Beurs gesloten -
Japan Exchange
08:31:47 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.960
JPY
|
+1,13%
|
|
+7,77%
|
+2,10%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
688.179
|
663.257
|
1.153.591
|
1.091.138
|
1.031.791
|
1.196.783
|
-
|
-
|
Bedrijfswaarde
1 |
727.789
|
754.223
|
1.256.733
|
1.198.261
|
1.241.451
|
1.351.890
|
1.323.108
|
1.275.733
|
K/w-verhouding
|
11,6
x
|
14,5
x
|
29,8
x
|
15,8
x
|
13,4
x
|
24
x
|
15,7
x
|
13,5
x
|
Dividendrendement
|
1,68%
|
1,73%
|
0,99%
|
1,34%
|
1,59%
|
1,39%
|
1,52%
|
1,62%
|
Marktkapitalisatie/omzet
|
0,78
x
|
0,68
x
|
1,17
x
|
0,97
x
|
0,8
x
|
0,86
x
|
0,8
x
|
0,76
x
|
Bedrijfswaarde/omzet
|
0,82
x
|
0,77
x
|
1,27
x
|
1,07
x
|
0,96
x
|
0,97
x
|
0,89
x
|
0,82
x
|
Bedrijfswaarde/EBITDA
|
6,71
x
|
7,19
x
|
12,6
x
|
8,72
x
|
8,03
x
|
10,3
x
|
8,04
x
|
6,98
x
|
Bedrijfswaarde/FCF
|
15,6
x
|
27,7
x
|
26,1
x
|
80,9
x
|
-20
x
|
40,8
x
|
29,1
x
|
20,1
x
|
FCF Yield
|
6,39%
|
3,61%
|
3,84%
|
1,24%
|
-5,01%
|
2,45%
|
3,44%
|
4,99%
|
Price to Book
|
1,73
x
|
1,67
x
|
2,55
x
|
2,03
x
|
1,62
x
|
1,79
x
|
1,64
x
|
1,5
x
|
Aantal aandelen (in duizenden)
|
413.818
|
410.940
|
407.774
|
405.025
|
410.908
|
404.387
|
-
|
-
|
Referentieprijs
2 |
1.663
|
1.614
|
2.829
|
2.694
|
2.511
|
2.960
|
2.960
|
2.960
|
Datum van publicatie
|
08-05-19
|
08-05-20
|
07-05-21
|
11-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
884.723
|
978.445
|
988.424
|
1.124.140
|
1.292.203
|
1.397.899
|
1.492.849
|
1.564.785
|
EBITDA
1 |
108.431
|
104.892
|
99.794
|
137.367
|
154.655
|
131.633
|
164.640
|
182.826
|
Bedrijfsresultaat (EBIT)
1 |
72.033
|
58.647
|
51.166
|
92.136
|
101.522
|
70.637
|
102.208
|
118.531
|
Operationele Marge
|
8,14%
|
5,99%
|
5,18%
|
8,2%
|
7,86%
|
5,05%
|
6,85%
|
7,57%
|
Resultaat voor belastingen (EBT)
1 |
71.321
|
58.089
|
49.527
|
90.788
|
96.120
|
70.396
|
100.053
|
116.175
|
Nettowinst (verlies)
1 |
60.142
|
45.975
|
38.759
|
68.935
|
77.010
|
50.424
|
76.996
|
89.417
|
Nettomarge
|
6,8%
|
4,7%
|
3,92%
|
6,13%
|
5,96%
|
3,61%
|
5,16%
|
5,71%
|
WPA
2 |
143,9
|
111,1
|
94,95
|
170,1
|
187,6
|
123,6
|
188,5
|
219,4
|
Free Cash Flow
1 |
46.523
|
27.201
|
48.241
|
14.812
|
-62.182
|
33.132
|
45.490
|
63.624
|
FCF-marge
|
5,26%
|
2,78%
|
4,88%
|
1,32%
|
-4,81%
|
2,37%
|
3,05%
|
4,07%
|
Kasstroomconversie (ebitda)
|
42,91%
|
25,93%
|
48,34%
|
10,78%
|
-
|
25,17%
|
27,63%
|
34,8%
|
Kasstroomconversie (nettowinst)
|
77,36%
|
59,16%
|
124,46%
|
21,49%
|
-
|
65,71%
|
59,08%
|
71,15%
|
Dividend per aandeel
2 |
28,00
|
28,00
|
28,00
|
36,00
|
40,00
|
41,00
|
45,00
|
48,00
|
Datum van publicatie
|
08-05-19
|
08-05-20
|
07-05-21
|
11-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
483.898
|
494.547
|
461.730
|
526.694
|
281.955
|
530.260
|
304.348
|
289.532
|
593.880
|
251.040
|
330.021
|
581.061
|
371.424
|
339.718
|
711.142
|
292.370
|
379.747
|
672.117
|
381.207
|
340.658
|
720.496
|
325.226
|
393.164
|
707.236
|
413.559
|
388.609
|
803.798
|
804.414
|
846.250
|
EBITDA
1 |
-
|
-
|
-
|
-
|
36.118
|
-
|
37.405
|
33.524
|
-
|
26.130
|
39.446
|
-
|
39.873
|
49.206
|
-
|
20.855
|
-
|
-
|
40.150
|
34.128
|
-
|
32.163
|
42.524
|
-
|
45.714
|
43.653
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
23.035
|
35.612
|
22.921
|
28.245
|
25.005
|
44.633
|
25.832
|
21.671
|
47.503
|
14.255
|
26.394
|
40.649
|
26.432
|
34.441
|
60.873
|
6.079
|
21.110
|
27.162
|
24.091
|
19.795
|
42.491
|
18.588
|
26.708
|
45.144
|
30.671
|
27.126
|
56.684
|
61.722
|
71.082
|
Operationele Marge
|
4,76%
|
7,2%
|
4,96%
|
5,36%
|
8,87%
|
8,42%
|
8,49%
|
7,48%
|
8%
|
5,68%
|
8%
|
7%
|
7,12%
|
10,14%
|
8,56%
|
2,08%
|
5,56%
|
4,04%
|
6,32%
|
5,81%
|
5,9%
|
5,72%
|
6,79%
|
6,38%
|
7,42%
|
6,98%
|
7,05%
|
7,67%
|
8,4%
|
Resultaat voor belastingen (EBT)
1 |
23.061
|
-
|
22.249
|
27.278
|
24.716
|
44.319
|
25.122
|
21.347
|
46.469
|
14.274
|
28.184
|
42.458
|
20.463
|
33.199
|
53.662
|
7.838
|
22.390
|
30.201
|
20.801
|
18.432
|
38.901
|
16.732
|
26.412
|
44.687
|
30.357
|
26.726
|
57.767
|
61.122
|
70.482
|
Nettowinst (verlies)
1 |
16.213
|
29.762
|
16.812
|
21.947
|
20.393
|
35.052
|
18.395
|
15.488
|
33.883
|
10.734
|
20.060
|
30.794
|
13.148
|
33.068
|
46.216
|
3.661
|
15.958
|
19.600
|
14.800
|
16.554
|
29.286
|
12.795
|
20.330
|
35.749
|
23.346
|
20.561
|
46.214
|
48.898
|
56.385
|
Nettomarge
|
3,35%
|
6,02%
|
3,64%
|
4,17%
|
7,23%
|
6,61%
|
6,04%
|
5,35%
|
5,71%
|
4,28%
|
6,08%
|
5,3%
|
3,54%
|
9,73%
|
6,5%
|
1,25%
|
4,2%
|
2,92%
|
3,88%
|
4,86%
|
4,06%
|
3,93%
|
5,17%
|
5,05%
|
5,65%
|
5,29%
|
5,75%
|
6,08%
|
6,66%
|
WPA
2 |
39,06
|
-
|
41,16
|
53,79
|
50,34
|
86,45
|
45,42
|
38,21
|
83,63
|
26,43
|
48,62
|
75,22
|
31,84
|
80,56
|
112,4
|
8,960
|
39,17
|
48,06
|
36,52
|
41,24
|
71,70
|
36,45
|
51,50
|
87,50
|
57,44
|
54,20
|
113,2
|
113,7
|
131,1
|
Dividend per aandeel
2 |
14,00
|
-
|
14,00
|
14,00
|
18,00
|
18,00
|
-
|
18,00
|
18,00
|
-
|
20,00
|
20,00
|
-
|
20,00
|
20,00
|
-
|
20,00
|
20,00
|
-
|
20,00
|
20,00
|
-
|
25,71
|
-
|
-
|
34,29
|
-
|
-
|
-
|
Datum van publicatie
|
07-11-19
|
08-05-20
|
06-11-20
|
07-05-21
|
05-11-21
|
05-11-21
|
04-02-22
|
11-05-22
|
11-05-22
|
05-08-22
|
02-11-22
|
02-11-22
|
03-02-23
|
11-05-23
|
11-05-23
|
04-08-23
|
02-11-23
|
02-11-23
|
02-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
39.610
|
90.966
|
103.142
|
107.123
|
209.660
|
155.108
|
126.325
|
78.950
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3653
x
|
0,8672
x
|
1,034
x
|
0,7798
x
|
1,356
x
|
1,178
x
|
0,7673
x
|
0,4318
x
|
Free Cash Flow
1 |
46.523
|
27.201
|
48.241
|
14.812
|
-62.182
|
33.132
|
45.490
|
63.624
|
ROE (netto-inkomsten/eigen vermogen)
|
15,9%
|
11,6%
|
9,2%
|
13,9%
|
13,1%
|
7,81%
|
10,9%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
9,84%
|
7,23%
|
5,38%
|
8,73%
|
7,98%
|
4,3%
|
5,68%
|
6,34%
|
Totale activa
1 |
611.350
|
635.781
|
720.466
|
790.033
|
964.692
|
1.173.834
|
1.356.119
|
1.411.027
|
Nettoactief per aandeel
2 |
963,0
|
966,0
|
1.109
|
1.326
|
1.550
|
1.653
|
1.808
|
1.977
|
Cashflow per aandeel
2 |
231,0
|
223,0
|
214,0
|
282,0
|
317,0
|
275,0
|
324,0
|
354,0
|
Capex
1 |
54.199
|
59.285
|
45.522
|
73.504
|
147.040
|
73.544
|
71.429
|
71.857
|
Capex/omzet
|
6,13%
|
6,06%
|
4,61%
|
6,54%
|
11,38%
|
5,26%
|
4,78%
|
4,59%
|
Datum van publicatie
|
08-05-19
|
08-05-20
|
07-05-21
|
11-05-22
|
11-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.960
JPY Gemiddelde koersdoel
3.294
JPY Spread / Gemiddelde doel +11,31% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,10% | 7,6 mld. | | +12,06% | 107 mld. | | -0,62% | 29,43 mld. | | +12,05% | 22,21 mld. | | -16,05% | 17,75 mld. | | -6,34% | 17,25 mld. | | +8,74% | 15,28 mld. | | -4,89% | 12,2 mld. | | -2,85% | 10,42 mld. | | -8,86% | 9,04 mld. |
Elektronische apparatuur & onderdelen - Andere
|