Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.839
JPY
|
+1,83%
|
|
+1,55%
|
-15,99%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
142.990
|
132.548
|
237.616
|
261.012
|
200.195
|
143.020
|
-
|
-
|
Bedrijfswaarde
1 |
156.345
|
145.411
|
237.757
|
266.103
|
209.967
|
152.229
|
152.299
|
151.603
|
K/w-verhouding
|
24,1
x
|
25,5
x
|
31,9
x
|
38,1
x
|
32,8
x
|
16,8
x
|
14,8
x
|
13,1
x
|
Dividendrendement
|
1,37%
|
1,56%
|
0,95%
|
0,99%
|
1,9%
|
2,93%
|
3,09%
|
3,19%
|
Marktkapitalisatie/omzet
|
1,76
x
|
1,47
x
|
2,43
x
|
2,58
x
|
1,65
x
|
1,11
x
|
1,03
x
|
0,95
x
|
Bedrijfswaarde/omzet
|
1,92
x
|
1,62
x
|
2,43
x
|
2,63
x
|
1,73
x
|
1,18
x
|
1,1
x
|
1,01
x
|
Bedrijfswaarde/EBITDA
|
16,7
x
|
14
x
|
20,5
x
|
19,9
x
|
14,9
x
|
11,8
x
|
10,4
x
|
8,99
x
|
Bedrijfswaarde/FCF
|
76,3
x
|
61,4
x
|
16,2
x
|
-106
x
|
-135
x
|
27,3
x
|
26,9
x
|
23,2
x
|
FCF Yield
|
1,31%
|
1,63%
|
6,18%
|
-0,94%
|
-0,74%
|
3,66%
|
3,71%
|
4,32%
|
Price to Book
|
7,49
x
|
5,88
x
|
8,48
x
|
8,02
x
|
5,62
x
|
3,57
x
|
3,16
x
|
2,78
x
|
Aantal aandelen (in duizenden)
|
75.357
|
76.397
|
76.898
|
77.222
|
77.625
|
77.771
|
-
|
-
|
Referentieprijs
2 |
1.898
|
1.735
|
3.090
|
3.380
|
2.579
|
1.839
|
1.839
|
1.839
|
Datum van publicatie
|
10-05-19
|
11-05-20
|
11-05-21
|
13-05-22
|
09-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
81.356
|
89.978
|
97.735
|
101.269
|
121.341
|
128.631
|
138.582
|
150.536
|
EBITDA
1 |
9.368
|
10.366
|
11.581
|
13.361
|
14.097
|
12.875
|
14.627
|
16.857
|
Bedrijfsresultaat (EBIT)
1 |
9.104
|
10.121
|
11.343
|
13.127
|
14.060
|
12.783
|
14.506
|
16.451
|
Operationele Marge
|
11,19%
|
11,25%
|
11,61%
|
12,96%
|
11,59%
|
9,94%
|
10,47%
|
10,93%
|
Resultaat voor belastingen (EBT)
1 |
8.725
|
7.874
|
11.073
|
10.311
|
9.051
|
12.562
|
14.288
|
16.161
|
Nettowinst (verlies)
1 |
5.926
|
5.190
|
7.440
|
6.845
|
6.091
|
8.496
|
9.689
|
10.918
|
Nettomarge
|
7,28%
|
5,77%
|
7,61%
|
6,76%
|
5,02%
|
6,6%
|
6,99%
|
7,25%
|
WPA
2 |
78,81
|
67,98
|
96,85
|
88,71
|
78,66
|
109,3
|
124,7
|
140,5
|
Free Cash Flow
1 |
2.049
|
2.369
|
14.703
|
-2.510
|
-1.552
|
5.569
|
5.653
|
6.546
|
FCF-marge
|
2,52%
|
2,63%
|
15,04%
|
-2,48%
|
-1,28%
|
4,33%
|
4,08%
|
4,35%
|
Kasstroomconversie (ebitda)
|
21,87%
|
22,85%
|
126,96%
|
-
|
-
|
43,25%
|
38,65%
|
38,83%
|
Kasstroomconversie (nettowinst)
|
34,58%
|
45,65%
|
197,62%
|
-
|
-
|
65,55%
|
58,34%
|
59,96%
|
Dividend per aandeel
2 |
26,00
|
27,00
|
29,50
|
33,50
|
49,00
|
53,89
|
56,86
|
58,75
|
Datum van publicatie
|
10-05-19
|
11-05-20
|
11-05-21
|
13-05-22
|
09-05-23
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
47.419
|
42.559
|
49.261
|
48.474
|
25.222
|
49.559
|
26.633
|
25.077
|
51.710
|
28.351
|
30.809
|
59.160
|
29.549
|
32.632
|
62.181
|
31.613
|
30.441
|
62.054
|
31.615
|
34.418
|
65.496
|
34.842
|
34.360
|
67.000
|
35.685
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.588
|
4.533
|
5.705
|
5.638
|
3.695
|
6.876
|
3.789
|
2.462
|
6.251
|
3.486
|
3.950
|
7.436
|
3.368
|
3.256
|
6.624
|
2.860
|
3.490
|
6.894
|
3.513
|
3.462
|
7.050
|
3.425
|
3.581
|
6.600
|
3.930
|
Operationele Marge
|
11,78%
|
10,65%
|
11,58%
|
11,63%
|
14,65%
|
13,87%
|
14,23%
|
9,82%
|
12,09%
|
12,3%
|
12,82%
|
12,57%
|
11,4%
|
9,98%
|
10,65%
|
9,05%
|
11,46%
|
11,11%
|
11,11%
|
10,06%
|
10,76%
|
9,83%
|
10,42%
|
9,85%
|
11,01%
|
Resultaat voor belastingen (EBT)
1 |
5.479
|
2.395
|
5.537
|
5.536
|
3.649
|
6.780
|
3.736
|
-205
|
3.531
|
3.445
|
3.907
|
7.352
|
3.326
|
1.818
|
5.144
|
2.973
|
2.768
|
5.742
|
3.370
|
3.542
|
6.916
|
3.000
|
-
|
6.100
|
-
|
Nettowinst (verlies)
1 |
3.690
|
1.500
|
3.711
|
3.729
|
2.468
|
4.577
|
2.523
|
-255
|
2.268
|
2.328
|
2.643
|
4.971
|
2.240
|
1.328
|
3.568
|
2.120
|
1.870
|
3.991
|
2.314
|
2.177
|
4.614
|
2.339
|
2.402
|
4.200
|
2.587
|
Nettomarge
|
7,78%
|
3,52%
|
7,53%
|
7,69%
|
9,79%
|
9,24%
|
9,47%
|
-1,02%
|
4,39%
|
8,21%
|
8,58%
|
8,4%
|
7,58%
|
4,07%
|
5,74%
|
6,71%
|
6,14%
|
6,43%
|
7,32%
|
6,33%
|
7,04%
|
6,71%
|
6,99%
|
6,27%
|
7,25%
|
WPA
2 |
48,40
|
-
|
48,37
|
-
|
-
|
59,36
|
32,68
|
-
|
-
|
30,13
|
34,19
|
64,32
|
28,90
|
17,04
|
-
|
27,29
|
24,06
|
51,34
|
29,76
|
26,36
|
-
|
28,90
|
30,79
|
-
|
33,18
|
Dividend per aandeel
2 |
13,50
|
-
|
13,50
|
-
|
-
|
16,00
|
-
|
-
|
-
|
-
|
24,00
|
24,00
|
-
|
25,00
|
-
|
-
|
27,00
|
27,00
|
-
|
27,00
|
-
|
-
|
-
|
28,00
|
-
|
Datum van publicatie
|
07-11-19
|
11-05-20
|
06-11-20
|
11-05-21
|
05-11-21
|
05-11-21
|
04-02-22
|
13-05-22
|
13-05-22
|
05-08-22
|
04-11-22
|
04-11-22
|
03-02-23
|
09-05-23
|
09-05-23
|
07-08-23
|
06-11-23
|
06-11-23
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.355
|
12.863
|
141
|
5.091
|
9.772
|
9.208
|
9.279
|
8.583
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,426
x
|
1,241
x
|
0,0122
x
|
0,381
x
|
0,6932
x
|
0,7152
x
|
0,6344
x
|
0,5092
x
|
Free Cash Flow
1 |
2.049
|
2.369
|
14.703
|
-2.510
|
-1.552
|
5.569
|
5.653
|
6.546
|
ROE (netto-inkomsten/eigen vermogen)
|
34,3%
|
24,8%
|
29,3%
|
22,6%
|
17,9%
|
22%
|
22,2%
|
22,2%
|
ROA (netto-inkomsten/totale activa)
|
20,4%
|
19,6%
|
20,4%
|
21,5%
|
21,2%
|
17,1%
|
17%
|
18,9%
|
Totale activa
1 |
29.078
|
26.446
|
36.433
|
31.851
|
28.678
|
49.829
|
57.163
|
57.663
|
Nettoactief per aandeel
2 |
253,0
|
295,0
|
364,0
|
421,0
|
459,0
|
516,0
|
583,0
|
662,0
|
Cashflow per aandeel
2 |
27,50
|
68,60
|
97,40
|
89,20
|
79,10
|
53,70
|
52,10
|
88,00
|
Capex
1 |
42
|
16
|
13
|
12
|
69
|
76,8
|
76,8
|
76,8
|
Capex/omzet
|
0,05%
|
0,02%
|
0,01%
|
0,01%
|
0,06%
|
0,06%
|
0,06%
|
0,05%
|
Datum van publicatie
|
10-05-19
|
11-05-20
|
11-05-21
|
13-05-22
|
09-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.839
JPY Gemiddelde koersdoel
2.604
JPY Spread / Gemiddelde doel +41,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,99% | 909 mln. | | +1,26% | 8,22 mld. | | -23,13% | 2,87 mld. | | -27,26% | 2,1 mld. | | +2,43% | 2,08 mld. | | -52,23% | 1,48 mld. | | -19,36% | 1,33 mld. | | +14,43% | 1,35 mld. | | -36,13% | 575 mln. | | -8,55% | 558 mln. |
residentieel onroerend goed diensten
|