Vertraagde tijd
Japan Exchange
07:44:55 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
811
JPY
|
-1,10%
|
|
-2,87%
|
+12,80%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
100.476
|
43.776
|
239.098
|
174.680
|
122.286
|
211.202
|
-
|
-
|
Bedrijfswaarde
1 |
100.476
|
43.776
|
239.098
|
174.680
|
188.189
|
228.459
|
211.202
|
211.202
|
K/w-verhouding
|
86,7
x
|
14,8
x
|
16,7
x
|
13,1
x
|
37,1
x
|
7,29
x
|
14
x
|
19,5
x
|
Dividendrendement
|
1,41%
|
3,45%
|
1,28%
|
2,33%
|
3,29%
|
2,8%
|
3,66%
|
3,73%
|
Marktkapitalisatie/omzet
|
1,93
x
|
0,82
x
|
3,07
x
|
1,97
x
|
1,54
x
|
2,61
x
|
3,16
x
|
3,83
x
|
Bedrijfswaarde/omzet
|
1,93
x
|
0,82
x
|
3,07
x
|
1,97
x
|
1,54
x
|
2,61
x
|
3,16
x
|
3,83
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
9.145.631
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
2.164.491
x
|
1.579.212
x
|
-
|
-
|
-3.108.603
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
-
|
-0%
|
-
|
-
|
-
|
Price to Book
|
1,29
x
|
0,57
x
|
2,69
x
|
1,68
x
|
1,23
x
|
1,73
x
|
1,85
x
|
1,8
x
|
Aantal aandelen (in duizenden)
|
262.339
|
255.999
|
255.994
|
266.280
|
256.365
|
257.564
|
-
|
-
|
Referentieprijs
2 |
383,0
|
171,0
|
934,0
|
656,0
|
477,0
|
820,0
|
820,0
|
820,0
|
Datum van publicatie
|
25-04-19
|
07-05-20
|
27-04-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
52.175
|
53.226
|
77.905
|
88.783
|
79.304
|
87.680
|
66.900
|
55.184
|
EBITDA
|
-
|
-
|
-
|
-
|
13.371
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.727
|
5.155
|
23.833
|
14.948
|
4.829
|
8.310
|
6.813
|
6.971
|
Operationele Marge
|
5,23%
|
9,69%
|
30,59%
|
16,84%
|
6,09%
|
9,48%
|
10,18%
|
12,63%
|
Resultaat voor belastingen (EBT)
1 |
1.790
|
4.131
|
21.296
|
20.801
|
4.669
|
25.237
|
19.800
|
16.200
|
Nettowinst (verlies)
1 |
1.181
|
3.011
|
14.354
|
13.017
|
3.392
|
31.293
|
15.100
|
10.219
|
Nettomarge
|
2,26%
|
5,66%
|
18,43%
|
14,66%
|
4,28%
|
35,69%
|
22,57%
|
18,52%
|
WPA
2 |
4,420
|
11,59
|
55,82
|
50,00
|
12,85
|
121,7
|
58,60
|
42,03
|
Free Cash Flow
|
46.420
|
27.720
|
-
|
-
|
-39.338
|
-
|
-
|
-
|
FCF-marge
|
88,97%
|
52,08%
|
-
|
-
|
-49,6%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
3.930,57%
|
920,62%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
5,400
|
5,900
|
12,00
|
15,30
|
15,70
|
23,00
|
30,00
|
30,55
|
Datum van publicatie
|
25-04-19
|
07-05-20
|
27-04-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
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
|
---|
Omzet
1 |
26.034
|
29.317
|
22.034
|
49.094
|
20.597
|
19.092
|
19.059
|
19.965
|
39.024
|
19.648
|
20.632
|
22.129
|
22.757
|
44.886
|
22.860
|
19.934
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
2.166
|
4.255
|
-
|
16.130
|
501
|
-
|
-184
|
1.284
|
1.100
|
1.298
|
2.431
|
2.888
|
2.867
|
5.755
|
2.959
|
-
|
Operationele Marge
|
8,32%
|
14,51%
|
-
|
32,86%
|
2,43%
|
-
|
-0,97%
|
6,43%
|
2,82%
|
6,61%
|
11,78%
|
13,05%
|
12,6%
|
12,82%
|
12,94%
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.195
|
4.152
|
7.162
|
18.269
|
1.010
|
1.523
|
1.078
|
995
|
2.073
|
385
|
2.211
|
2.852
|
2.658
|
5.510
|
2.061
|
17.666
|
Nettowinst (verlies)
1 |
1.679
|
2.919
|
4.767
|
12.027
|
435
|
556
|
952
|
295
|
1.247
|
687
|
1.458
|
2.414
|
1.843
|
4.257
|
2.285
|
24.751
|
Nettomarge
|
6,45%
|
9,96%
|
21,63%
|
24,5%
|
2,11%
|
2,91%
|
5%
|
1,48%
|
3,2%
|
3,5%
|
7,07%
|
10,91%
|
8,1%
|
9,48%
|
10%
|
124,16%
|
WPA
|
6,390
|
11,37
|
-
|
46,67
|
1,520
|
-
|
3,580
|
1,090
|
4,670
|
2,600
|
5,580
|
9,420
|
7,150
|
16,57
|
8,880
|
-
|
Dividend per aandeel
|
2,700
|
4,500
|
-
|
7,600
|
-
|
-
|
-
|
7,800
|
7,800
|
-
|
8,000
|
-
|
8,000
|
8,000
|
-
|
-
|
Datum van publicatie
|
28-10-19
|
27-10-20
|
29-10-21
|
29-10-21
|
31-01-22
|
27-04-22
|
03-08-22
|
28-10-22
|
28-10-22
|
30-01-23
|
27-04-23
|
28-07-23
|
27-10-23
|
27-10-23
|
31-01-24
|
25-04-24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
65.903
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
4,929
x
|
-
|
-
|
-
|
Free Cash Flow
|
46.420
|
27.720
|
-
|
-
|
-39.338
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
1,5%
|
3,9%
|
17,3%
|
13,4%
|
3,3%
|
27,1%
|
15,2%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
0,18%
|
0,4%
|
1,76%
|
1,38%
|
0,3%
|
2,23%
|
2%
|
2,1%
|
Totale activa
1 |
660.219
|
747.387
|
816.937
|
941.460
|
1.130.365
|
1.404.729
|
755.000
|
486.599
|
Nettoactief per aandeel
2 |
297,0
|
298,0
|
348,0
|
392,0
|
389,0
|
511,0
|
443,0
|
455,0
|
Cashflow per aandeel
|
35,90
|
42,90
|
87,50
|
82,30
|
45,20
|
153,0
|
-
|
-
|
Capex
|
7.414
|
6.734
|
6.439
|
9.290
|
8.361
|
-
|
-
|
-
|
Capex/omzet
|
14,21%
|
12,65%
|
8,27%
|
10,46%
|
10,54%
|
-
|
-
|
-
|
Datum van publicatie
|
25-04-19
|
07-05-20
|
27-04-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
820
JPY Gemiddelde koersdoel
965
JPY Spread / Gemiddelde doel +17,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,80% | 1,34 mld. | | +10,61% | 146 mld. | | +7,49% | 135 mld. | | +19,23% | 117 mld. | | -6,68% | 36,25 mld. | | +9,42% | 25,29 mld. | | -13,04% | 21,01 mld. | | +18,24% | 20,1 mld. | | +36,05% | 16,98 mld. | | -1,29% | 15,77 mld. |
Investment Banking & Brokerage Services - Andere
|