Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6.197
JPY
|
+2,92%
|
|
+6,19%
|
+12,26%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
317.415
|
280.517
|
533.062
|
510.772
|
678.903
|
696.311
|
-
|
-
|
Bedrijfswaarde
1 |
286.079
|
266.978
|
502.486
|
504.175
|
728.501
|
748.602
|
745.841
|
732.100
|
K/w-verhouding
|
18,3
x
|
15,3
x
|
27,9
x
|
27,6
x
|
33,7
x
|
24,4
x
|
21,7
x
|
19,4
x
|
Dividendrendement
|
1,91%
|
2,48%
|
1,39%
|
1,58%
|
1,29%
|
1,36%
|
1,45%
|
1,78%
|
Marktkapitalisatie/omzet
|
1,22
x
|
1,06
x
|
1,99
x
|
1,77
x
|
1,97
x
|
1,81
x
|
1,79
x
|
1,71
x
|
Bedrijfswaarde/omzet
|
1,1
x
|
1,01
x
|
1,88
x
|
1,75
x
|
2,11
x
|
1,95
x
|
1,92
x
|
1,8
x
|
Bedrijfswaarde/EBITDA
|
6,8
x
|
5,78
x
|
9,61
x
|
8,52
x
|
11
x
|
10,8
x
|
9,81
x
|
8,86
x
|
Bedrijfswaarde/FCF
|
-21,9
x
|
-42,3
x
|
92,5
x
|
-45
x
|
309
x
|
65,2
x
|
35,4
x
|
22,9
x
|
FCF Yield
|
-4,57%
|
-2,36%
|
1,08%
|
-2,22%
|
0,32%
|
1,53%
|
2,83%
|
4,36%
|
Price to Book
|
1,34
x
|
1,16
x
|
2,11
x
|
1,88
x
|
2,31
x
|
2,2
x
|
2,06
x
|
1,92
x
|
Aantal aandelen (in duizenden)
|
112.280
|
112.297
|
112.342
|
112.381
|
112.401
|
112.363
|
-
|
-
|
Referentieprijs
2 |
2.827
|
2.498
|
4.745
|
4.545
|
6.040
|
6.197
|
6.197
|
6.197
|
Datum van publicatie
|
13-05-19
|
18-05-20
|
06-05-21
|
06-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
259.409
|
264.807
|
267.749
|
288.207
|
344.608
|
383.671
|
388.900
|
407.083
|
EBITDA
1 |
42.087
|
46.179
|
52.268
|
59.146
|
66.334
|
69.040
|
76.060
|
82.660
|
Bedrijfsresultaat (EBIT)
1 |
24.326
|
27.479
|
31.529
|
35.734
|
29.058
|
40.750
|
46.250
|
51.700
|
Operationele Marge
|
9,38%
|
10,38%
|
11,78%
|
12,4%
|
8,43%
|
10,62%
|
11,89%
|
12,7%
|
Resultaat voor belastingen (EBT)
1 |
27.532
|
26.691
|
29.150
|
30.079
|
30.151
|
40.433
|
45.933
|
51.300
|
Nettowinst (verlies)
1 |
17.323
|
18.287
|
19.088
|
18.471
|
20.134
|
28.587
|
32.117
|
35.820
|
Nettomarge
|
6,68%
|
6,91%
|
7,13%
|
6,41%
|
5,84%
|
7,45%
|
8,26%
|
8,8%
|
WPA
2 |
154,3
|
162,9
|
169,9
|
164,4
|
179,1
|
254,3
|
285,7
|
318,7
|
Free Cash Flow
1 |
-13.081
|
-6.307
|
5.434
|
-11.192
|
2.357
|
11.475
|
21.092
|
31.900
|
FCF-marge
|
-5,04%
|
-2,38%
|
2,03%
|
-3,88%
|
0,68%
|
2,99%
|
5,42%
|
7,84%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
10,4%
|
-
|
3,55%
|
16,62%
|
27,73%
|
38,59%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
28,47%
|
-
|
11,71%
|
40,14%
|
65,67%
|
89,06%
|
Dividend per aandeel
2 |
54,00
|
62,00
|
66,00
|
72,00
|
78,00
|
84,00
|
89,60
|
110,6
|
Datum van publicatie
|
13-05-19
|
18-05-20
|
06-05-21
|
06-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2020 S1
|
2020 S2
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
131.758
|
133.049
|
131.012
|
72.039
|
135.239
|
75.984
|
76.984
|
74.660
|
86.020
|
160.680
|
91.026
|
92.902
|
90.500
|
97.900
|
188.400
|
98.312
|
98.197
|
199.138
|
93.350
|
98.800
|
100.400
|
98.100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
18.504
|
8.975
|
16.460
|
8.949
|
14.883
|
10.790
|
10.061
|
6.378
|
9.968
|
16.346
|
11.323
|
1.389
|
8.100
|
10.200
|
18.300
|
12.231
|
10.508
|
22.914
|
10.500
|
12.100
|
12.600
|
12.100
|
Operationele Marge
|
14,04%
|
6,75%
|
12,56%
|
12,42%
|
11%
|
14,2%
|
13,07%
|
8,54%
|
11,59%
|
10,17%
|
12,44%
|
1,5%
|
8,95%
|
10,42%
|
9,71%
|
12,44%
|
10,7%
|
11,51%
|
11,25%
|
12,25%
|
12,55%
|
12,33%
|
Resultaat voor belastingen (EBT)
|
18.772
|
7.919
|
15.846
|
5.561
|
11.161
|
9.612
|
9.306
|
7.325
|
-
|
17.509
|
11.454
|
-
|
8.120
|
-
|
18.183
|
12.288
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
13.490
|
4.797
|
10.772
|
2.005
|
5.705
|
6.326
|
6.440
|
4.865
|
-
|
12.379
|
7.770
|
-
|
5.695
|
-
|
12.595
|
9.311
|
7.717
|
-
|
6.900
|
8.900
|
9.300
|
6.800
|
Nettomarge
|
10,24%
|
3,61%
|
8,22%
|
2,78%
|
4,22%
|
8,33%
|
8,37%
|
6,52%
|
-
|
7,7%
|
8,54%
|
-
|
6,29%
|
-
|
6,69%
|
9,47%
|
7,86%
|
-
|
7,39%
|
9,01%
|
9,26%
|
6,93%
|
WPA
2 |
120,2
|
-
|
95,91
|
-
|
50,78
|
56,30
|
-
|
43,29
|
66,86
|
110,2
|
69,13
|
-0,1400
|
50,67
|
61,38
|
112,0
|
82,84
|
51,61
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
31,00
|
-
|
32,00
|
-
|
36,00
|
-
|
-
|
-
|
-
|
39,00
|
-
|
-
|
-
|
-
|
42,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-11-19
|
18-05-20
|
05-11-20
|
29-10-21
|
29-10-21
|
31-01-22
|
06-05-22
|
29-07-22
|
31-10-22
|
31-10-22
|
02-02-23
|
11-05-23
|
08-08-23
|
07-11-23
|
07-11-23
|
09-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
49.598
|
52.292
|
49.530
|
35.790
|
Nettokaspositie
1 |
31.336
|
13.539
|
30.576
|
6.597
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
0,7477
x
|
0,7574
x
|
0,6512
x
|
0,433
x
|
Free Cash Flow
1 |
-13.081
|
-6.307
|
5.434
|
-11.192
|
2.357
|
11.475
|
21.092
|
31.900
|
ROE (netto-inkomsten/eigen vermogen)
|
7,3%
|
7,6%
|
7,7%
|
7%
|
7,1%
|
9,43%
|
9,92%
|
10,4%
|
ROA (netto-inkomsten/totale activa)
|
7,11%
|
7,24%
|
7,17%
|
6,72%
|
6,21%
|
6,52%
|
6,94%
|
7,47%
|
Totale activa
1 |
243.680
|
252.690
|
266.079
|
274.774
|
324.377
|
438.433
|
462.764
|
479.329
|
Nettoactief per aandeel
2 |
2.116
|
2.159
|
2.253
|
2.420
|
2.615
|
2.812
|
3.005
|
3.222
|
Cashflow per aandeel
|
298,0
|
329,0
|
355,0
|
373,0
|
511,0
|
-
|
-
|
-
|
Capex
1 |
38.170
|
33.281
|
34.568
|
68.471
|
48.241
|
39.625
|
45.875
|
36.375
|
Capex/omzet
|
14,71%
|
12,57%
|
12,91%
|
23,76%
|
14%
|
10,33%
|
11,8%
|
8,94%
|
Datum van publicatie
|
13-05-19
|
18-05-20
|
06-05-21
|
06-05-22
|
11-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6.197
JPY Gemiddelde koersdoel
6.779
JPY Spread / Gemiddelde doel +9,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,26% | 4,42 mld. | | +17,31% | 84,27 mld. | | +16,38% | 60,45 mld. | | +14,42% | 23,23 mld. | | +11,17% | 10,46 mld. | | +15,32% | 10,29 mld. | | -13,32% | 5,87 mld. | | +14,10% | 4,42 mld. | | -8,55% | 2,9 mld. | | -2,61% | 2,43 mld. |
Milieudiensten & -uitrusting - Andere
|