Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.775
JPY
|
+0,47%
|
|
+3,58%
|
+50,11%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.967.119
|
1.721.378
|
1.813.639
|
2.177.752
|
2.193.722
|
4.399.423
|
-
|
-
|
Bedrijfswaarde
1 |
1.967.119
|
2.530.471
|
2.622.732
|
2.960.654
|
2.193.722
|
4.399.423
|
4.399.423
|
4.399.423
|
K/w-verhouding
|
10,3
x
|
12,2
x
|
12,7
x
|
8,38
x
|
13,7
x
|
13,5
x
|
10,8
x
|
9,5
x
|
Dividendrendement
|
4,15%
|
4,96%
|
4,77%
|
4,52%
|
4,87%
|
2,9%
|
3,43%
|
3,86%
|
Marktkapitalisatie/omzet
|
0,36
x
|
0,33
x
|
0,37
x
|
0,42
x
|
0,42
x
|
0,75
x
|
0,77
x
|
0,75
x
|
Bedrijfswaarde/omzet
|
0,36
x
|
0,33
x
|
0,37
x
|
0,42
x
|
0,42
x
|
0,75
x
|
0,77
x
|
0,75
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
2.961.334
x
|
3.106.026
x
|
-4.347.328
x
|
14.218.438
x
|
19.913.602
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
0,72
x
|
0,7
x
|
0,59
x
|
0,67
x
|
0,73
x
|
1,13
x
|
1,09
x
|
1,06
x
|
Aantal aandelen (in duizenden)
|
1.751.145
|
1.707.151
|
1.674.644
|
1.642.347
|
1.602.817
|
1.585.378
|
-
|
-
|
Referentieprijs
2 |
1.123
|
1.008
|
1.083
|
1.326
|
1.369
|
2.775
|
2.775
|
2.775
|
Datum van publicatie
|
20-05-19
|
20-05-20
|
20-05-21
|
20-05-22
|
19-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.500.438
|
5.168.361
|
4.892.244
|
5.132.042
|
5.251.271
|
5.868.200
|
5.712.660
|
5.856.840
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
201.727
|
370.027
|
235.456
|
463.191
|
460.691
|
459.109
|
Operationele Marge
|
-
|
-
|
4,12%
|
7,21%
|
4,48%
|
7,89%
|
8,06%
|
7,84%
|
Resultaat voor belastingen (EBT)
1 |
279.842
|
12.505
|
201.727
|
370.027
|
235.456
|
426.047
|
547.873
|
624.071
|
Nettowinst (verlies)
1 |
192.705
|
143.030
|
144.398
|
262.799
|
161.530
|
332.429
|
393.997
|
458.467
|
Nettomarge
|
3,5%
|
2,77%
|
2,95%
|
5,12%
|
3,08%
|
5,66%
|
6,9%
|
7,83%
|
WPA
2 |
109,6
|
82,79
|
85,26
|
158,2
|
99,93
|
205,6
|
256,8
|
292,2
|
Free Cash Flow
|
664.268
|
554.206
|
-417.185
|
153.164
|
110.162
|
-
|
-
|
-
|
FCF-marge
|
12,08%
|
10,72%
|
-8,53%
|
2,98%
|
2,1%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
344,71%
|
387,48%
|
-
|
58,28%
|
68,2%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
46,67
|
50,00
|
51,67
|
60,00
|
66,67
|
80,59
|
95,05
|
107,0
|
Datum van publicatie
|
20-05-19
|
20-05-20
|
20-05-21
|
20-05-22
|
19-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
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
|
---|
Omzet
1 |
2.856.423
|
2.734.493
|
2.551.183
|
1.186.962
|
1.393.897
|
1.314.730
|
1.508.885
|
2.823.615
|
1.196.056
|
-
|
1.975.937
|
-
|
3.628.542
|
1.319.249
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
27.519
|
112.697
|
175.759
|
111.455
|
-
|
85.343
|
-
|
-28.209
|
166.165
|
-
|
150.429
|
-
|
120.354
|
255.750
|
Nettowinst (verlies)
1 |
163.559
|
96.630
|
124.824
|
79.793
|
58.182
|
60.426
|
-94.003
|
-33.577
|
121.527
|
73.580
|
111.617
|
-24.106
|
87.511
|
194.085
|
Nettomarge
|
5,73%
|
3,53%
|
4,89%
|
6,72%
|
4,17%
|
4,6%
|
-6,23%
|
-1,19%
|
10,16%
|
-
|
5,65%
|
-
|
2,41%
|
14,71%
|
WPA
2 |
94,01
|
56,89
|
74,75
|
48,02
|
35,40
|
36,84
|
-57,44
|
-20,60
|
74,86
|
45,67
|
69,69
|
-14,92
|
54,76
|
121,8
|
Dividend per aandeel
2 |
25,00
|
25,00
|
27,50
|
-
|
32,50
|
-
|
33,33
|
33,33
|
-
|
33,33
|
-
|
40,00
|
40,00
|
-
|
Datum van publicatie
|
19-11-19
|
19-11-20
|
19-11-21
|
14-02-22
|
20-05-22
|
05-08-22
|
18-11-22
|
18-11-22
|
14-02-23
|
19-05-23
|
08-08-23
|
17-11-23
|
17-11-23
|
14-02-24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
809.093
|
809.093
|
782.902
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
664.268
|
554.206
|
-417.185
|
153.164
|
110.162
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6,8%
|
5,5%
|
5,2%
|
8,3%
|
5,2%
|
9,35%
|
11,1%
|
12,3%
|
ROA (netto-inkomsten/totale activa)
|
1,28%
|
0,68%
|
1,3%
|
1,59%
|
0,92%
|
1,56%
|
1,74%
|
1,89%
|
Totale activa
1 |
15.108.311
|
21.009.416
|
11.150.253
|
16.547.388
|
17.485.008
|
21.359.794
|
22.689.153
|
24.219.067
|
Nettoactief per aandeel
2 |
1.571
|
1.436
|
1.842
|
1.985
|
1.878
|
2.466
|
2.543
|
2.629
|
Cashflow per aandeel
|
143,0
|
121,0
|
128,0
|
209,0
|
158,0
|
-
|
-
|
-
|
Capex
|
112.456
|
113.690
|
93.273
|
83.544
|
83.991
|
-
|
-
|
-
|
Capex/omzet
|
2,04%
|
2,2%
|
1,91%
|
1,63%
|
1,6%
|
-
|
-
|
-
|
Datum van publicatie
|
20-05-19
|
20-05-20
|
20-05-21
|
20-05-22
|
19-05-23
|
-
|
-
|
-
|
Laatste slotkoers
2.775
JPY Gemiddelde koersdoel
2.650
JPY Spread / Gemiddelde doel -4,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +50,11% | 27,95 mld. | | +38,91% | 61,52 mld. | | +10,01% | 50,24 mld. | | +12,05% | 48,88 mld. | | +21,50% | 44,86 mld. | | +22,39% | 33,96 mld. | | +10,03% | 29,23 mld. | | +21,57% | 24,78 mld. | | -3,96% | 20,38 mld. | | +13,98% | 19,96 mld. |
Schadeverzekeringen - Andere
|