Vertraagde tijd
Japan Exchange
05:44:27 17-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
64.750,00 JPY
|
+1,94%
|
|
+2,54%
|
+0,11%
|
 Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
551.843
|
538.134
|
755.174
|
922.422
|
967.288
|
1.060.831
|
1.186.863
|
1.324.148
|
Variatie
|
-
|
-2,48%
|
40,33%
|
22,15%
|
4,86%
|
9,67%
|
11,88%
|
11,57%
|
EBITDA
1 |
285.626
|
284.313
|
426.666
|
510.437
|
508.781
|
562.785
|
644.564
|
723.396
|
Variatie
|
-
|
-0,46%
|
50,07%
|
19,63%
|
-0,32%
|
10,61%
|
14,53%
|
12,23%
|
Bedrijfsresultaat (EBIT)
1 |
277.631
|
276.758
|
418.045
|
498.914
|
495.014
|
547.269
|
625.664
|
706.642
|
Variatie
|
-
|
-0,31%
|
51,05%
|
19,34%
|
-0,78%
|
10,56%
|
14,32%
|
12,94%
|
Betaalde rente
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
280.253
|
286.594
|
431.240
|
512.830
|
519.295
|
563.353
|
652.560
|
733.529
|
Variatie
|
-
|
2,26%
|
50,47%
|
18,92%
|
1,26%
|
8,48%
|
15,84%
|
12,41%
|
Nettowinst (verlies)
1 |
198.124
|
197.289
|
303.360
|
362.963
|
369.642
|
401.157
|
455.466
|
515.966
|
Variatie
|
-
|
-0,42%
|
53,76%
|
19,65%
|
1,84%
|
8,53%
|
13,54%
|
13,28%
|
Datum van publicatie
|
28-04-20
|
28-04-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: Maart |
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
2026 Q3
|
2026 Q4
|
---|
Omzet
1 |
134.415
|
140.449
|
109.976
|
128.779
|
138.048
|
161.331
|
169.963
|
185.255
|
190.114
|
209.842
|
192.007
|
251.993
|
236.618
|
241.804
|
222.274
|
243.806
|
241.109
|
260.099
|
247.223
|
268.327
|
259.640
|
287.553
|
276.967
|
300.867
|
298.167
|
328.233
|
Variatie
|
-
|
4,49%
|
-21,7%
|
17,1%
|
7,2%
|
16,87%
|
5,35%
|
9%
|
2,62%
|
10,38%
|
-8,5%
|
31,24%
|
-6,1%
|
2,19%
|
-8,08%
|
9,69%
|
-1,11%
|
7,88%
|
-4,95%
|
8,54%
|
-3,24%
|
10,75%
|
-3,68%
|
8,63%
|
-0,9%
|
10,08%
|
EBITDA
1 |
69.294
|
73.875
|
53.475
|
66.928
|
-
|
90.903
|
-
|
105.892
|
106.930
|
118.809
|
105.070
|
141.107
|
130.190
|
134.070
|
114.087
|
-
|
-
|
-
|
-
|
-
|
141.624
|
154.764
|
149.400
|
161.300
|
156.700
|
175.000
|
Variatie
|
-
|
6,61%
|
-27,61%
|
25,16%
|
-100%
|
-
|
-100%
|
-
|
0,98%
|
11,11%
|
-11,56%
|
34,3%
|
-7,74%
|
2,98%
|
-14,9%
|
-100%
|
-
|
-
|
-
|
-
|
-7,43%
|
9,28%
|
-3,47%
|
7,97%
|
-2,85%
|
11,68%
|
Bedrijfsresultaat (EBIT)
1 |
67.219
|
71.588
|
51.696
|
65.076
|
71.086
|
88.900
|
93.411
|
104.002
|
104.998
|
115.634
|
102.812
|
138.671
|
127.548
|
129.883
|
111.276
|
126.389
|
121.850
|
135.499
|
123.405
|
140.560
|
133.068
|
151.502
|
144.133
|
161.100
|
159.400
|
180.167
|
Variatie
|
-
|
6,5%
|
-27,79%
|
25,88%
|
9,24%
|
25,06%
|
5,07%
|
11,34%
|
0,96%
|
10,13%
|
-11,09%
|
34,88%
|
-8,02%
|
1,83%
|
-14,33%
|
13,58%
|
-3,59%
|
11,2%
|
-8,93%
|
13,9%
|
-5,33%
|
13,85%
|
-4,86%
|
11,77%
|
-1,06%
|
13,03%
|
Charge d'intérêts
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
69.928
|
70.993
|
52.718
|
67.527
|
73.335
|
93.014
|
95.972
|
105.254
|
108.622
|
121.392
|
112.641
|
143.984
|
123.669
|
132.536
|
120.820
|
133.089
|
123.651
|
141.735
|
131.444
|
134.273
|
144.619
|
154.575
|
146.533
|
163.667
|
162.033
|
188.067
|
Variatie
|
-
|
1,52%
|
-25,74%
|
28,09%
|
8,6%
|
26,83%
|
3,18%
|
9,67%
|
3,2%
|
11,76%
|
-7,21%
|
27,83%
|
-14,11%
|
7,17%
|
-8,84%
|
10,15%
|
-7,09%
|
14,63%
|
-7,26%
|
2,15%
|
7,71%
|
6,88%
|
-5,2%
|
11,69%
|
-1%
|
16,07%
|
Nettowinst (verlies)
1 |
49.220
|
50.313
|
36.506
|
47.817
|
48.040
|
64.926
|
67.568
|
74.216
|
76.621
|
84.955
|
79.623
|
101.018
|
87.381
|
94.941
|
85.132
|
93.909
|
87.385
|
103.216
|
93.534
|
96.186
|
102.045
|
109.624
|
117.900
|
132.533
|
131.000
|
89.033
|
Variatie
|
-
|
2,22%
|
-27,44%
|
30,98%
|
0,47%
|
35,15%
|
4,07%
|
9,84%
|
3,24%
|
10,88%
|
-6,28%
|
26,87%
|
-13,5%
|
8,65%
|
-10,33%
|
10,31%
|
-6,95%
|
18,12%
|
-9,38%
|
2,84%
|
6,09%
|
7,43%
|
7,55%
|
12,41%
|
-1,16%
|
-32,04%
|
Datum van publicatie
|
31-01-20
|
28-04-20
|
31-07-20
|
30-10-20
|
29-01-21
|
28-04-21
|
29-07-21
|
28-10-21
|
01-02-22
|
27-04-22
|
28-07-22
|
28-10-22
|
01-02-23
|
27-04-23
|
28-07-23
|
27-10-23
|
02-02-24
|
25-04-24
|
26-07-24
|
29-10-24
|
30-01-25
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: Maart |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2025 S1
|
---|
Omzet
1 |
238.755
|
299.379
|
355.218
|
399.956
|
444.000
|
478.422
|
466.080
|
515.550
|
Variatie
|
-
|
25,39%
|
18,65%
|
12,59%
|
11,01%
|
7,75%
|
-2,58%
|
10,61%
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
116.772
|
159.986
|
197.413
|
220.632
|
241.483
|
257.431
|
237.665
|
263.965
|
Variatie
|
-
|
37,01%
|
23,39%
|
11,76%
|
9,45%
|
6,6%
|
-7,68%
|
11,07%
|
Charge d'intérêts
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
120.245
|
-
|
201.226
|
230.014
|
256.625
|
256.205
|
253.909
|
265.717
|
Variatie
|
-
|
-100%
|
-
|
14,31%
|
11,57%
|
-0,16%
|
-0,9%
|
4,65%
|
Nettowinst (verlies)
1 |
84.323
|
-
|
141.784
|
161.576
|
180.641
|
182.322
|
179.041
|
189.720
|
Variatie
|
-
|
-100%
|
-
|
13,96%
|
11,8%
|
0,93%
|
-1,8%
|
5,96%
|
Datum van publicatie
|
30-10-20
|
28-04-21
|
28-10-21
|
27-04-22
|
28-10-22
|
27-04-23
|
27-10-23
|
29-10-24
|
 Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
-944.139
|
-929.998
|
-1.004.572
|
-940.458
|
-1.132.776
|
-1.653.432
|
-1.833.691
|
-2.204.335
|
Variatie
|
-
|
-198,5%
|
-208,02%
|
-193,62%
|
-220,45%
|
-245,96%
|
-210,9%
|
-220,21%
|
Datum van publicatie
|
28-04-20
|
28-04-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
8.243
|
4.358
|
6.162
|
39.345
|
12.492
|
14.147
|
14.946
|
15.561
|
Variatie
|
-
|
-47,13%
|
41,4%
|
538,51%
|
-68,25%
|
13,25%
|
5,64%
|
4,12%
|
Vrije kasstroom (FCF)
1 |
195.191
|
188.294
|
260.342
|
143.915
|
145.124
|
401.374
|
323.795
|
391.142
|
Variatie
|
-
|
-3,53%
|
38,26%
|
-44,72%
|
0,84%
|
176,57%
|
-19,33%
|
20,8%
|
Datum van publicatie
|
28-04-20
|
28-04-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
51,76%
|
52,83%
|
56,5%
|
55,34%
|
52,6%
|
53,05%
|
54,31%
|
54,63%
|
EBIT-marge (%)
|
50,31%
|
51,43%
|
55,36%
|
54,09%
|
51,18%
|
51,59%
|
52,72%
|
53,37%
|
EBT-marge (%)
|
50,78%
|
53,26%
|
57,1%
|
55,6%
|
53,69%
|
53,1%
|
54,98%
|
55,4%
|
Nettomarge (%)
|
35,9%
|
36,66%
|
40,17%
|
39,35%
|
38,21%
|
37,82%
|
38,38%
|
38,97%
|
FCF-marge (%)
|
35,37%
|
34,99%
|
34,47%
|
15,6%
|
15%
|
37,84%
|
27,28%
|
29,54%
|
Vrije kasstroom/nettoresultaat (%)
|
98,52%
|
95,44%
|
85,82%
|
39,65%
|
39,26%
|
100,05%
|
71,09%
|
75,81%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
15,93%
|
14,9%
|
19,9%
|
20,62%
|
18,5%
|
12,58%
|
12,95%
|
13,17%
|
ROE
|
11,8%
|
10,7%
|
14,8%
|
15,6%
|
14%
|
13,49%
|
13,96%
|
14,02%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
1,49%
|
0,81%
|
0,82%
|
4,27%
|
1,29%
|
1,33%
|
1,26%
|
1,18%
|
CAPEX / EBITDA (%)
|
2,89%
|
1,53%
|
1,44%
|
7,71%
|
2,46%
|
2,51%
|
2,32%
|
2,15%
|
CAPEX / FCF (%)
|
4,22%
|
2,31%
|
2,37%
|
27,34%
|
8,61%
|
3,52%
|
4,62%
|
3,98%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
849,9
|
844,6
|
1.286
|
1.544
|
1.581
|
1.746
|
1.828
|
2.131
|
Variatie
|
-
|
-0,62%
|
52,3%
|
20,04%
|
2,38%
|
10,45%
|
4,7%
|
16,55%
|
Dividend per aandeel
1 |
150
|
200
|
200
|
300
|
300
|
343,7
|
387,8
|
425,7
|
Variatie
|
-
|
33,33%
|
0%
|
50%
|
0%
|
14,56%
|
12,85%
|
9,77%
|
Nettoactief per aandeel
1 |
7.249
|
7.887
|
8.962
|
10.274
|
11.571
|
12.815
|
14.346
|
16.070
|
Variatie
|
-
|
8,8%
|
13,63%
|
14,63%
|
12,62%
|
10,75%
|
11,95%
|
12,01%
|
WPA
1 |
816,9
|
813,5
|
1.251
|
1.497
|
1.524
|
1.654
|
1.878
|
2.127
|
Variatie
|
-
|
-0,42%
|
53,76%
|
19,65%
|
1,84%
|
8,53%
|
13,54%
|
13,28%
|
Aantal aandelen (in duizend)
|
242.527
|
242.527
|
242.526
|
242.526
|
242.526
|
242.525
|
242.525
|
242.525
|
Datum van publicatie
|
28-04-20
|
28-04-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
38,4x |
33,8x |
---|
PBR-ratio |
4,96x |
4,43x |
---|
EV/omzet |
13x |
11,4x |
---|
Dividendrendement |
0,54% |
0,61% |
---|
Laatste slotkoers 63.520,00JPY Gemiddelde koersdoel 80.125,00JPY Spread / Gemiddelde doel +26,14% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|