Beurs gesloten -
Japan Exchange
08:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.888
JPY
|
+0,23%
|
|
+2,94%
|
+6,67%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
290.963
|
199.812
|
409.752
|
279.479
|
375.090
|
384.100
|
-
|
-
|
Bedrijfswaarde
1 |
284.865
|
180.195
|
382.254
|
236.173
|
309.063
|
311.493
|
304.307
|
294.282
|
K/w-verhouding
|
14,1
x
|
10,9
x
|
22,3
x
|
12,3
x
|
17,7
x
|
20,6
x
|
12,9
x
|
11,7
x
|
Dividendrendement
|
2,2%
|
3,2%
|
1,31%
|
2,22%
|
1,71%
|
1,85%
|
2,32%
|
2,56%
|
Marktkapitalisatie/omzet
|
1,01
x
|
0,69
x
|
1,6
x
|
0,98
x
|
1,17
x
|
1,04
x
|
1,04
x
|
1
x
|
Bedrijfswaarde/omzet
|
0,99
x
|
0,63
x
|
1,49
x
|
0,83
x
|
0,96
x
|
0,85
x
|
0,83
x
|
0,77
x
|
Bedrijfswaarde/EBITDA
|
6,46
x
|
3,91
x
|
9,27
x
|
5,45
x
|
6,41
x
|
5,62
x
|
4,97
x
|
4,49
x
|
Bedrijfswaarde/FCF
|
20,6
x
|
14,1
x
|
15,7
x
|
10,6
x
|
12
x
|
19,7
x
|
11,1
x
|
10,1
x
|
FCF Yield
|
4,85%
|
7,1%
|
6,35%
|
9,43%
|
8,33%
|
5,09%
|
8,98%
|
9,88%
|
Price to Book
|
1,83
x
|
1,19
x
|
2,32
x
|
1,41
x
|
1,68
x
|
1,66
x
|
1,54
x
|
1,41
x
|
Aantal aandelen (in duizenden)
|
103.178
|
102.996
|
101.549
|
100.172
|
100.024
|
98.791
|
-
|
-
|
Referentieprijs
2 |
2.820
|
1.940
|
4.035
|
2.790
|
3.750
|
3.888
|
3.888
|
3.888
|
Datum van publicatie
|
10-05-19
|
18-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
288.902
|
288.012
|
256.078
|
283.777
|
321.771
|
368.375
|
368.501
|
383.611
|
EBITDA
1 |
44.112
|
46.076
|
41.253
|
43.370
|
48.207
|
55.470
|
61.289
|
65.483
|
Bedrijfsresultaat (EBIT)
1 |
28.834
|
29.737
|
27.695
|
30.540
|
34.439
|
41.693
|
46.376
|
50.118
|
Operationele Marge
|
9,98%
|
10,32%
|
10,82%
|
10,76%
|
10,7%
|
11,32%
|
12,59%
|
13,06%
|
Resultaat voor belastingen (EBT)
1 |
29.710
|
26.912
|
27.123
|
33.294
|
35.657
|
33.144
|
47.429
|
51.457
|
Nettowinst (verlies)
1 |
20.753
|
18.321
|
18.402
|
22.959
|
21.170
|
18.830
|
29.941
|
32.661
|
Nettomarge
|
7,18%
|
6,36%
|
7,19%
|
8,09%
|
6,58%
|
5,11%
|
8,12%
|
8,51%
|
WPA
2 |
199,9
|
177,9
|
181,1
|
227,3
|
211,3
|
189,1
|
302,4
|
332,1
|
Free Cash Flow
1 |
13.806
|
12.799
|
24.285
|
22.264
|
25.731
|
15.841
|
27.324
|
29.082
|
FCF-marge
|
4,78%
|
4,44%
|
9,48%
|
7,85%
|
8%
|
4,3%
|
7,41%
|
7,58%
|
Kasstroomconversie (ebitda)
|
31,3%
|
27,78%
|
58,87%
|
51,34%
|
53,38%
|
28,56%
|
44,58%
|
44,41%
|
Kasstroomconversie (nettowinst)
|
66,53%
|
69,86%
|
131,97%
|
96,97%
|
121,54%
|
84,13%
|
91,26%
|
89,04%
|
Dividend per aandeel
2 |
62,00
|
62,00
|
53,00
|
62,00
|
64,00
|
72,00
|
90,11
|
99,56
|
Datum van publicatie
|
10-05-19
|
18-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
145.315
|
142.697
|
107.455
|
148.623
|
69.255
|
139.663
|
68.767
|
75.347
|
72.648
|
75.702
|
148.350
|
85.860
|
87.561
|
87.977
|
90.858
|
178.835
|
94.944
|
95.636
|
94.450
|
92.900
|
92.700
|
96.100
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
15.139
|
14.598
|
6.528
|
21.167
|
7.179
|
16.076
|
6.771
|
7.693
|
7.928
|
7.289
|
15.217
|
10.256
|
8.966
|
10.146
|
10.536
|
20.682
|
10.831
|
10.295
|
10.400
|
11.600
|
11.450
|
12.150
|
Operationele Marge
|
10,42%
|
10,23%
|
6,08%
|
14,24%
|
10,37%
|
11,51%
|
9,85%
|
10,21%
|
10,91%
|
9,63%
|
10,26%
|
11,95%
|
10,24%
|
11,53%
|
11,6%
|
11,56%
|
11,41%
|
10,76%
|
11,01%
|
12,49%
|
12,35%
|
12,64%
|
Resultaat voor belastingen (EBT)
1 |
14.444
|
-
|
5.545
|
-
|
7.514
|
17.091
|
7.136
|
9.067
|
11.238
|
8.605
|
19.843
|
8.614
|
-
|
13.464
|
11.591
|
25.055
|
9.605
|
11.373
|
10.725
|
11.725
|
11.775
|
12.025
|
Nettowinst (verlies)
1 |
9.699
|
8.622
|
3.137
|
15.265
|
5.787
|
11.890
|
4.673
|
6.396
|
8.035
|
5.805
|
13.840
|
4.690
|
2.640
|
9.728
|
7.607
|
17.335
|
6.073
|
-3.881
|
7.200
|
7.950
|
7.950
|
8.100
|
Nettomarge
|
6,67%
|
6,04%
|
2,92%
|
10,27%
|
8,36%
|
8,51%
|
6,8%
|
8,49%
|
11,06%
|
7,67%
|
9,33%
|
5,46%
|
3,02%
|
11,06%
|
8,37%
|
9,69%
|
6,4%
|
-4,06%
|
7,62%
|
8,56%
|
8,58%
|
8,43%
|
WPA
2 |
94,06
|
-
|
30,85
|
-
|
57,09
|
117,2
|
46,45
|
63,63
|
80,22
|
57,88
|
138,1
|
46,77
|
26,41
|
97,50
|
76,21
|
173,7
|
61,11
|
-125,1
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
31,00
|
-
|
25,00
|
-
|
-
|
31,00
|
-
|
-
|
-
|
-
|
31,00
|
-
|
-
|
-
|
-
|
32,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-10-19
|
18-05-20
|
28-10-20
|
13-05-21
|
29-10-21
|
29-10-21
|
03-02-22
|
13-05-22
|
29-07-22
|
28-10-22
|
28-10-22
|
03-02-23
|
12-05-23
|
31-07-23
|
31-10-23
|
31-10-23
|
05-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
6.098
|
19.617
|
27.498
|
43.306
|
66.027
|
72.607
|
79.794
|
89.818
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
13.806
|
12.799
|
24.285
|
22.264
|
25.731
|
15.841
|
27.324
|
29.082
|
ROE (netto-inkomsten/eigen vermogen)
|
13,2%
|
11,3%
|
10,7%
|
12,3%
|
10%
|
9,7%
|
12,7%
|
12,7%
|
ROA (netto-inkomsten/totale activa)
|
10,2%
|
9,77%
|
9,66%
|
10,5%
|
10,9%
|
9,12%
|
11,1%
|
11%
|
Totale activa
1 |
203.344
|
187.581
|
190.441
|
218.711
|
193.450
|
206.356
|
270.193
|
297.095
|
Nettoactief per aandeel
2 |
1.539
|
1.631
|
1.738
|
1.978
|
2.237
|
2.337
|
2.522
|
2.765
|
Cashflow per aandeel
2 |
347,0
|
336,0
|
315,0
|
354,0
|
349,0
|
287,0
|
396,0
|
431,0
|
Capex
1 |
23.565
|
23.030
|
15.637
|
8.940
|
8.872
|
12.425
|
16.500
|
15.100
|
Capex/omzet
|
8,16%
|
8%
|
6,11%
|
3,15%
|
2,76%
|
3,37%
|
4,48%
|
3,94%
|
Datum van publicatie
|
10-05-19
|
18-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.888
JPY Gemiddelde koersdoel
4.745
JPY Spread / Gemiddelde doel +22,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,67% | 2,46 mld. | | +22,24% | 48,55 mld. | | -7,74% | 22,52 mld. | | +29,45% | 20,68 mld. | | +35,73% | 17,83 mld. | | -4,22% | 15,03 mld. | | -18,11% | 13,48 mld. | | -20,85% | 13,11 mld. | | +34,67% | 12,1 mld. | | +36,99% | 10,73 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|