
|
92,00
|
93,00
|
Datum van publicatie
|
10-05-19
|
14-05-20
|
14-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 S1
|
2024 Q3
|
---|
Omzet
1 |
140.549
|
129.757
|
64.550
|
128.968
|
66.936
|
65.777
|
70.886
|
68.672
|
139.558
|
68.911
|
65.670
|
67.255
|
134.502
|
68.217
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
12.571
|
11.162
|
6.588
|
14.342
|
7.182
|
7.000
|
8.640
|
7.602
|
16.242
|
7.964
|
7.374
|
7.913
|
15.433
|
8.176
|
Operationele Marge
|
8,94%
|
8,6%
|
10,21%
|
11,12%
|
10,73%
|
10,64%
|
12,19%
|
11,07%
|
11,64%
|
11,56%
|
11,23%
|
11,77%
|
11,47%
|
11,99%
|
Resultaat voor belastingen (EBT)
1 |
13.854
|
11.937
|
-
|
15.767
|
6.949
|
-
|
10.139
|
-
|
17.769
|
9.124
|
-
|
9.317
|
18.010
|
9.581
|
Nettowinst (verlies)
1 |
9.569
|
8.197
|
4.953
|
10.919
|
4.637
|
5.305
|
7.125
|
-
|
12.367
|
6.451
|
-
|
6.537
|
12.617
|
6.773
|
Nettomarge
|
6,81%
|
6,32%
|
7,67%
|
8,47%
|
6,93%
|
8,07%
|
10,05%
|
-
|
8,86%
|
9,36%
|
-
|
9,72%
|
9,38%
|
9,93%
|
WPA
2 |
80,41
|
69,56
|
-
|
94,01
|
39,95
|
-
|
62,49
|
-
|
109,7
|
58,31
|
-
|
59,68
|
116,3
|
63,56
|
Dividend per aandeel
|
23,00
|
23,00
|
-
|
27,00
|
-
|
-
|
-
|
-
|
40,00
|
-
|
-
|
-
|
45,00
|
-
|
Datum van publicatie
|
08-11-19
|
13-11-20
|
12-11-21
|
12-11-21
|
10-02-22
|
13-05-22
|
09-08-22
|
11-11-22
|
11-11-22
|
10-02-23
|
12-05-23
|
08-08-23
|
10-11-23
|
09-02-24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
62.091
|
32.233
|
33.376
|
56.397
|
56.280
|
49.631
|
41.544
|
37.149
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
20.488
|
-10.789
|
-691
|
33.232
|
21.844
|
2.800
|
8.001
|
15.000
|
ROE (netto-inkomsten/eigen vermogen)
|
5,6%
|
5,5%
|
5,2%
|
5,8%
|
6,7%
|
6,47%
|
6,55%
|
6,57%
|
ROA (netto-inkomsten/totale activa)
|
6,48%
|
6,64%
|
4,4%
|
7,26%
|
7,87%
|
6,52%
|
6,6%
|
5,24%
|
Totale activa
1 |
283.937
|
276.907
|
407.796
|
287.248
|
312.725
|
368.970
|
371.377
|
476.151
|
Nettoactief per aandeel
2 |
2.766
|
2.850
|
3.017
|
3.193
|
3.373
|
3.499
|
3.623
|
3.684
|
Cashflow per aandeel
2 |
261,0
|
265,0
|
263,0
|
293,0
|
343,0
|
376,0
|
405,0
|
-
|
Capex
1 |
14.474
|
9.610
|
12.155
|
14.485
|
16.959
|
15.000
|
25.000
|
25.000
|
Capex/omzet
|
5,27%
|
3,45%
|
4,53%
|
5,54%
|
6,19%
|
5,49%
|
8,77%
|
8,55%
|
Datum van publicatie
|
10-05-19
|
14-05-20
|
14-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.423
JPY Gemiddelde koersdoel
3.500
JPY Spread / Gemiddelde doel +2,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,69% | 2,31 mld. | | -12,95% | 30,83 mld. | | -1,52% | 6,34 mld. | | -3,92% | 5,01 mld. | | +1,36% | 4,54 mld. | | +4,62% | 4,06 mld. | | +4,00% | 3,58 mld. | | +63,11% | 2,48 mld. | | +0,33% | 2,29 mld. | | +2,83% | 2,17 mld. |
Geïntegreerde logistieke dienstverleners
|