Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
34.080
JPY
|
+2,16%
|
|
-0,79%
|
-8,31%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
192.530
|
916.208
|
1.946.941
|
1.456.418
|
1.945.716
|
3.073.590
|
-
|
-
|
Bedrijfswaarde
1 |
179.344
|
891.484
|
1.919.023
|
1.442.924
|
1.920.943
|
3.034.909
|
3.000.483
|
2.951.956
|
K/w-verhouding
|
32,4
x
|
84,7
x
|
101
x
|
58,6
x
|
42,1
x
|
58,9
x
|
37,3
x
|
29,4
x
|
Dividendrendement
|
1,1%
|
0,57%
|
0,35%
|
0,6%
|
0,83%
|
0,59%
|
0,93%
|
1,2%
|
Marktkapitalisatie/omzet
|
6,69
x
|
21,5
x
|
27,7
x
|
16,1
x
|
12,7
x
|
15,5
x
|
11,6
x
|
9,43
x
|
Bedrijfswaarde/omzet
|
6,23
x
|
20,9
x
|
27,3
x
|
16
x
|
12,6
x
|
15,3
x
|
11,3
x
|
9,06
x
|
Bedrijfswaarde/EBITDA
|
21,2
x
|
55,9
x
|
69,2
x
|
40,1
x
|
29,2
x
|
39,6
x
|
25,6
x
|
20,4
x
|
Bedrijfswaarde/FCF
|
37,3
x
|
61,7
x
|
283
x
|
-163
x
|
96
x
|
74,1
x
|
80,1
x
|
36,7
x
|
FCF Yield
|
2,68%
|
1,62%
|
0,35%
|
-0,61%
|
1,04%
|
1,35%
|
1,25%
|
2,72%
|
Price to Book
|
6,19
x
|
23,4
x
|
35,3
x
|
20
x
|
17,8
x
|
22
x
|
15,8
x
|
11,6
x
|
Aantal aandelen (in duizenden)
|
90.178
|
90.178
|
90.178
|
90.181
|
90.184
|
90.187
|
-
|
-
|
Referentieprijs
2 |
2.135
|
10.160
|
21.590
|
16.150
|
21.575
|
34.080
|
34.080
|
34.080
|
Datum van publicatie
|
07-08-19
|
05-08-20
|
06-08-21
|
05-08-22
|
07-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
28.770
|
42.572
|
70.248
|
90.378
|
152.832
|
198.186
|
266.003
|
325.789
|
EBITDA
1 |
8.441
|
15.943
|
27.717
|
35.975
|
65.773
|
76.584
|
117.146
|
144.443
|
Bedrijfsresultaat (EBIT)
1 |
7.941
|
15.062
|
26.074
|
32.492
|
62.287
|
71.790
|
112.134
|
142.244
|
Operationele Marge
|
27,6%
|
35,38%
|
37,12%
|
35,95%
|
40,76%
|
36,22%
|
42,15%
|
43,66%
|
Resultaat voor belastingen (EBT)
1 |
7.834
|
15.115
|
26.439
|
33.582
|
63.668
|
71.957
|
112.508
|
140.662
|
Nettowinst (verlies)
1 |
5.934
|
10.824
|
19.250
|
24.850
|
46.164
|
52.310
|
82.549
|
104.629
|
Nettomarge
|
20,63%
|
25,42%
|
27,4%
|
27,5%
|
30,21%
|
26,39%
|
31,03%
|
32,12%
|
WPA
2 |
65,80
|
120,0
|
213,5
|
275,6
|
511,9
|
578,3
|
912,8
|
1.160
|
Free Cash Flow
1 |
4.805
|
14.448
|
6.785
|
-8.852
|
20.003
|
40.975
|
37.450
|
80.440
|
FCF-marge
|
16,7%
|
33,94%
|
9,66%
|
-9,79%
|
13,09%
|
20,67%
|
14,08%
|
24,69%
|
Kasstroomconversie (ebitda)
|
56,93%
|
90,62%
|
24,48%
|
-
|
30,41%
|
53,5%
|
31,97%
|
55,69%
|
Kasstroomconversie (nettowinst)
|
80,98%
|
133,49%
|
35,25%
|
-
|
43,33%
|
78,33%
|
45,37%
|
76,88%
|
Dividend per aandeel
2 |
23,50
|
58,00
|
75,00
|
97,00
|
180,0
|
201,2
|
318,3
|
407,6
|
Datum van publicatie
|
07-08-19
|
05-08-20
|
06-08-21
|
05-08-22
|
07-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
19.949
|
22.623
|
32.231
|
38.017
|
9.111
|
27.819
|
36.930
|
16.636
|
36.812
|
53.448
|
25.723
|
29.377
|
55.100
|
24.330
|
73.402
|
97.732
|
47.305
|
47.684
|
94.989
|
47.695
|
58.161
|
110.708
|
54.973
|
66.127
|
109.480
|
67.500
|
137.522
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
2.868
|
-
|
-
|
4.615
|
16.847
|
-
|
9.206
|
10.539
|
-
|
10.256
|
-
|
-
|
11.357
|
22.614
|
-
|
18.831
|
27.194
|
-
|
23.102
|
34.800
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.989
|
7.073
|
12.057
|
14.017
|
2.019
|
10.784
|
12.804
|
3.739
|
15.949
|
19.688
|
8.508
|
9.616
|
18.124
|
9.348
|
34.815
|
44.163
|
10.279
|
21.473
|
31.752
|
17.761
|
22.648
|
43.830
|
20.245
|
25.936
|
34.820
|
26.900
|
65.614
|
-
|
-
|
Operationele Marge
|
40,05%
|
31,26%
|
37,41%
|
36,87%
|
22,17%
|
38,77%
|
34,67%
|
22,48%
|
43,33%
|
36,84%
|
33,08%
|
32,73%
|
32,89%
|
38,42%
|
47,43%
|
45,19%
|
21,73%
|
45,03%
|
33,43%
|
37,24%
|
38,94%
|
39,59%
|
36,83%
|
39,22%
|
31,81%
|
39,85%
|
47,71%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
7.948
|
7.167
|
11.824
|
14.615
|
2.145
|
10.978
|
13.123
|
4.157
|
16.302
|
20.459
|
9.238
|
8.870
|
18.108
|
9.867
|
35.693
|
45.560
|
10.929
|
20.373
|
31.302
|
19.200
|
19.999
|
47.070
|
26.000
|
27.700
|
41.891
|
27.700
|
59.479
|
-
|
-
|
Nettowinst (verlies)
1 |
5.594
|
5.230
|
8.362
|
10.888
|
1.568
|
8.168
|
9.736
|
3.265
|
11.849
|
15.114
|
6.731
|
6.851
|
13.582
|
7.134
|
25.448
|
32.582
|
7.702
|
14.496
|
22.198
|
12.385
|
17.898
|
32.527
|
14.914
|
20.238
|
25.822
|
19.556
|
49.192
|
-
|
-
|
Nettomarge
|
28,04%
|
23,12%
|
25,94%
|
28,64%
|
17,21%
|
29,36%
|
26,36%
|
19,63%
|
32,19%
|
28,28%
|
26,17%
|
23,32%
|
24,65%
|
29,32%
|
34,67%
|
33,34%
|
16,28%
|
30,4%
|
23,37%
|
25,97%
|
30,77%
|
29,38%
|
27,13%
|
30,6%
|
23,59%
|
28,97%
|
35,77%
|
-
|
-
|
WPA
2 |
62,03
|
-
|
92,73
|
120,7
|
17,39
|
90,57
|
108,0
|
36,21
|
131,4
|
167,6
|
74,64
|
75,97
|
150,6
|
79,11
|
282,2
|
361,3
|
85,40
|
160,8
|
246,2
|
132,2
|
216,2
|
355,0
|
145,8
|
179,8
|
278,8
|
128,3
|
534,7
|
-
|
-
|
Dividend per aandeel
|
15,50
|
-
|
20,00
|
55,00
|
-
|
32,00
|
32,00
|
-
|
65,00
|
65,00
|
-
|
52,00
|
52,00
|
-
|
128,0
|
128,0
|
-
|
73,00
|
73,00
|
-
|
-
|
118,0
|
-
|
135,1
|
115,0
|
-
|
179,5
|
180,0
|
219,0
|
Datum van publicatie
|
03-02-20
|
05-08-20
|
01-02-21
|
06-08-21
|
29-10-21
|
31-01-22
|
31-01-22
|
28-04-22
|
05-08-22
|
05-08-22
|
31-10-22
|
31-01-23
|
31-01-23
|
28-04-23
|
07-08-23
|
07-08-23
|
31-10-23
|
31-01-24
|
31-01-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
13.186
|
24.723
|
27.918
|
13.495
|
24.773
|
38.681
|
73.106
|
121.633
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4.805
|
14.448
|
6.785
|
-8.852
|
20.003
|
40.975
|
37.450
|
80.440
|
ROE (netto-inkomsten/eigen vermogen)
|
20,4%
|
30,8%
|
40,8%
|
38,9%
|
50,8%
|
42,1%
|
49,6%
|
46,7%
|
ROA (netto-inkomsten/totale activa)
|
17,8%
|
22,9%
|
26,4%
|
22,6%
|
28,3%
|
21,1%
|
24,5%
|
26,3%
|
Totale activa
1 |
33.395
|
47.207
|
73.002
|
110.018
|
163.215
|
247.884
|
336.297
|
398.567
|
Nettoactief per aandeel
2 |
345,0
|
434,0
|
612,0
|
806,0
|
1.210
|
1.552
|
2.160
|
2.950
|
Cashflow per aandeel
2 |
71,30
|
130,0
|
232,0
|
314,0
|
551,0
|
622,0
|
818,0
|
1.055
|
Capex
1 |
897
|
1.178
|
3.639
|
5.420
|
20.545
|
1.988
|
3.963
|
4.433
|
Capex/omzet
|
3,12%
|
2,77%
|
5,18%
|
6%
|
13,44%
|
1%
|
1,49%
|
1,36%
|
Datum van publicatie
|
07-08-19
|
05-08-20
|
06-08-21
|
05-08-22
|
07-08-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
34.080
JPY Gemiddelde koersdoel
38.396
JPY Spread / Gemiddelde doel +12,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,31% | 19,53 mld. | | +21,50% | 95,51 mld. | | +12,34% | 25,27 mld. | | -8,65% | 4,41 mld. | | +12,49% | 3,58 mld. | | -7,63% | 3,48 mld. | | -22,90% | 2,53 mld. | | -0,12% | 1,19 mld. | | +4,73% | 1,13 mld. | | +9,66% | 1,01 mld. |
Halfgeleider testapparatuur & service
|