Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.181
JPY
|
+1,57%
|
|
+2,19%
|
+21,93%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
270.660
|
187.452
|
279.815
|
246.771
|
243.034
|
394.245
|
-
|
-
|
Bedrijfswaarde
1 |
314.025
|
242.681
|
325.285
|
296.708
|
279.313
|
437.036
|
446.541
|
459.745
|
K/w-verhouding
|
23,4
x
|
15,9
x
|
7,32
x
|
13,9
x
|
9,09
x
|
14,8
x
|
15,7
x
|
19,2
x
|
Dividendrendement
|
1,46%
|
2,75%
|
1,77%
|
2,63%
|
2,89%
|
1,98%
|
2,01%
|
2,15%
|
Marktkapitalisatie/omzet
|
1,19
x
|
0,82
x
|
1,31
x
|
0,96
x
|
0,81
x
|
1,5
x
|
1,45
x
|
1,41
x
|
Bedrijfswaarde/omzet
|
1,38
x
|
1,06
x
|
1,52
x
|
1,15
x
|
0,93
x
|
1,67
x
|
1,64
x
|
1,64
x
|
Bedrijfswaarde/EBITDA
|
12,2
x
|
9,18
x
|
12,2
x
|
8,83
x
|
7,21
x
|
12,1
x
|
12,1
x
|
12,4
x
|
Bedrijfswaarde/FCF
|
59,1
x
|
-27,7
x
|
239
x
|
42,4
x
|
10,7
x
|
-31,8
x
|
20,3
x
|
68,1
x
|
FCF Yield
|
1,69%
|
-3,61%
|
0,42%
|
2,36%
|
9,35%
|
-3,15%
|
4,92%
|
1,47%
|
Price to Book
|
0,91
x
|
0,66
x
|
0,86
x
|
0,72
x
|
0,69
x
|
1,11
x
|
1,1
x
|
1,06
x
|
Aantal aandelen (in duizenden)
|
87.592
|
85.908
|
82.663
|
81.175
|
78.146
|
76.094
|
-
|
-
|
Referentieprijs
2 |
3.090
|
2.182
|
3.385
|
3.040
|
3.110
|
5.181
|
5.181
|
5.181
|
Datum van publicatie
|
26-04-19
|
30-04-20
|
30-04-21
|
28-04-22
|
28-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
227.185
|
229.057
|
213.729
|
257.230
|
300.594
|
262.250
|
271.850
|
279.967
|
EBITDA
1 |
25.655
|
26.447
|
26.595
|
33.609
|
38.741
|
36.248
|
36.782
|
37.150
|
Bedrijfsresultaat (EBIT)
1 |
12.660
|
12.195
|
11.735
|
18.144
|
23.027
|
19.667
|
19.625
|
20.800
|
Operationele Marge
|
5,57%
|
5,32%
|
5,49%
|
7,05%
|
7,66%
|
7,5%
|
7,22%
|
7,43%
|
Resultaat voor belastingen (EBT)
1 |
16.792
|
16.737
|
56.111
|
25.924
|
40.951
|
39.000
|
38.233
|
28.900
|
Nettowinst (verlies)
1 |
11.564
|
11.851
|
39.160
|
17.892
|
27.226
|
26.867
|
24.900
|
20.233
|
Nettomarge
|
5,09%
|
5,17%
|
18,32%
|
6,96%
|
9,06%
|
10,24%
|
9,16%
|
7,23%
|
WPA
2 |
132,0
|
137,3
|
462,3
|
219,5
|
342,0
|
349,6
|
329,3
|
270,3
|
Free Cash Flow
1 |
5.316
|
-8.763
|
1.359
|
6.995
|
26.109
|
-13.763
|
21.954
|
6.753
|
FCF-marge
|
2,34%
|
-3,83%
|
0,64%
|
2,72%
|
8,69%
|
-5,25%
|
8,08%
|
2,41%
|
Kasstroomconversie (ebitda)
|
20,72%
|
-
|
5,11%
|
20,81%
|
67,39%
|
-
|
59,69%
|
18,18%
|
Kasstroomconversie (nettowinst)
|
45,97%
|
-
|
3,47%
|
39,1%
|
95,9%
|
-
|
88,17%
|
33,38%
|
Dividend per aandeel
2 |
45,00
|
60,00
|
60,00
|
80,00
|
90,00
|
102,5
|
104,2
|
111,3
|
Datum van publicatie
|
26-04-19
|
30-04-20
|
30-04-21
|
28-04-22
|
28-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
114.978
|
114.079
|
101.388
|
60.715
|
117.632
|
66.910
|
76.187
|
78.079
|
154.266
|
77.721
|
68.607
|
63.215
|
62.545
|
125.760
|
66.692
|
73.548
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.609
|
5.586
|
4.495
|
4.741
|
7.778
|
5.237
|
6.118
|
5.610
|
11.728
|
6.387
|
4.912
|
4.898
|
5.022
|
9.920
|
5.860
|
4.020
|
Operationele Marge
|
5,75%
|
4,9%
|
4,43%
|
7,81%
|
6,61%
|
7,83%
|
8,03%
|
7,19%
|
7,6%
|
8,22%
|
7,16%
|
7,75%
|
8,03%
|
7,89%
|
8,79%
|
5,47%
|
Resultaat voor belastingen (EBT)
|
9.840
|
-
|
43.613
|
-
|
9.850
|
7.058
|
11.785
|
-
|
18.306
|
12.111
|
-
|
7.633
|
-
|
13.304
|
21.753
|
-
|
Nettowinst (verlies)
1 |
6.945
|
-
|
30.416
|
-
|
6.817
|
5.016
|
8.449
|
-
|
13.012
|
8.568
|
-
|
5.436
|
-
|
9.462
|
15.134
|
3.504
|
Nettomarge
|
6,04%
|
-
|
30%
|
-
|
5,8%
|
7,5%
|
11,09%
|
-
|
8,43%
|
11,02%
|
-
|
8,6%
|
-
|
7,52%
|
22,69%
|
4,76%
|
WPA
|
80,10
|
-
|
354,7
|
-
|
83,27
|
61,68
|
104,4
|
-
|
161,6
|
108,0
|
-
|
69,57
|
-
|
121,3
|
195,4
|
-
|
Dividend per aandeel
|
30,00
|
-
|
30,00
|
-
|
39,00
|
-
|
-
|
-
|
41,00
|
-
|
-
|
-
|
-
|
50,00
|
-
|
-
|
Datum van publicatie
|
31-10-19
|
30-04-20
|
30-10-20
|
29-10-21
|
29-10-21
|
31-01-22
|
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 |
43.365
|
55.229
|
45.470
|
49.937
|
36.279
|
42.792
|
52.296
|
65.500
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,69
x
|
2,088
x
|
1,71
x
|
1,486
x
|
0,9364
x
|
1,181
x
|
1,422
x
|
1,763
x
|
Free Cash Flow
1 |
5.316
|
-8.763
|
1.359
|
6.995
|
26.109
|
-13.763
|
21.954
|
6.753
|
ROE (netto-inkomsten/eigen vermogen)
|
3,9%
|
4,1%
|
12,9%
|
5,4%
|
7,8%
|
7,64%
|
7,47%
|
5,28%
|
ROA (netto-inkomsten/totale activa)
|
3,67%
|
3,54%
|
3,19%
|
4,22%
|
5,29%
|
4,65%
|
4,43%
|
3,09%
|
Totale activa
1 |
315.487
|
334.923
|
1.227.652
|
424.269
|
514.633
|
577.861
|
561.781
|
654.800
|
Nettoactief per aandeel
2 |
3.381
|
3.298
|
3.915
|
4.239
|
4.489
|
4.665
|
4.722
|
4.885
|
Cashflow per aandeel
2 |
280,0
|
302,0
|
638,0
|
409,0
|
539,0
|
596,0
|
645,0
|
624,0
|
Capex
1 |
18.036
|
26.387
|
38.817
|
42.383
|
16.487
|
31.000
|
34.333
|
35.000
|
Capex/omzet
|
7,94%
|
11,52%
|
18,16%
|
16,48%
|
5,48%
|
11,82%
|
12,63%
|
12,5%
|
Datum van publicatie
|
26-04-19
|
30-04-20
|
30-04-21
|
28-04-22
|
28-04-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5.181
JPY Gemiddelde koersdoel
4.667
JPY Spread / Gemiddelde doel -9,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,93% | 2,5 mld. | | +29,31% | 34,31 mld. | | +14,90% | 18,09 mld. | | 0,00% | 13,47 mld. | | -14,11% | 7,59 mld. | | +8,23% | 7,39 mld. | | +21,75% | 6,85 mld. | | +21,22% | 6,19 mld. | | -2,63% | 5,56 mld. | | 0,00% | 4,12 mld. |
Zeehavendiensten - Andere
|