Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.065
JPY
|
+0,69%
|
|
+3,92%
|
-0,49%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
173.630
|
139.158
|
146.125
|
133.982
|
158.837
|
193.291
|
-
|
-
|
Bedrijfswaarde
1 |
203.073
|
160.271
|
172.752
|
172.923
|
196.100
|
230.701
|
230.142
|
193.291
|
K/w-verhouding
|
11,8
x
|
8,33
x
|
10
x
|
9,11
x
|
10
x
|
12,1
x
|
11,3
x
|
10,4
x
|
Dividendrendement
|
2,56%
|
3,59%
|
3,01%
|
3,37%
|
4%
|
3,23%
|
3,59%
|
3,85%
|
Marktkapitalisatie/omzet
|
0,88
x
|
0,7
x
|
0,8
x
|
0,68
x
|
0,75
x
|
0,86
x
|
0,82
x
|
0,79
x
|
Bedrijfswaarde/omzet
|
1,03
x
|
0,8
x
|
0,95
x
|
0,87
x
|
0,92
x
|
1,03
x
|
0,98
x
|
0,79
x
|
Bedrijfswaarde/EBITDA
|
6,83
x
|
5,12
x
|
5,99
x
|
5,62
x
|
6,15
x
|
7,03
x
|
6,75
x
|
-
|
Bedrijfswaarde/FCF
|
24.046.590
x
|
17.135.811
x
|
-33.773.701
x
|
-66.972.331
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
0,93
x
|
0,72
x
|
0,7
x
|
0,61
x
|
0,69
x
|
0,82
x
|
0,77
x
|
-
|
Aantal aandelen (in duizenden)
|
66.296
|
65.734
|
65.733
|
65.517
|
64.176
|
63.064
|
-
|
-
|
Referentieprijs
2 |
2.619
|
2.117
|
2.223
|
2.045
|
2.475
|
3.065
|
3.065
|
3.065
|
Datum van publicatie
|
10-05-19
|
22-05-20
|
12-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
197.693
|
199.512
|
182.536
|
198.159
|
212.071
|
224.750
|
235.750
|
245.500
|
EBITDA
1 |
29.735
|
31.303
|
28.821
|
30.749
|
31.887
|
32.800
|
34.100
|
-
|
Bedrijfsresultaat (EBIT)
1 |
20.028
|
20.890
|
18.191
|
19.512
|
19.580
|
21.450
|
22.650
|
24.800
|
Operationele Marge
|
10,13%
|
10,47%
|
9,97%
|
9,85%
|
9,23%
|
9,54%
|
9,61%
|
10,1%
|
Resultaat voor belastingen (EBT)
1 |
21.730
|
24.401
|
21.397
|
21.637
|
22.776
|
23.100
|
24.100
|
-
|
Nettowinst (verlies)
1 |
14.768
|
16.721
|
14.544
|
14.741
|
15.913
|
16.100
|
16.950
|
18.600
|
Nettomarge
|
7,47%
|
8,38%
|
7,97%
|
7,44%
|
7,5%
|
7,16%
|
7,19%
|
7,58%
|
WPA
2 |
221,0
|
254,0
|
221,3
|
224,4
|
246,6
|
254,3
|
270,2
|
294,9
|
Free Cash Flow
|
8.445
|
9.353
|
-5.115
|
-2.582
|
-
|
-
|
-
|
-
|
FCF-marge
|
4,27%
|
4,69%
|
-2,8%
|
-1,3%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
28,4%
|
29,88%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
57,18%
|
55,94%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
67,00
|
76,00
|
67,00
|
69,00
|
99,00
|
99,00
|
110,0
|
118,0
|
Datum van publicatie
|
10-05-19
|
22-05-20
|
12-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Omzet
1 |
101.416
|
85.631
|
47.041
|
94.614
|
51.948
|
51.597
|
50.578
|
103.751
|
55.071
|
53.249
|
53.452
|
108.327
|
58.224
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
10.954
|
7.033
|
4.424
|
9.262
|
5.340
|
4.910
|
3.861
|
8.895
|
5.584
|
5.101
|
5.172
|
10.319
|
5.678
|
Operationele Marge
|
10,8%
|
8,21%
|
9,4%
|
9,79%
|
10,28%
|
9,52%
|
7,63%
|
8,57%
|
10,14%
|
9,58%
|
9,68%
|
9,53%
|
9,75%
|
Resultaat voor belastingen (EBT)
1 |
13.480
|
7.936
|
-
|
9.948
|
6.043
|
-
|
4.775
|
10.229
|
6.253
|
6.294
|
6.047
|
11.794
|
6.177
|
Nettowinst (verlies)
1 |
9.226
|
5.194
|
3.184
|
6.542
|
4.250
|
3.949
|
3.201
|
7.010
|
4.383
|
4.520
|
4.043
|
7.981
|
4.307
|
Nettomarge
|
9,1%
|
6,07%
|
6,77%
|
6,91%
|
8,18%
|
7,65%
|
6,33%
|
6,76%
|
7,96%
|
8,49%
|
7,56%
|
7,37%
|
7,4%
|
WPA
2 |
139,9
|
79,02
|
-
|
99,47
|
64,68
|
-
|
49,06
|
108,1
|
68,19
|
-
|
62,97
|
124,4
|
68,10
|
Dividend per aandeel
|
38,00
|
33,00
|
-
|
34,00
|
-
|
-
|
-
|
48,00
|
-
|
-
|
-
|
50,00
|
-
|
Datum van publicatie
|
08-11-19
|
06-11-20
|
05-11-21
|
05-11-21
|
04-02-22
|
13-05-22
|
05-08-22
|
04-11-22
|
03-02-23
|
12-05-23
|
04-08-23
|
10-11-23
|
02-02-24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
29.443
|
21.113
|
26.627
|
38.941
|
37.263
|
37.410
|
36.851
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9902
x
|
0,6745
x
|
0,9239
x
|
1,266
x
|
1,169
x
|
1,141
x
|
1,081
x
|
-
|
Free Cash Flow
|
8.445
|
9.353
|
-5.115
|
-2.582
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8%
|
8,8%
|
7,3%
|
6,9%
|
7,1%
|
6,8%
|
6,8%
|
-
|
ROA (netto-inkomsten/totale activa)
|
7,58%
|
7,61%
|
6,64%
|
6,52%
|
6,31%
|
6,6%
|
6,6%
|
-
|
Totale activa
1 |
194.760
|
219.619
|
219.033
|
225.928
|
252.005
|
243.939
|
256.818
|
-
|
Nettoactief per aandeel
2 |
2.811
|
2.933
|
3.160
|
3.335
|
3.566
|
3.723
|
3.961
|
-
|
Cashflow per aandeel
|
366,0
|
412,0
|
383,0
|
395,0
|
437,0
|
-
|
-
|
-
|
Capex
|
25.914
|
16.548
|
28.344
|
28.280
|
22.226
|
-
|
-
|
-
|
Capex/omzet
|
13,11%
|
8,29%
|
15,53%
|
14,27%
|
10,48%
|
-
|
-
|
-
|
Datum van publicatie
|
10-05-19
|
22-05-20
|
12-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.065
JPY Gemiddelde koersdoel
3.200
JPY Spread / Gemiddelde doel +4,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,49% | 1,23 mld. | | -9,99% | 39,7 mld. | | -18,89% | 16,74 mld. | | +4,23% | 11,6 mld. | | -2,15% | 11,37 mld. | | -8,46% | 6,34 mld. | | -16,77% | 2,28 mld. | | -18,01% | 2,2 mld. | | +14,54% | 1,74 mld. | | -19,26% | 1,38 mld. |
Vrachtwagens
|