Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.617
JPY
|
0,00%
|
|
+1,19%
|
+4,46%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
54.740
|
32.855
|
57.787
|
53.149
|
68.292
|
59.982
|
-
|
-
|
Bedrijfswaarde
1 |
39.874
|
20.702
|
42.861
|
36.810
|
55.678
|
54.158
|
61.822
|
63.430
|
K/w-verhouding
|
53,7
x
|
30,5
x
|
28,4
x
|
11,1
x
|
9,27
x
|
19,6
x
|
15,8
x
|
12,8
x
|
Dividendrendement
|
2,42%
|
2,02%
|
0,86%
|
2,51%
|
2,71%
|
3,42%
|
3,09%
|
3,17%
|
Marktkapitalisatie/omzet
|
0,98
x
|
0,66
x
|
1,15
x
|
0,82
x
|
0,91
x
|
0,84
x
|
0,88
x
|
0,79
x
|
Bedrijfswaarde/omzet
|
0,71
x
|
0,41
x
|
0,85
x
|
0,57
x
|
0,74
x
|
0,84
x
|
0,91
x
|
0,84
x
|
Bedrijfswaarde/EBITDA
|
4,63
x
|
4,22
x
|
7,26
x
|
3,98
x
|
3,9
x
|
6,6
x
|
6,51
x
|
4,99
x
|
Bedrijfswaarde/FCF
|
-18.853.175
x
|
-15.695.460
x
|
16.516.948
x
|
27.593.420
x
|
-17.232.547
x
|
-
|
-4.058.984
x
|
181.229.124
x
|
FCF Yield
|
-0%
|
-0%
|
0%
|
0%
|
-0%
|
-
|
-0%
|
0%
|
Price to Book
|
0,92
x
|
0,56
x
|
0,94
x
|
0,79
x
|
0,93
x
|
0,69
x
|
0,74
x
|
0,74
x
|
Aantal aandelen (in duizenden)
|
36.763
|
36.833
|
36.925
|
36.986
|
37.075
|
37.095
|
-
|
-
|
Referentieprijs
2 |
1.489
|
892,0
|
1.565
|
1.437
|
1.842
|
1.617
|
1.617
|
1.617
|
Datum van publicatie
|
19-04-19
|
21-04-20
|
22-04-21
|
22-04-22
|
25-04-23
|
23-04-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
55.895
|
50.020
|
50.378
|
64.955
|
75.072
|
64.835
|
68.233
|
75.725
|
EBITDA
1 |
8.614
|
4.902
|
5.906
|
9.246
|
14.290
|
8.203
|
9.500
|
12.700
|
Bedrijfsresultaat (EBIT)
1 |
5.670
|
1.465
|
2.317
|
5.721
|
10.222
|
3.313
|
3.867
|
6.112
|
Operationele Marge
|
10,14%
|
2,93%
|
4,6%
|
8,81%
|
13,62%
|
5,11%
|
5,67%
|
8,07%
|
Resultaat voor belastingen (EBT)
|
1.435
|
1.435
|
2.790
|
6.535
|
9.808
|
3.992
|
-
|
-
|
Nettowinst (verlies)
1 |
1.018
|
1.077
|
2.034
|
4.771
|
7.367
|
2.769
|
3.093
|
4.685
|
Nettomarge
|
1,82%
|
2,15%
|
4,04%
|
7,35%
|
9,81%
|
4,27%
|
4,53%
|
6,19%
|
WPA
2 |
27,73
|
29,26
|
55,14
|
129,1
|
198,8
|
74,66
|
102,4
|
126,3
|
Free Cash Flow
|
-2.115
|
-1.319
|
2.595
|
1.334
|
-3.231
|
-
|
-15.231
|
350
|
FCF-marge
|
-3,78%
|
-2,64%
|
5,15%
|
2,05%
|
-4,3%
|
-
|
-22,32%
|
0,46%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
43,94%
|
14,43%
|
-
|
-
|
-
|
2,76%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
127,58%
|
27,96%
|
-
|
-
|
-
|
7,47%
|
Dividend per aandeel
2 |
36,00
|
18,00
|
13,50
|
36,00
|
50,00
|
50,00
|
50,00
|
51,25
|
Datum van publicatie
|
19-04-19
|
21-04-20
|
22-04-21
|
22-04-22
|
25-04-23
|
23-04-24
|
-
|
-
|
Fiscaal tijdperk: March |
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
|
---|
Omzet
1 |
25.176
|
22.143
|
15.693
|
31.657
|
16.069
|
17.229
|
18.649
|
19.315
|
37.964
|
19.346
|
17.762
|
37.108
|
16.972
|
16.554
|
33.526
|
15.691
|
15.618
|
31.309
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.006
|
495
|
1.543
|
3.467
|
1.130
|
1.124
|
2.675
|
2.934
|
5.609
|
3.070
|
1.543
|
4.613
|
865
|
586
|
1.451
|
1.617
|
245
|
1.862
|
Operationele Marge
|
4%
|
2,24%
|
9,83%
|
10,95%
|
7,03%
|
6,52%
|
14,34%
|
15,19%
|
14,77%
|
15,87%
|
8,69%
|
12,43%
|
5,1%
|
3,54%
|
4,33%
|
10,31%
|
1,57%
|
5,95%
|
Resultaat voor belastingen (EBT)
|
812
|
476
|
-
|
3.613
|
1.441
|
-
|
3.456
|
2.877
|
6.333
|
1.885
|
-
|
-
|
1.569
|
660
|
2.229
|
1.087
|
-
|
-
|
Nettowinst (verlies)
|
667
|
281
|
1.188
|
2.604
|
1.158
|
1.009
|
2.348
|
2.167
|
4.515
|
1.523
|
1.329
|
-
|
1.058
|
464
|
1.522
|
871
|
-
|
-
|
Nettomarge
|
2,65%
|
1,27%
|
7,57%
|
8,23%
|
7,21%
|
5,86%
|
12,59%
|
11,22%
|
11,89%
|
7,87%
|
7,48%
|
-
|
6,23%
|
2,8%
|
4,54%
|
5,55%
|
-
|
-
|
WPA
|
18,14
|
7,630
|
-
|
70,50
|
31,31
|
-
|
63,39
|
-
|
121,8
|
41,09
|
-
|
-
|
28,55
|
-
|
41,05
|
23,49
|
-
|
-
|
Dividend per aandeel
|
18,00
|
4,500
|
-
|
16,00
|
-
|
-
|
-
|
-
|
25,00
|
-
|
-
|
-
|
-
|
-
|
25,00
|
-
|
-
|
-
|
Datum van publicatie
|
18-10-19
|
20-10-20
|
21-10-21
|
21-10-21
|
27-01-22
|
22-04-22
|
25-07-22
|
25-10-22
|
25-10-22
|
27-01-23
|
25-04-23
|
25-04-23
|
25-07-23
|
24-10-23
|
24-10-23
|
26-01-24
|
23-04-24
|
23-04-24
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1.841
|
3.448
|
Nettokaspositie
1 |
14.866
|
12.153
|
14.926
|
16.339
|
12.614
|
3.397
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1937
x
|
0,2715
x
|
Free Cash Flow
|
-2.115
|
-1.319
|
2.595
|
1.334
|
-3.231
|
-
|
-15.231
|
350
|
ROE (netto-inkomsten/eigen vermogen)
|
1,7%
|
1,8%
|
3,4%
|
7,4%
|
10,5%
|
3,6%
|
3,93%
|
6,17%
|
ROA (netto-inkomsten/totale activa)
|
8,11%
|
2,25%
|
3,74%
|
7,78%
|
10,1%
|
3,7%
|
-
|
-
|
Totale activa
1 |
12.545
|
47.774
|
54.396
|
61.326
|
72.620
|
74.808
|
-
|
-
|
Nettoactief per aandeel
2 |
1.627
|
1.580
|
1.666
|
1.811
|
1.988
|
2.118
|
2.171
|
2.196
|
Cashflow per aandeel
|
108,0
|
123,0
|
152,0
|
224,0
|
308,0
|
207,0
|
-
|
-
|
Capex
1 |
5.543
|
5.413
|
2.236
|
4.637
|
11.919
|
15.690
|
22.000
|
9.000
|
Capex/omzet
|
9,92%
|
10,82%
|
4,44%
|
7,14%
|
15,88%
|
24,2%
|
32,24%
|
11,89%
|
Datum van publicatie
|
19-04-19
|
21-04-20
|
22-04-21
|
22-04-22
|
25-04-23
|
23-04-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.617
JPY Gemiddelde koersdoel
1.800
JPY Spread / Gemiddelde doel +11,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,46% | 392 mln. | | +23,72% | 73,66 mld. | | +49,28% | 66,97 mld. | | -6,52% | 34,57 mld. | | -15,24% | 28,96 mld. | | -7,99% | 14,14 mld. | | -11,85% | 10,07 mld. | | +8,41% | 9,77 mld. | | +76,30% | 8,8 mld. | | +29,82% | 8,58 mld. |
Elektronische reparatiediensten
|