Vertraagde tijd
Japan Exchange
08:00:00 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.420
JPY
|
+0,93%
|
|
+1,12%
|
+38,62%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
48.455
|
65.814
|
64.187
|
65.315
|
93.797
|
108.627
|
-
|
-
|
Bedrijfswaarde
1 |
52.287
|
72.169
|
70.596
|
63.308
|
84.971
|
108.627
|
108.627
|
108.627
|
K/w-verhouding
|
6,03
x
|
9,75
x
|
7,48
x
|
7,31
x
|
9,73
x
|
9,05
x
|
9,4
x
|
8,42
x
|
Dividendrendement
|
2,93%
|
2,31%
|
2,69%
|
3,11%
|
2,78%
|
2,4%
|
2,81%
|
3,14%
|
Marktkapitalisatie/omzet
|
0,39
x
|
0,54
x
|
0,47
x
|
0,46
x
|
0,67
x
|
0,7
x
|
0,68
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
0,39
x
|
0,54
x
|
0,47
x
|
0,46
x
|
0,67
x
|
0,7
x
|
0,68
x
|
0,62
x
|
Bedrijfswaarde/EBITDA
|
-
|
4.511.182
x
|
3.800.992
x
|
3.600.990
x
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
11.931.872
x
|
-
|
41.145.741
x
|
7.050.383
x
|
11.810.288
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
0,53
x
|
0,66
x
|
0,6
x
|
0,57
x
|
0,74
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
20.283
|
20.282
|
20.280
|
20.284
|
20.042
|
20.042
|
-
|
-
|
Referentieprijs
2 |
2.389
|
3.245
|
3.165
|
3.220
|
4.680
|
5.420
|
5.420
|
5.420
|
Datum van publicatie
|
14-05-20
|
13-05-21
|
12-05-22
|
11-05-23
|
09-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
122.801
|
121.136
|
136.850
|
140.861
|
140.194
|
155.000
|
160.500
|
175.000
|
EBITDA
|
-
|
14.589
|
16.887
|
18.138
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
8.877
|
9.851
|
11.820
|
12.692
|
13.204
|
16.000
|
16.600
|
19.000
|
Operationele Marge
|
7,23%
|
8,13%
|
8,64%
|
9,01%
|
9,42%
|
10,32%
|
10,34%
|
10,86%
|
Resultaat voor belastingen (EBT)
1 |
11.043
|
10.244
|
12.663
|
13.538
|
14.946
|
18.200
|
18.000
|
19.500
|
Nettowinst (verlies)
1 |
8.030
|
6.748
|
8.579
|
8.931
|
9.741
|
12.000
|
11.550
|
12.900
|
Nettomarge
|
6,54%
|
5,57%
|
6,27%
|
6,34%
|
6,95%
|
7,74%
|
7,2%
|
7,37%
|
WPA
2 |
396,2
|
332,7
|
423,0
|
440,4
|
481,2
|
598,7
|
576,3
|
643,7
|
Free Cash Flow
|
4.061
|
-
|
1.560
|
9.264
|
7.942
|
-
|
-
|
-
|
FCF-marge
|
3,31%
|
-
|
1,14%
|
6,58%
|
5,67%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
9,24%
|
51,08%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
50,57%
|
-
|
18,18%
|
103,73%
|
81,53%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
70,00
|
75,00
|
85,00
|
100,0
|
130,0
|
130,0
|
152,5
|
170,0
|
Datum van publicatie
|
14-05-20
|
13-05-21
|
12-05-22
|
11-05-23
|
09-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 S1
|
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 |
57.826
|
65.732
|
35.596
|
35.522
|
34.418
|
35.535
|
69.953
|
36.712
|
34.196
|
34.205
|
34.399
|
68.604
|
36.501
|
35.089
|
36.660
|
37.370
|
41.780
|
39.190
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.401
|
5.370
|
3.384
|
3.066
|
3.001
|
3.265
|
6.266
|
3.385
|
3.041
|
2.979
|
3.068
|
6.047
|
3.972
|
3.185
|
3.660
|
3.740
|
4.780
|
3.820
|
Operationele Marge
|
7,61%
|
8,17%
|
9,51%
|
8,63%
|
8,72%
|
9,19%
|
8,96%
|
9,22%
|
8,89%
|
8,71%
|
8,92%
|
8,81%
|
10,88%
|
9,08%
|
9,98%
|
10,01%
|
11,44%
|
9,75%
|
Resultaat voor belastingen (EBT)
|
4.490
|
5.620
|
3.591
|
-
|
3.446
|
-
|
6.827
|
3.578
|
-
|
3.401
|
-
|
7.215
|
4.958
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
3.010
|
3.718
|
2.430
|
-
|
2.356
|
-
|
4.578
|
2.338
|
-
|
2.285
|
-
|
4.867
|
3.321
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
5,21%
|
5,66%
|
6,83%
|
-
|
6,85%
|
-
|
6,54%
|
6,37%
|
-
|
6,68%
|
-
|
7,09%
|
9,1%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
148,4
|
183,3
|
119,8
|
-
|
116,2
|
-
|
225,8
|
115,2
|
-
|
112,7
|
-
|
240,0
|
163,7
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
35,00
|
42,50
|
-
|
-
|
-
|
-
|
47,50
|
-
|
-
|
-
|
-
|
60,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-11-20
|
08-11-21
|
09-02-22
|
12-05-22
|
08-08-22
|
09-11-22
|
09-11-22
|
08-02-23
|
11-05-23
|
07-08-23
|
08-11-23
|
08-11-23
|
13-02-24
|
09-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
|
3.832
|
6.355
|
6.409
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
2.007
|
8.826
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,4356
x
|
0,3795
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
4.061
|
-
|
1.560
|
9.264
|
7.942
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,1%
|
7,47%
|
8,3%
|
8,1%
|
8,1%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
6,91%
|
6,94%
|
7,64%
|
7,91%
|
7,74%
|
-
|
-
|
-
|
Totale activa
1 |
116.227
|
97.167
|
112.243
|
112.918
|
125.867
|
-
|
-
|
-
|
Nettoactief per aandeel
|
4.475
|
4.884
|
5.259
|
5.628
|
6.283
|
-
|
-
|
-
|
Cashflow per aandeel
|
604,0
|
538,0
|
644,0
|
680,0
|
726,0
|
-
|
-
|
-
|
Capex
1 |
6.575
|
10.489
|
10.679
|
7.237
|
6.572
|
13.000
|
15.000
|
15.000
|
Capex/omzet
|
5,35%
|
8,66%
|
7,8%
|
5,14%
|
4,69%
|
8,39%
|
9,35%
|
8,57%
|
Datum van publicatie
|
14-05-20
|
13-05-21
|
12-05-22
|
11-05-23
|
09-05-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +38,62% | 682 mln. | | -1,98% | 35,38 mld. | | -10,39% | 33,94 mld. | | +31,17% | 6,92 mld. | | -1,52% | 6,34 mld. | | +10,00% | 4,37 mld. | | -9,97% | 4,02 mld. | | +12,58% | 3,96 mld. | | 0,00% | 3,23 mld. | | +65,07% | 2,51 mld. |
Geïntegreerde logistieke dienstverleners
|