Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.380
JPY
|
+0,76%
|
|
+3,01%
|
-2,36%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.633.335
|
7.336.707
|
7.744.905
|
8.910.365
|
8.829.098
|
9.125.808
|
-
|
-
|
Bedrijfswaarde
1 |
6.578.327
|
8.647.871
|
8.179.659
|
9.713.856
|
9.601.040
|
10.572.318
|
10.636.251
|
10.466.401
|
K/w-verhouding
|
9,2
x
|
11,6
x
|
11,9
x
|
13,3
x
|
13,2
x
|
13,8
x
|
12,4
x
|
11,5
x
|
Dividendrendement
|
4,4%
|
3,61%
|
3,53%
|
3,12%
|
3,3%
|
3,22%
|
3,44%
|
3,67%
|
Marktkapitalisatie/omzet
|
1,11
x
|
1,4
x
|
1,46
x
|
1,64
x
|
1,56
x
|
1,57
x
|
1,53
x
|
1,48
x
|
Bedrijfswaarde/omzet
|
1,29
x
|
1,65
x
|
1,54
x
|
1,78
x
|
1,69
x
|
1,82
x
|
1,78
x
|
1,7
x
|
Bedrijfswaarde/EBITDA
|
4,17
x
|
5,04
x
|
4,58
x
|
5,43
x
|
5,42
x
|
5,9
x
|
5,75
x
|
5,51
x
|
Bedrijfswaarde/FCF
|
20,9
x
|
12,1
x
|
7,99
x
|
13,7
x
|
27,7
x
|
17,7
x
|
14,7
x
|
14,5
x
|
FCF Yield
|
4,79%
|
8,24%
|
12,5%
|
7,28%
|
3,61%
|
5,66%
|
6,78%
|
6,9%
|
Price to Book
|
1,34
x
|
1,67
x
|
1,62
x
|
1,78
x
|
1,72
x
|
1,77
x
|
1,6
x
|
1,5
x
|
Aantal aandelen (in duizenden)
|
2.361.985
|
2.299.908
|
2.281.268
|
2.224.810
|
2.157.121
|
2.083.518
|
-
|
-
|
Referentieprijs
2 |
2.385
|
3.190
|
3.395
|
4.005
|
4.093
|
4.380
|
4.380
|
4.380
|
Datum van publicatie
|
15-05-19
|
14-05-20
|
14-05-21
|
13-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.080.353
|
5.237.221
|
5.312.599
|
5.446.708
|
5.671.762
|
5.800.164
|
5.983.695
|
6.148.887
|
EBITDA
1 |
1.576.131
|
1.715.162
|
1.786.170
|
1.788.693
|
1.772.901
|
1.793.380
|
1.848.218
|
1.899.520
|
Bedrijfsresultaat (EBIT)
1 |
1.013.729
|
1.025.237
|
1.037.395
|
1.060.592
|
1.075.749
|
1.061.239
|
1.153.876
|
1.207.485
|
Operationele Marge
|
19,95%
|
19,58%
|
19,53%
|
19,47%
|
18,97%
|
18,3%
|
19,28%
|
19,64%
|
Resultaat voor belastingen (EBT)
1 |
1.010.275
|
1.020.699
|
1.038.056
|
1.064.497
|
1.077.878
|
1.087.499
|
1.148.310
|
1.204.340
|
Nettowinst (verlies)
1 |
617.669
|
639.767
|
651.496
|
672.486
|
677.469
|
692.493
|
727.398
|
764.700
|
Nettomarge
|
12,16%
|
12,22%
|
12,26%
|
12,35%
|
11,94%
|
11,94%
|
12,16%
|
12,44%
|
WPA
2 |
259,1
|
275,7
|
284,2
|
300,0
|
310,2
|
317,4
|
354,4
|
381,2
|
Free Cash Flow
1 |
315.028
|
712.406
|
1.023.241
|
707.055
|
346.389
|
598.552
|
721.549
|
722.052
|
FCF-marge
|
6,2%
|
13,6%
|
19,26%
|
12,98%
|
6,11%
|
10,32%
|
12,06%
|
11,74%
|
Kasstroomconversie (ebitda)
|
19,99%
|
41,54%
|
57,29%
|
39,53%
|
19,54%
|
33,38%
|
39,04%
|
38,01%
|
Kasstroomconversie (nettowinst)
|
51%
|
111,35%
|
157,06%
|
105,14%
|
51,13%
|
86,43%
|
99,2%
|
94,42%
|
Dividend per aandeel
2 |
105,0
|
115,0
|
120,0
|
125,0
|
135,0
|
141,2
|
150,9
|
160,8
|
Datum van publicatie
|
15-05-19
|
14-05-20
|
14-05-21
|
13-05-22
|
11-05-23
|
-
|
-
|
-
|
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
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
2.564.457
|
2.537.196
|
1.324.897
|
2.625.161
|
1.388.665
|
1.432.882
|
1.351.676
|
1.389.160
|
2.740.836
|
1.442.057
|
1.488.869
|
2.930.926
|
1.332.576
|
1.446.391
|
2.778.967
|
1.486.564
|
1.508.481
|
3.001.032
|
1.393.063
|
1.488.000
|
2.865.000
|
1.522.000
|
1.543.000
|
3.095.000
|
EBITDA
1 |
-
|
-
|
459.450
|
-
|
476.257
|
368.670
|
470.201
|
436.164
|
-
|
-
|
406.807
|
-
|
436.542
|
464.343
|
-
|
460.723
|
350.167
|
-
|
469.000
|
479.000
|
-
|
484.000
|
431.000
|
-
|
Bedrijfsresultaat (EBIT)
1 |
553.407
|
588.763
|
273.882
|
573.075
|
301.496
|
186.021
|
296.935
|
261.592
|
558.527
|
284.893
|
232.329
|
517.222
|
266.668
|
293.651
|
560.319
|
287.558
|
233.782
|
-
|
292.500
|
312.500
|
608.000
|
323.000
|
262.850
|
612.000
|
Operationele Marge
|
21,58%
|
23,21%
|
20,67%
|
21,83%
|
21,71%
|
12,98%
|
21,97%
|
18,83%
|
20,38%
|
19,76%
|
15,6%
|
17,65%
|
20,01%
|
20,3%
|
20,16%
|
19,34%
|
15,5%
|
-
|
21%
|
21%
|
21,22%
|
21,22%
|
17,03%
|
19,77%
|
Resultaat voor belastingen (EBT)
1 |
550.195
|
588.385
|
274.291
|
574.471
|
303.308
|
186.718
|
300.545
|
259.412
|
559.957
|
282.040
|
235.881
|
517.921
|
276.838
|
306.420
|
583.258
|
286.238
|
166.252
|
560.742
|
294.500
|
314.500
|
614.000
|
325.000
|
265.500
|
618.000
|
Nettowinst (verlies)
1 |
347.545
|
372.899
|
171.579
|
361.469
|
192.752
|
118.265
|
191.797
|
162.581
|
354.378
|
177.990
|
145.101
|
323.091
|
176.943
|
191.752
|
368.695
|
176.898
|
134.644
|
345.369
|
184.620
|
197.890
|
382.560
|
205.040
|
161.640
|
385.360
|
Nettomarge
|
13,55%
|
14,7%
|
12,95%
|
13,77%
|
13,88%
|
8,25%
|
14,19%
|
11,7%
|
12,93%
|
12,34%
|
9,75%
|
11,02%
|
13,28%
|
13,26%
|
13,27%
|
11,9%
|
8,93%
|
11,51%
|
13,25%
|
13,3%
|
13,35%
|
13,47%
|
10,48%
|
12,45%
|
WPA
2 |
148,7
|
162,1
|
76,22
|
160,3
|
86,20
|
53,57
|
87,01
|
74,11
|
161,1
|
81,79
|
67,34
|
-
|
82,02
|
89,74
|
171,8
|
84,59
|
68,09
|
-
|
86,40
|
96,50
|
182,9
|
102,8
|
81,40
|
184,2
|
Dividend per aandeel
2 |
55,00
|
60,00
|
60,00
|
60,00
|
-
|
65,00
|
-
|
65,00
|
65,00
|
-
|
70,00
|
70,00
|
-
|
70,00
|
70,00
|
-
|
75,00
|
75,00
|
-
|
75,00
|
75,00
|
-
|
80,00
|
80,00
|
Datum van publicatie
|
01-11-19
|
30-10-20
|
29-10-21
|
29-10-21
|
28-01-22
|
13-05-22
|
29-07-22
|
02-11-22
|
02-11-22
|
02-02-23
|
11-05-23
|
11-05-23
|
28-07-23
|
02-11-23
|
02-11-23
|
02-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
944.992
|
1.311.164
|
434.754
|
803.491
|
771.942
|
1.446.510
|
1.510.443
|
1.340.593
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5996
x
|
0,7645
x
|
0,2434
x
|
0,4492
x
|
0,4354
x
|
0,8066
x
|
0,8172
x
|
0,7058
x
|
Free Cash Flow
1 |
315.028
|
712.406
|
1.023.241
|
707.055
|
346.389
|
598.552
|
721.549
|
722.052
|
ROE (netto-inkomsten/eigen vermogen)
|
15,5%
|
14,9%
|
14,2%
|
13,8%
|
13,4%
|
13,4%
|
13,3%
|
13,5%
|
ROA (netto-inkomsten/totale activa)
|
14,5%
|
12,1%
|
10,3%
|
9,85%
|
9,37%
|
5,88%
|
5,76%
|
5,78%
|
Totale activa
1 |
4.250.660
|
5.299.713
|
6.312.352
|
6.829.023
|
7.228.626
|
11.776.288
|
12.628.873
|
13.219.381
|
Nettoactief per aandeel
2 |
1.779
|
1.906
|
2.092
|
2.249
|
2.375
|
2.475
|
2.731
|
2.921
|
Cashflow per aandeel
2 |
495,0
|
573,0
|
602,0
|
625,0
|
630,0
|
642,0
|
702,0
|
717,0
|
Capex
1 |
602.138
|
615.054
|
624.636
|
675.567
|
634.125
|
672.578
|
652.751
|
663.662
|
Capex/omzet
|
11,85%
|
11,74%
|
11,76%
|
12,4%
|
11,18%
|
11,6%
|
10,91%
|
10,79%
|
Datum van publicatie
|
15-05-19
|
14-05-20
|
14-05-21
|
13-05-22
|
11-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4.380
JPY Gemiddelde koersdoel
4.907
JPY Spread / Gemiddelde doel +12,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,36% | 57,97 mld. | | +2,26% | 193 mld. | | -0,18% | 120 mld. | | +23,66% | 72,46 mld. | | +24,90% | 23,92 mld. | | +0,76% | 23,3 mld. | | +9,95% | 16,07 mld. | | -10,14% | 15,66 mld. | | +4,97% | 9,6 mld. | | -15,58% | 9,2 mld. |
andere draadloze telecommunicatiediensten
|