Beurs gesloten -
Japan Exchange
08:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.700
JPY
|
+1,24%
|
|
+4,81%
|
+17,68%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
193.284
|
165.290
|
199.322
|
214.630
|
264.092
|
304.036
|
-
|
-
|
Bedrijfswaarde
1 |
122.422
|
87.472
|
107.350
|
125.634
|
157.711
|
304.036
|
304.036
|
304.036
|
K/w-verhouding
|
12,6
x
|
19,9
x
|
14,7
x
|
11,7
x
|
13,9
x
|
14,2
x
|
14,2
x
|
12,9
x
|
Dividendrendement
|
2,39%
|
2,79%
|
2,74%
|
3,07%
|
2,9%
|
2,85%
|
2,85%
|
3%
|
Marktkapitalisatie/omzet
|
0,6
x
|
0,55
x
|
0,62
x
|
0,71
x
|
0,8
x
|
0,86
x
|
0,82
x
|
0,79
x
|
Bedrijfswaarde/omzet
|
0,6
x
|
0,55
x
|
0,62
x
|
0,71
x
|
0,8
x
|
0,86
x
|
0,82
x
|
0,79
x
|
Bedrijfswaarde/EBITDA
|
8,46
x
|
7,89
x
|
7,4
x
|
8,18
x
|
-
|
9,19
x
|
8,54
x
|
7,9
x
|
Bedrijfswaarde/FCF
|
17,4
x
|
14,1
x
|
10,4
x
|
34,3
x
|
9,62
x
|
11,6
x
|
14,8
x
|
13,9
x
|
FCF Yield
|
5,76%
|
7,11%
|
9,65%
|
2,92%
|
10,4%
|
8,62%
|
6,78%
|
7,2%
|
Price to Book
|
0,88
x
|
0,74
x
|
0,87
x
|
0,9
x
|
1,04
x
|
1,15
x
|
1,09
x
|
1,04
x
|
Aantal aandelen (in duizenden)
|
118.289
|
118.318
|
116.291
|
115.517
|
115.123
|
114.021
|
-
|
-
|
Referentieprijs
2 |
1.634
|
1.397
|
1.714
|
1.858
|
2.294
|
2.666
|
2.666
|
2.666
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
15-02-22
|
13-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
320.200
|
300.644
|
320.170
|
300.929
|
328.753
|
355.000
|
370.000
|
384.500
|
EBITDA
1 |
22.847
|
20.953
|
26.929
|
26.229
|
-
|
33.100
|
35.600
|
38.500
|
Bedrijfsresultaat (EBIT)
1 |
16.743
|
14.807
|
20.004
|
19.321
|
23.830
|
25.000
|
27.500
|
30.500
|
Operationele Marge
|
5,23%
|
4,93%
|
6,25%
|
6,42%
|
7,25%
|
7,04%
|
7,43%
|
7,93%
|
Resultaat voor belastingen (EBT)
1 |
21.623
|
12.342
|
21.800
|
23.364
|
27.793
|
31.000
|
31.000
|
34.000
|
Nettowinst (verlies)
1 |
15.303
|
8.297
|
13.703
|
18.375
|
19.069
|
21.400
|
21.400
|
23.500
|
Nettomarge
|
4,78%
|
2,76%
|
4,28%
|
6,11%
|
5,8%
|
6,03%
|
5,78%
|
6,11%
|
WPA
2 |
129,4
|
70,13
|
116,8
|
159,0
|
165,6
|
188,3
|
188,3
|
206,8
|
Free Cash Flow
1 |
11.135
|
11.758
|
19.226
|
6.257
|
27.451
|
26.200
|
20.600
|
21.900
|
FCF-marge
|
3,48%
|
3,91%
|
6%
|
2,08%
|
8,35%
|
7,38%
|
5,57%
|
5,7%
|
Kasstroomconversie (ebitda)
|
48,74%
|
56,12%
|
71,4%
|
23,86%
|
-
|
79,15%
|
57,87%
|
56,88%
|
Kasstroomconversie (nettowinst)
|
72,76%
|
141,71%
|
140,31%
|
34,05%
|
143,96%
|
122,43%
|
96,26%
|
93,19%
|
Dividend per aandeel
2 |
39,00
|
39,00
|
47,00
|
57,00
|
66,50
|
76,00
|
76,00
|
80,00
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
15-02-22
|
13-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
---|
Omzet
1 |
152.548
|
155.813
|
144.831
|
168.140
|
73.721
|
86.437
|
156.424
|
68.475
|
92.555
|
173.585
|
75.228
|
95.935
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.124
|
10.090
|
4.717
|
14.710
|
3.713
|
10.043
|
12.731
|
2.232
|
10.815
|
15.773
|
3.904
|
11.665
|
Operationele Marge
|
3,36%
|
6,48%
|
3,26%
|
8,75%
|
5,04%
|
11,62%
|
8,14%
|
3,26%
|
11,68%
|
9,09%
|
5,19%
|
12,16%
|
Resultaat voor belastingen (EBT)
1 |
-
|
9.467
|
-
|
14.055
|
4.376
|
11.138
|
16.011
|
2.943
|
11.204
|
17.301
|
4.625
|
17.530
|
Nettowinst (verlies)
1 |
-
|
6.288
|
-
|
8.332
|
3.173
|
7.681
|
10.845
|
2.208
|
7.666
|
11.747
|
3.127
|
11.978
|
Nettomarge
|
-
|
4,04%
|
-
|
4,96%
|
4,3%
|
8,89%
|
6,93%
|
3,22%
|
8,28%
|
6,77%
|
4,16%
|
12,49%
|
WPA
2 |
-
|
53,15
|
-
|
70,64
|
27,13
|
66,36
|
93,78
|
19,13
|
66,43
|
101,8
|
27,12
|
105,5
|
Dividend per aandeel
|
-
|
19,50
|
-
|
21,50
|
-
|
-
|
28,00
|
-
|
-
|
32,50
|
-
|
-
|
Datum van publicatie
|
14-02-20
|
03-08-20
|
12-02-21
|
30-07-21
|
25-10-21
|
28-04-22
|
29-07-22
|
14-11-22
|
28-04-23
|
31-07-23
|
30-10-23
|
26-04-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
70.862
|
77.818
|
91.972
|
88.996
|
106.381
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
11.135
|
11.758
|
19.226
|
6.257
|
27.451
|
26.200
|
20.600
|
21.900
|
ROE (netto-inkomsten/eigen vermogen)
|
7,2%
|
3,7%
|
6%
|
7,9%
|
7,8%
|
8,3%
|
7,9%
|
8,3%
|
ROA (netto-inkomsten/totale activa)
|
5,84%
|
4,44%
|
5,09%
|
6,45%
|
7,47%
|
5,8%
|
5,6%
|
5,8%
|
Totale activa
1 |
262.031
|
186.954
|
269.165
|
284.699
|
255.185
|
368.966
|
382.143
|
405.172
|
Nettoactief per aandeel
2 |
1.855
|
1.898
|
1.968
|
2.059
|
2.209
|
2.329
|
2.441
|
2.568
|
Cashflow per aandeel
|
181,0
|
122,0
|
176,0
|
217,0
|
231,0
|
-
|
-
|
-
|
Capex
1 |
5.588
|
7.459
|
3.988
|
6.677
|
7.288
|
7.000
|
7.000
|
7.000
|
Capex/omzet
|
1,75%
|
2,48%
|
1,25%
|
2,22%
|
2,22%
|
1,97%
|
1,89%
|
1,82%
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
15-02-22
|
13-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.666
JPY Gemiddelde koersdoel
2.800
JPY Spread / Gemiddelde doel +5,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,68% | 1,94 mld. | | -6,28% | 4,5 mld. | | +46,31% | 1,33 mld. | | +0,57% | 1,06 mld. | | +15,05% | 819 mln. | | -19,55% | 561 mln. | | +122,95% | 577 mln. | | +1,48% | 488 mln. | | -12,32% | 252 mln. | | +10,33% | 248 mln. |
Kantoorbenodigdheden
|