Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.819
JPY
|
+1,62%
|
|
+5,78%
|
+8,93%
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
90.212
|
104.383
|
175.611
|
245.140
|
182.678
|
225.672
|
-
|
-
|
Bedrijfswaarde
1 |
123.410
|
129.163
|
204.349
|
301.817
|
230.468
|
272.922
|
267.922
|
262.522
|
K/w-verhouding
|
20,5
x
|
21,8
x
|
18
x
|
17,5
x
|
15,8
x
|
15
x
|
12,1
x
|
10
x
|
Dividendrendement
|
0,5%
|
0,5%
|
0,66%
|
0,78%
|
1,4%
|
1,17%
|
1,37%
|
1,68%
|
Marktkapitalisatie/omzet
|
0,41
x
|
0,43
x
|
0,6
x
|
0,59
x
|
0,39
x
|
0,42
x
|
0,38
x
|
0,33
x
|
Bedrijfswaarde/omzet
|
0,56
x
|
0,54
x
|
0,7
x
|
0,72
x
|
0,5
x
|
0,51
x
|
0,45
x
|
0,38
x
|
Bedrijfswaarde/EBITDA
|
14
x
|
12,7
x
|
11,6
x
|
13,5
x
|
11,3
x
|
10,8
x
|
8,76
x
|
7,37
x
|
Bedrijfswaarde/FCF
|
-6,16
x
|
12
x
|
-40,5
x
|
-9,53
x
|
23
x
|
63,8
x
|
43,6
x
|
40,1
x
|
FCF Yield
|
-16,2%
|
8,32%
|
-2,47%
|
-10,5%
|
4,34%
|
1,57%
|
2,3%
|
2,5%
|
Price to Book
|
3,24
x
|
3,41
x
|
4,23
x
|
4,36
x
|
2,74
x
|
2,91
x
|
2,42
x
|
2,03
x
|
Aantal aandelen (in duizenden)
|
75.428
|
75.204
|
76.686
|
79.462
|
79.807
|
80.054
|
-
|
-
|
Referentieprijs
2 |
1.196
|
1.388
|
2.290
|
3.085
|
2.289
|
2.819
|
2.819
|
2.819
|
Datum van publicatie
|
07-01-20
|
07-01-21
|
06-01-22
|
05-01-23
|
09-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
219.263
|
241.146
|
291.263
|
418.117
|
463.464
|
537.505
|
598.884
|
691.250
|
EBITDA
1 |
8.827
|
10.162
|
17.570
|
22.399
|
20.351
|
25.300
|
30.600
|
35.600
|
Bedrijfsresultaat (EBIT)
1 |
6.085
|
6.825
|
13.637
|
19.448
|
16.084
|
21.083
|
26.217
|
31.825
|
Operationele Marge
|
2,78%
|
2,83%
|
4,68%
|
4,65%
|
3,47%
|
3,92%
|
4,38%
|
4,6%
|
Resultaat voor belastingen (EBT)
1 |
5.772
|
6.498
|
13.301
|
18.765
|
15.533
|
21.100
|
28.000
|
32.100
|
Nettowinst (verlies)
1 |
4.258
|
4.740
|
9.663
|
13.886
|
11.556
|
14.965
|
18.672
|
22.538
|
Nettomarge
|
1,94%
|
1,97%
|
3,32%
|
3,32%
|
2,49%
|
2,78%
|
3,12%
|
3,26%
|
WPA
2 |
58,27
|
63,62
|
127,1
|
176,3
|
145,0
|
187,4
|
233,8
|
281,2
|
Free Cash Flow
1 |
-20.035
|
10.740
|
-5.042
|
-31.684
|
10.012
|
4.280
|
6.150
|
6.550
|
FCF-marge
|
-9,14%
|
4,45%
|
-1,73%
|
-7,58%
|
2,16%
|
0,8%
|
1,03%
|
0,95%
|
Kasstroomconversie (ebitda)
|
-
|
105,69%
|
-
|
-
|
49,2%
|
16,92%
|
20,1%
|
18,4%
|
Kasstroomconversie (nettowinst)
|
-
|
226,58%
|
-
|
-
|
86,64%
|
28,6%
|
32,94%
|
29,06%
|
Dividend per aandeel
2 |
6,000
|
7,000
|
15,00
|
24,00
|
32,00
|
33,00
|
38,60
|
47,50
|
Datum van publicatie
|
07-01-20
|
07-01-21
|
06-01-22
|
05-01-23
|
09-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
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
|
---|
Omzet
1 |
114.442
|
115.791
|
125.355
|
139.231
|
79.170
|
152.032
|
81.507
|
100.825
|
182.332
|
106.998
|
128.787
|
235.785
|
117.937
|
111.891
|
229.828
|
119.395
|
114.241
|
233.636
|
119.457
|
129.106
|
265.000
|
137.810
|
139.605
|
256.500
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.800
|
177
|
6.648
|
6.345
|
3.833
|
7.292
|
4.382
|
4.769
|
9.151
|
5.605
|
4.692
|
10.297
|
1.769
|
6.196
|
7.965
|
6.474
|
1.645
|
8.119
|
2.215
|
6.092
|
7.800
|
6.750
|
6.900
|
12.100
|
Operationele Marge
|
2,45%
|
0,15%
|
5,3%
|
4,56%
|
4,84%
|
4,8%
|
5,38%
|
4,73%
|
5,02%
|
5,24%
|
3,64%
|
4,37%
|
1,5%
|
5,54%
|
3,47%
|
5,42%
|
1,44%
|
3,48%
|
1,85%
|
4,72%
|
2,94%
|
4,9%
|
4,94%
|
4,72%
|
Resultaat voor belastingen (EBT)
|
2.615
|
-40
|
6.538
|
6.203
|
3.695
|
7.098
|
4.325
|
4.604
|
8.929
|
5.627
|
4.209
|
9.836
|
1.741
|
6.050
|
7.791
|
6.409
|
-
|
-
|
2.114
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.963
|
-148
|
4.888
|
4.366
|
2.770
|
5.297
|
3.029
|
3.200
|
6.229
|
4.104
|
3.553
|
7.657
|
1.241
|
4.439
|
5.680
|
4.556
|
1.320
|
-
|
1.458
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
1,72%
|
-0,13%
|
3,9%
|
3,14%
|
3,5%
|
3,48%
|
3,72%
|
3,17%
|
3,42%
|
3,84%
|
2,76%
|
3,25%
|
1,05%
|
3,97%
|
2,47%
|
3,82%
|
1,16%
|
-
|
1,22%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-1,980
|
-
|
57,91
|
-
|
-
|
39,24
|
-
|
79,73
|
51,87
|
-
|
-
|
15,60
|
-
|
71,34
|
57,15
|
-
|
-
|
18,23
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
07-01-20
|
03-07-20
|
07-01-21
|
05-07-21
|
06-01-22
|
06-01-22
|
04-04-22
|
04-07-22
|
04-07-22
|
03-10-22
|
05-01-23
|
05-01-23
|
03-04-23
|
03-07-23
|
03-07-23
|
02-10-23
|
09-01-24
|
09-01-24
|
01-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
33.198
|
24.780
|
28.738
|
56.677
|
47.790
|
47.250
|
42.250
|
36.850
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,761
x
|
2,438
x
|
1,636
x
|
2,53
x
|
2,348
x
|
1,868
x
|
1,381
x
|
1,035
x
|
Free Cash Flow
1 |
-20.035
|
10.740
|
-5.042
|
-31.684
|
10.012
|
4.280
|
6.150
|
6.550
|
ROE (netto-inkomsten/eigen vermogen)
|
18,6%
|
16,4%
|
27%
|
28,4%
|
18,8%
|
20,7%
|
22,3%
|
21,6%
|
ROA (netto-inkomsten/totale activa)
|
5,68%
|
5,1%
|
12,7%
|
10,2%
|
6,82%
|
7,6%
|
9,4%
|
9,5%
|
Totale activa
1 |
75.018
|
92.994
|
76.025
|
136.145
|
169.378
|
196.908
|
198.642
|
237.237
|
Nettoactief per aandeel
2 |
369,0
|
407,0
|
542,0
|
708,0
|
835,0
|
970,0
|
1.164
|
1.390
|
Cashflow per aandeel
2 |
95,80
|
108,0
|
179,0
|
214,0
|
198,0
|
258,0
|
312,0
|
-
|
Capex
1 |
10.119
|
8.039
|
7.349
|
12.556
|
20.490
|
10.000
|
10.750
|
12.500
|
Capex/omzet
|
4,62%
|
3,33%
|
2,52%
|
3%
|
4,42%
|
1,86%
|
1,8%
|
1,81%
|
Datum van publicatie
|
07-01-20
|
07-01-21
|
06-01-22
|
05-01-23
|
09-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.819
JPY Gemiddelde koersdoel
3.000
JPY Spread / Gemiddelde doel +6,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,93% | 1,43 mld. | | -3,04% | 10,43 mld. | | -14,10% | 10,4 mld. | | +13,12% | 6,84 mld. | | -1,33% | 4,48 mld. | | -22,38% | 4,42 mld. | | -7,04% | 3,63 mld. | | -17,62% | 2,39 mld. | | +10,83% | 2,11 mld. | | -14,64% | 2,09 mld. |
Auto's, onderdelen en serviceverkopers - NEC
|