Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.426
JPY
|
-1,25%
|
|
-5,35%
|
+39,62%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
618.182
|
411.030
|
516.547
|
386.215
|
357.886
|
673.930
|
-
|
-
|
Bedrijfswaarde
1 |
3.633.664
|
3.535.915
|
3.390.454
|
3.766.914
|
4.057.888
|
4.090.757
|
4.089.571
|
4.057.650
|
K/w-verhouding
|
22,5
x
|
-144
x
|
17,2
x
|
81
x
|
-6,11
x
|
4,7
x
|
9,25
x
|
9,46
x
|
Dividendrendement
|
2,3%
|
4,03%
|
3,21%
|
4,9%
|
-
|
1,75%
|
2,54%
|
3,07%
|
Marktkapitalisatie/omzet
|
0,31
x
|
0,2
x
|
0,24
x
|
0,22
x
|
0,16
x
|
0,31
x
|
0,32
x
|
0,32
x
|
Bedrijfswaarde/omzet
|
1,8
x
|
1,76
x
|
1,59
x
|
2,16
x
|
1,83
x
|
1,91
x
|
1,94
x
|
1,92
x
|
Bedrijfswaarde/EBITDA
|
12,1
x
|
11,7
x
|
12,9
x
|
15,2
x
|
31
x
|
9,25
x
|
11,6
x
|
11,6
x
|
Bedrijfswaarde/FCF
|
-41,9
x
|
-18,1
x
|
-33,1
x
|
-59,7
x
|
-13,6
x
|
45,4
x
|
179
x
|
109
x
|
FCF Yield
|
-2,39%
|
-5,51%
|
-3,02%
|
-1,67%
|
-7,35%
|
2,2%
|
0,56%
|
0,92%
|
Price to Book
|
1,15
x
|
0,81
x
|
0,93
x
|
0,71
x
|
0,75
x
|
1,04
x
|
0,96
x
|
0,89
x
|
Aantal aandelen (in duizenden)
|
472.978
|
472.992
|
473.028
|
472.724
|
472.769
|
472.768
|
-
|
-
|
Referentieprijs
2 |
1.307
|
869,0
|
1.092
|
817,0
|
757,0
|
1.426
|
1.426
|
1.426
|
Datum van publicatie
|
26-04-19
|
30-04-20
|
30-04-21
|
28-04-22
|
28-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.017.181
|
2.013.050
|
2.131.799
|
1.743.310
|
2.221.300
|
2.143.580
|
2.104.220
|
2.107.940
|
EBITDA
1 |
299.776
|
301.077
|
263.790
|
248.267
|
130.816
|
442.400
|
353.600
|
349.000
|
Bedrijfsresultaat (EBIT)
1 |
86.575
|
63.813
|
77.397
|
48.624
|
-72.998
|
219.740
|
129.000
|
125.420
|
Operationele Marge
|
4,29%
|
3,17%
|
3,63%
|
2,79%
|
-3,29%
|
10,25%
|
6,13%
|
5,95%
|
Resultaat voor belastingen (EBT)
1 |
52.276
|
40.170
|
56.255
|
25.546
|
-73.022
|
202.700
|
91.800
|
83.800
|
Nettowinst (verlies)
1 |
30.970
|
-419
|
32.167
|
6.873
|
-56.429
|
147.420
|
77.500
|
75.280
|
Nettomarge
|
1,54%
|
-0,02%
|
1,51%
|
0,39%
|
-2,54%
|
6,88%
|
3,68%
|
3,57%
|
WPA
2 |
58,05
|
-6,050
|
63,57
|
10,09
|
-123,8
|
303,3
|
154,1
|
150,6
|
Free Cash Flow
1 |
-86.796
|
-194.879
|
-102.435
|
-63.068
|
-298.370
|
90.200
|
22.800
|
37.150
|
FCF-marge
|
-4,3%
|
-9,68%
|
-4,81%
|
-3,62%
|
-13,43%
|
4,21%
|
1,08%
|
1,76%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
20,39%
|
6,45%
|
10,64%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
61,19%
|
29,42%
|
49,35%
|
Dividend per aandeel
2 |
30,00
|
35,00
|
35,00
|
40,00
|
-
|
25,00
|
36,25
|
43,75
|
Datum van publicatie
|
26-04-19
|
30-04-20
|
30-04-21
|
28-04-22
|
28-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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 |
1.020.229
|
1.060.512
|
421.507
|
771.501
|
425.296
|
546.513
|
436.719
|
573.963
|
1.010.682
|
556.828
|
653.790
|
496.524
|
588.792
|
1.085.316
|
498.075
|
613.250
|
458.800
|
559.300
|
514.800
|
565.100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
30.131
|
91.038
|
46.038
|
76.495
|
-2.013
|
-25.858
|
-46.638
|
-29.061
|
-75.699
|
-44.889
|
47.590
|
100.218
|
107.380
|
207.598
|
52.444
|
-34.700
|
51.200
|
67.200
|
15.400
|
9.700
|
Operationele Marge
|
2,95%
|
8,58%
|
10,92%
|
9,92%
|
-0,47%
|
-4,73%
|
-10,68%
|
-5,06%
|
-7,49%
|
-8,06%
|
7,28%
|
20,18%
|
18,24%
|
19,13%
|
10,53%
|
-5,66%
|
11,16%
|
12,02%
|
2,99%
|
1,72%
|
Resultaat voor belastingen (EBT)
1 |
17.291
|
82.611
|
41.652
|
65.750
|
-10.183
|
-30.021
|
-47.202
|
-19.249
|
-66.451
|
-55.197
|
-
|
100.477
|
98.875
|
199.352
|
51.523
|
-45.100
|
33.900
|
50.600
|
21.700
|
7.300
|
Nettowinst (verlies)
1 |
7.186
|
63.076
|
29.559
|
45.372
|
-9.445
|
-29.054
|
-34.811
|
-12.865
|
-47.676
|
-41.755
|
33.002
|
71.457
|
78.388
|
149.845
|
37.192
|
-33.100
|
34.700
|
42.700
|
8.650
|
1.800
|
Nettomarge
|
0,7%
|
5,95%
|
7,01%
|
5,88%
|
-2,22%
|
-5,32%
|
-7,97%
|
-2,24%
|
-4,72%
|
-7,5%
|
5,05%
|
14,39%
|
13,31%
|
13,81%
|
7,47%
|
-5,4%
|
7,56%
|
7,63%
|
1,68%
|
0,32%
|
WPA
2 |
12,25
|
131,1
|
61,39
|
93,71
|
-21,07
|
-
|
-74,75
|
-28,32
|
-103,1
|
-89,44
|
68,70
|
150,0
|
163,3
|
313,4
|
75,56
|
-18,30
|
90,80
|
99,40
|
4,100
|
-3,000
|
Dividend per aandeel
|
20,00
|
17,50
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-10-19
|
30-10-20
|
29-10-21
|
29-10-21
|
31-01-22
|
28-04-22
|
29-07-22
|
31-10-22
|
31-10-22
|
31-01-23
|
28-04-23
|
31-07-23
|
31-10-23
|
31-10-23
|
31-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.015.482
|
3.124.885
|
2.873.907
|
3.380.699
|
3.700.002
|
3.416.827
|
3.415.641
|
3.383.720
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
10,06
x
|
10,38
x
|
10,89
x
|
13,62
x
|
28,28
x
|
7,723
x
|
9,66
x
|
9,695
x
|
Free Cash Flow
1 |
-86.796
|
-194.879
|
-102.435
|
-63.068
|
-298.370
|
90.200
|
22.800
|
37.150
|
ROE (netto-inkomsten/eigen vermogen)
|
4,9%
|
-0,1%
|
5,1%
|
1,1%
|
-9,2%
|
21,7%
|
9,59%
|
8,83%
|
ROA (netto-inkomsten/totale activa)
|
1,11%
|
0,82%
|
1,11%
|
0,62%
|
-1,58%
|
2,95%
|
1,4%
|
1,2%
|
Totale activa
1 |
2.800.941
|
-50.958
|
2.910.040
|
1.110.967
|
3.564.845
|
4.997.288
|
5.535.714
|
6.273.333
|
Nettoactief per aandeel
2 |
1.137
|
1.077
|
1.168
|
1.152
|
1.015
|
1.377
|
1.490
|
1.593
|
Cashflow per aandeel
|
571,0
|
556,0
|
506,0
|
496,0
|
358,0
|
-
|
-
|
-
|
Capex
1 |
369.816
|
421.731
|
355.894
|
312.138
|
306.592
|
279.000
|
299.650
|
279.650
|
Capex/omzet
|
18,33%
|
20,95%
|
16,69%
|
17,9%
|
13,8%
|
13,02%
|
14,24%
|
13,27%
|
Datum van publicatie
|
26-04-19
|
30-04-20
|
30-04-21
|
28-04-22
|
28-04-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.426
JPY Gemiddelde koersdoel
1.124
JPY Spread / Gemiddelde doel -21,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +39,62% | 4,28 mld. | | +8,64% | 136 mld. | | +4,41% | 80,06 mld. | | -2,19% | 77,98 mld. | | +0,69% | 75,38 mld. | | -8,92% | 66,47 mld. | | +61,15% | 59,36 mld. | | +4,97% | 44,9 mld. | | +7,34% | 42,26 mld. | | 0,00% | 41,94 mld. |
Elektriciteitsbedrijven - Andere
|