Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.520
JPY
|
+2,15%
|
|
+12,01%
|
-2,88%
|
Fiscaal tijdperk: Mei |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.410
|
5.783
|
7.057
|
9.307
|
10.499
|
-
|
-
|
Bedrijfswaarde
1 |
18.770
|
20.177
|
22.731
|
29.031
|
31.699
|
34.099
|
36.299
|
K/w-verhouding
|
30,1
x
|
16,1
x
|
11,8
x
|
13,3
x
|
13,2
x
|
9,88
x
|
8,37
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,84
x
|
0,72
x
|
0,76
x
|
0,88
x
|
0,84
x
|
0,71
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
2,45
x
|
2,51
x
|
2,45
x
|
2,76
x
|
2,55
x
|
2,32
x
|
2,15
x
|
Bedrijfswaarde/EBITDA
|
12.519.641
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
28,6
x
|
-
|
-
|
40,4
x
|
52,8
x
|
57,8
x
|
37
x
|
FCF Yield
|
3,5%
|
-
|
-
|
2,48%
|
1,89%
|
1,73%
|
2,7%
|
Price to Book
|
1,79
x
|
1,46
x
|
1,55
x
|
1,77
x
|
1,73
x
|
1,47
x
|
1,25
x
|
Aantal aandelen (in duizenden)
|
6.888
|
6.888
|
6.888
|
6.899
|
6.907
|
-
|
-
|
Referentieprijs
2 |
930,5
|
839,5
|
1.024
|
1.349
|
1.520
|
1.520
|
1.520
|
Datum van publicatie
|
15-07-20
|
15-07-21
|
15-07-22
|
14-07-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.676
|
8.030
|
9.270
|
10.535
|
12.450
|
14.694
|
16.913
|
EBITDA
|
1.499
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
488
|
733
|
1.072
|
1.181
|
1.443
|
1.853
|
2.148
|
Operationele Marge
|
6,36%
|
9,13%
|
11,56%
|
11,21%
|
11,59%
|
12,61%
|
12,7%
|
Resultaat voor belastingen (EBT)
1 |
333
|
565
|
897
|
992
|
1.223
|
1.633
|
1.928
|
Nettowinst (verlies)
1 |
210
|
359
|
598
|
700
|
795
|
1.061
|
1.253
|
Nettomarge
|
2,74%
|
4,47%
|
6,45%
|
6,64%
|
6,39%
|
7,22%
|
7,41%
|
WPA
2 |
30,89
|
52,17
|
86,92
|
101,6
|
115,3
|
153,8
|
181,7
|
Free Cash Flow
1 |
657,1
|
-
|
-
|
719
|
600
|
590
|
980
|
FCF-marge
|
8,56%
|
-
|
-
|
6,82%
|
4,82%
|
4,02%
|
5,79%
|
Kasstroomconversie (ebitda)
|
43,83%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
312,9%
|
-
|
-
|
102,71%
|
75,47%
|
55,61%
|
78,21%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-07-20
|
15-07-21
|
15-07-22
|
14-07-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
-
|
3.788
|
2.189
|
4.244
|
2.563
|
2.285
|
4.775
|
3.027
|
2.725
|
3.002
|
5.727
|
3.277
|
3.072
|
6.720
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
342
|
241
|
450
|
362
|
197
|
456
|
493
|
199
|
349
|
548
|
474
|
364
|
900
|
Operationele Marge
|
-
|
9,03%
|
11,01%
|
10,6%
|
14,12%
|
8,62%
|
9,55%
|
16,29%
|
7,3%
|
11,63%
|
9,57%
|
14,46%
|
11,85%
|
13,39%
|
Resultaat voor belastingen (EBT)
|
-
|
260
|
-
|
363
|
318
|
152
|
364
|
447
|
146
|
-
|
441
|
418
|
-
|
-
|
Nettowinst (verlies)
|
196
|
167
|
127
|
234
|
206
|
99
|
237
|
290
|
96
|
-
|
289
|
308
|
-
|
-
|
Nettomarge
|
-
|
4,41%
|
5,8%
|
5,51%
|
8,04%
|
4,33%
|
4,96%
|
9,58%
|
3,52%
|
-
|
5,05%
|
9,4%
|
-
|
-
|
WPA
|
28,97
|
24,32
|
-
|
34,10
|
29,88
|
14,38
|
34,42
|
42,06
|
13,92
|
-
|
41,91
|
44,67
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-01-20
|
14-01-21
|
14-01-22
|
14-01-22
|
14-04-22
|
14-10-22
|
13-01-23
|
14-04-23
|
13-10-23
|
12-01-24
|
12-01-24
|
12-04-24
|
-
|
-
|
Fiscaal tijdperk: Mei |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.360
|
14.394
|
15.674
|
19.724
|
21.200
|
23.600
|
25.800
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
8,244
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
657
|
-
|
-
|
719
|
600
|
590
|
980
|
ROE (netto-inkomsten/eigen vermogen)
|
6,1%
|
9,5%
|
14,1%
|
14,3%
|
14,1%
|
16,1%
|
16,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
2,94%
|
4,06%
|
3,85%
|
4,9%
|
5,8%
|
6,1%
|
Totale activa
1 |
-
|
12.207
|
14.719
|
18.176
|
16.224
|
18.293
|
20.541
|
Nettoactief per aandeel
2 |
521,0
|
573,0
|
660,0
|
762,0
|
877,0
|
1.031
|
1.213
|
Cashflow per aandeel
|
179,0
|
223,0
|
279,0
|
327,0
|
-
|
-
|
-
|
Capex
1 |
458
|
882
|
728
|
1.351
|
2.140
|
2.630
|
2.720
|
Capex/omzet
|
5,96%
|
10,98%
|
7,85%
|
12,82%
|
17,19%
|
17,9%
|
16,08%
|
Datum van publicatie
|
15-07-20
|
15-07-21
|
15-07-22
|
14-07-23
|
-
|
-
|
-
|
Laatste slotkoers
1.520
JPY Gemiddelde koersdoel
2.200
JPY Spread / Gemiddelde doel +44,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,88% | 66,7 mln. | | -0,94% | 1,52 mld. | | +5,97% | 549 mln. | | +3,10% | 478 mln. | | -15,30% | 415 mln. | | -0,36% | 378 mln. | | -.--% | 344 mln. | | -2,34% | 141 mln. | | +11,69% | 67,24 mln. | | -1,75% | 64,35 mln. |
Begrafenisdiensten
|