Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.455
JPY
|
-0,17%
|
|
+1,78%
|
-9,54%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
270.956
|
353.394
|
822.548
|
668.086
|
752.471
|
459.535
|
-
|
-
|
Bedrijfswaarde
1 |
263.774
|
353.167
|
805.315
|
670.812
|
779.207
|
449.660
|
451.473
|
453.366
|
K/w-verhouding
|
19,8
x
|
23
x
|
27,8
x
|
18,7
x
|
24,3
x
|
15,5
x
|
13,3
x
|
12,1
x
|
Dividendrendement
|
2,58%
|
2,19%
|
1,81%
|
2,69%
|
2,09%
|
3,63%
|
3,82%
|
4,11%
|
Marktkapitalisatie/omzet
|
6,95
x
|
8,29
x
|
13,6
x
|
9,18
x
|
9,6
x
|
5,26
x
|
4,66
x
|
4,31
x
|
Bedrijfswaarde/omzet
|
6,77
x
|
8,28
x
|
13,3
x
|
9,22
x
|
9,94
x
|
5,15
x
|
4,58
x
|
4,26
x
|
Bedrijfswaarde/EBITDA
|
20,6
x
|
23,8
x
|
31
x
|
18,6
x
|
19,1
x
|
12,1
x
|
10,6
x
|
9,56
x
|
Bedrijfswaarde/FCF
|
32,6
x
|
-472
x
|
28,6
x
|
28,5
x
|
93,9
x
|
13,2
x
|
16,2
x
|
14,3
x
|
FCF Yield
|
3,07%
|
-0,21%
|
3,5%
|
3,51%
|
1,06%
|
7,6%
|
6,18%
|
7,01%
|
Price to Book
|
2,27
x
|
2,9
x
|
5
x
|
4,59
x
|
5,3
x
|
2,85
x
|
2,44
x
|
2,2
x
|
Aantal aandelen (in duizenden)
|
330.125
|
329.919
|
331.339
|
332.795
|
315.105
|
315.831
|
-
|
-
|
Referentieprijs
2 |
820,8
|
1.071
|
2.482
|
2.008
|
2.388
|
1.455
|
1.455
|
1.455
|
Datum van publicatie
|
26-04-19
|
27-04-20
|
26-04-21
|
25-04-22
|
24-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
38.968
|
42.645
|
60.370
|
72.759
|
78.417
|
87.349
|
98.567
|
106.546
|
EBITDA
1 |
12.826
|
14.854
|
25.944
|
36.082
|
40.776
|
37.019
|
42.640
|
47.433
|
Bedrijfsresultaat (EBIT)
1 |
12.092
|
14.102
|
24.397
|
34.527
|
39.133
|
30.934
|
40.630
|
44.603
|
Operationele Marge
|
31,03%
|
33,07%
|
40,41%
|
47,45%
|
49,9%
|
35,41%
|
41,22%
|
41,86%
|
Resultaat voor belastingen (EBT)
1 |
18.307
|
20.247
|
39.174
|
48.638
|
39.963
|
44.365
|
46.508
|
49.714
|
Nettowinst (verlies)
1 |
13.694
|
15.306
|
29.550
|
35.359
|
30.935
|
32.704
|
34.390
|
37.894
|
Nettomarge
|
35,14%
|
35,89%
|
48,95%
|
48,6%
|
39,45%
|
37,44%
|
34,89%
|
35,57%
|
WPA
2 |
41,54
|
46,48
|
89,34
|
107,3
|
98,20
|
93,63
|
109,2
|
120,7
|
Free Cash Flow
1 |
8.101
|
-748
|
28.206
|
23.519
|
8.298
|
34.174
|
27.902
|
31.772
|
FCF-marge
|
20,79%
|
-1,75%
|
46,72%
|
32,32%
|
10,58%
|
39,12%
|
28,31%
|
29,82%
|
Kasstroomconversie (ebitda)
|
63,16%
|
-
|
108,72%
|
65,18%
|
20,35%
|
92,31%
|
65,43%
|
66,98%
|
Kasstroomconversie (nettowinst)
|
59,16%
|
-
|
95,45%
|
66,51%
|
26,82%
|
104,49%
|
81,13%
|
83,85%
|
Dividend per aandeel
2 |
21,15
|
23,46
|
45,00
|
54,00
|
50,00
|
52,78
|
55,59
|
59,87
|
Datum van publicatie
|
26-04-19
|
27-04-20
|
26-04-21
|
25-04-22
|
24-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
16.564
|
23.141
|
16.700
|
37.220
|
18.107
|
17.432
|
18.653
|
16.109
|
34.762
|
14.677
|
28.978
|
18.297
|
21.425
|
39.722
|
21.414
|
25.600
|
23.862
|
22.212
|
26.788
|
29.338
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.439
|
8.447
|
6.705
|
16.423
|
10.704
|
7.400
|
11.657
|
6.664
|
18.321
|
4.673
|
16.139
|
7.506
|
6.349
|
13.855
|
6.461
|
11.800
|
10.490
|
7.686
|
10.848
|
9.976
|
Operationele Marge
|
20,76%
|
36,5%
|
40,15%
|
44,12%
|
59,12%
|
42,45%
|
62,49%
|
41,37%
|
52,7%
|
31,84%
|
55,69%
|
41,02%
|
29,63%
|
34,88%
|
30,17%
|
46,09%
|
43,96%
|
34,6%
|
40,5%
|
34%
|
Resultaat voor belastingen (EBT)
1 |
7.455
|
15.165
|
-
|
25.064
|
13.697
|
-
|
9.086
|
-
|
17.667
|
-787
|
23.083
|
14.687
|
8.514
|
23.201
|
10.217
|
12.000
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
5.931
|
11.845
|
-
|
18.142
|
10.151
|
-
|
6.750
|
6.898
|
13.648
|
-171
|
17.458
|
10.552
|
-
|
16.795
|
7.488
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
35,81%
|
51,19%
|
-
|
48,74%
|
56,06%
|
-
|
36,19%
|
42,82%
|
39,26%
|
-1,17%
|
60,25%
|
57,67%
|
-
|
42,28%
|
34,97%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
18,04
|
35,86
|
-
|
54,60
|
30,50
|
-
|
21,44
|
-
|
43,33
|
-0,5500
|
-
|
33,46
|
-
|
53,24
|
23,71
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-10-19
|
26-10-20
|
25-10-21
|
25-10-21
|
31-01-22
|
25-04-22
|
25-07-22
|
31-10-22
|
31-10-22
|
30-01-23
|
24-04-23
|
31-07-23
|
30-10-23
|
30-10-23
|
29-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
2.726
|
26.736
|
-
|
-
|
-
|
Nettokaspositie
1 |
7.182
|
227
|
17.233
|
-
|
-
|
9.875
|
8.062
|
6.169
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,0756
x
|
0,6557
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
8.101
|
-748
|
28.206
|
23.519
|
8.298
|
34.174
|
27.902
|
31.772
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
12,7%
|
20,6%
|
23,4%
|
22,1%
|
21,6%
|
19,8%
|
18,6%
|
ROA (netto-inkomsten/totale activa)
|
14,2%
|
-
|
23,2%
|
23,7%
|
18,5%
|
15,7%
|
17,3%
|
17,2%
|
Totale activa
1 |
96.704
|
-
|
127.250
|
149.026
|
166.965
|
208.119
|
198.593
|
219.955
|
Nettoactief per aandeel
2 |
362,0
|
369,0
|
496,0
|
437,0
|
451,0
|
511,0
|
597,0
|
662,0
|
Cashflow per aandeel
|
43,80
|
48,80
|
94,00
|
112,0
|
103,0
|
-
|
-
|
-
|
Capex
1 |
243
|
14.238
|
1.520
|
1.300
|
802
|
953
|
1.152
|
1.202
|
Capex/omzet
|
0,62%
|
33,39%
|
2,52%
|
1,79%
|
1,02%
|
1,09%
|
1,17%
|
1,13%
|
Datum van publicatie
|
26-04-19
|
27-04-20
|
26-04-21
|
25-04-22
|
24-04-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.455
JPY Gemiddelde koersdoel
2.141
JPY Spread / Gemiddelde doel +47,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,54% | 2,92 mld. | | +18,66% | 414 mld. | | +15,27% | 242 mld. | | +12,15% | 144 mld. | | +20,63% | 104 mld. | | +17,19% | 83,87 mld. | | +54,11% | 57,64 mld. | | +33,59% | 53,37 mld. | | +6,02% | 37,83 mld. | | +15,88% | 32,51 mld. |
Internetdiensten - Andere
|