Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
657.000
JPY
|
+1,23%
|
|
+2,34%
|
+8,77%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
323.176
|
316.393
|
332.795
|
343.871
|
330.781
|
330.781
|
-
|
-
|
Bedrijfswaarde
1 |
464.205
|
457.152
|
469.613
|
497.550
|
330.781
|
330.781
|
479.360
|
476.630
|
K/w-verhouding
|
35,3
x
|
30,2
x
|
33,1
x
|
33,5
x
|
31,2
x
|
28,4
x
|
-
|
30,2
x
|
Dividendrendement
|
2,83%
|
3,14%
|
3,05%
|
3%
|
3,21%
|
3,34%
|
-
|
3,38%
|
Marktkapitalisatie/omzet
|
14,5
x
|
13,3
x
|
14,4
x
|
14,2
x
|
13,3
x
|
12,9
x
|
-
|
13,7
x
|
Bedrijfswaarde/omzet
|
20,9
x
|
19,2
x
|
20,3
x
|
20,6
x
|
13,3
x
|
12,9
x
|
-
|
19,7
x
|
Bedrijfswaarde/EBITDA
|
32,8
x
|
29,7
x
|
32,2
x
|
32,6
x
|
21,3
x
|
30,7
x
|
30,8
x
|
30,3
x
|
Bedrijfswaarde/FCF
|
64,6
x
|
45,4
x
|
-17,6
x
|
-74,3
x
|
-
|
29,2
x
|
32,1
x
|
31,7
x
|
FCF Yield
|
1,55%
|
2,2%
|
-5,69%
|
-1,35%
|
-
|
3,42%
|
3,11%
|
3,15%
|
Price to Book
|
2,3
x
|
2,24
x
|
2,2
x
|
2,21
x
|
-
|
2,19
x
|
2,2
x
|
2,2
x
|
Aantal aandelen (in duizenden)
|
485
|
485
|
503
|
503
|
503
|
503,5
|
-
|
-
|
Referentieprijs
2 |
667.000
|
653.000
|
661.000
|
683.000
|
657.000
|
657.000
|
657.000
|
657.000
|
Datum van publicatie
|
17-04-19
|
16-04-20
|
19-04-21
|
19-04-22
|
19-04-23
|
17-04-24
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.234
|
23.762
|
23.080
|
24.203
|
24.778
|
25.635
|
-
|
24.164
|
EBITDA
1 |
14.146
|
15.409
|
14.580
|
15.252
|
15.550
|
15.725
|
15.572
|
15.707
|
Bedrijfsresultaat (EBIT)
1 |
10.120
|
11.391
|
10.598
|
11.154
|
11.561
|
12.426
|
-
|
11.921
|
Operationele Marge
|
45,52%
|
47,94%
|
45,92%
|
46,09%
|
46,66%
|
48,47%
|
-
|
49,33%
|
Resultaat voor belastingen (EBT)
1 |
9.170
|
10.490
|
9.760
|
10.257
|
10.720
|
11.663
|
-
|
10.904
|
Nettowinst (verlies)
1 |
9.168
|
10.488
|
9.758
|
10.256
|
10.611
|
11.661
|
9.627
|
10.938
|
Nettomarge
|
41,23%
|
44,14%
|
42,28%
|
42,37%
|
42,82%
|
45,49%
|
-
|
45,27%
|
WPA
2 |
18.920
|
21.647
|
19.982
|
20.372
|
21.077
|
23.162
|
-
|
21.726
|
Free Cash Flow
1 |
7.190
|
10.073
|
-26.728
|
-6.699
|
-
|
16.498
|
14.912
|
15.025
|
FCF-marge
|
32,34%
|
42,39%
|
-115,81%
|
-27,68%
|
-
|
68,31%
|
-
|
62,18%
|
Kasstroomconversie (ebitda)
|
50,83%
|
65,37%
|
-
|
-
|
-
|
104,92%
|
95,76%
|
95,66%
|
Kasstroomconversie (nettowinst)
|
78,43%
|
96,04%
|
-
|
-
|
-
|
148,08%
|
154,9%
|
137,36%
|
Dividend per aandeel
2 |
18.867
|
20.491
|
20.188
|
20.520
|
21.077
|
21.916
|
-
|
22.217
|
Datum van publicatie
|
17-04-19
|
16-04-20
|
19-04-21
|
19-04-22
|
19-04-23
|
17-04-24
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
12.361
|
11.401
|
11.520
|
11.560
|
11.986
|
12.217
|
12.434
|
12.344
|
13.049
|
12.586
|
12.663
|
12.600
|
12.765
|
12.760
|
EBITDA
1 |
8.105
|
7.305
|
7.331
|
7.249
|
7.478
|
7.774
|
7.748
|
7.802
|
-
|
7.938
|
7.836
|
8.083
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.084
|
5.307
|
5.332
|
5.266
|
5.428
|
5.726
|
5.726
|
5.835
|
6.256
|
6.170
|
5.869
|
6.038
|
6.020
|
6.146
|
Operationele Marge
|
49,22%
|
46,55%
|
46,28%
|
45,55%
|
45,29%
|
46,87%
|
46,05%
|
47,27%
|
47,94%
|
49,02%
|
46,35%
|
47,92%
|
47,16%
|
48,17%
|
Resultaat voor belastingen (EBT)
1 |
5.624
|
4.866
|
4.898
|
4.862
|
4.978
|
5.279
|
5.293
|
5.427
|
5.893
|
5.770
|
5.437
|
5.569
|
5.481
|
5.649
|
Nettowinst (verlies)
1 |
5.623
|
4.865
|
4.897
|
4.861
|
4.978
|
5.278
|
5.185
|
5.426
|
5.892
|
5.769
|
5.437
|
5.569
|
5.480
|
5.648
|
Nettomarge
|
45,49%
|
42,67%
|
42,51%
|
42,05%
|
41,53%
|
43,2%
|
41,7%
|
43,96%
|
45,15%
|
45,84%
|
42,94%
|
44,2%
|
42,93%
|
44,27%
|
WPA
2 |
11.606
|
10.041
|
10.108
|
9.874
|
9.887
|
10.485
|
10.299
|
10.778
|
11.703
|
11.459
|
10.800
|
11.088
|
11.032
|
11.219
|
Dividend per aandeel
2 |
10.449
|
10.042
|
10.108
|
10.080
|
10.035
|
10.485
|
10.299
|
10.778
|
10.645
|
11.092
|
10.800
|
11.060
|
10.886
|
11.219
|
Datum van publicatie
|
17-10-19
|
16-04-20
|
19-10-20
|
19-04-21
|
19-10-21
|
19-04-22
|
20-10-22
|
19-04-23
|
19-10-23
|
17-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
141.029
|
140.759
|
136.818
|
153.679
|
-
|
151.336
|
148.579
|
145.849
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
9,969
x
|
9,135
x
|
9,384
x
|
10,08
x
|
-
|
9,624
x
|
9,542
x
|
9,286
x
|
Free Cash Flow
1 |
7.190
|
10.073
|
-26.728
|
-6.699
|
-
|
16.498
|
14.912
|
15.025
|
ROE (netto-inkomsten/eigen vermogen)
|
6,53%
|
7,45%
|
6,68%
|
6,79%
|
-
|
7,32%
|
7,05%
|
7,11%
|
ROA (netto-inkomsten/totale activa)
|
3,1%
|
3,5%
|
3,13%
|
3,19%
|
-
|
3,38%
|
3,23%
|
3,25%
|
Totale activa
1 |
295.437
|
299.412
|
311.787
|
321.898
|
-
|
329.719
|
297.790
|
336.333
|
Nettoactief per aandeel
2 |
289.889
|
291.382
|
299.964
|
309.327
|
-
|
300.000
|
298.958
|
298.948
|
Cashflow per aandeel
2 |
27.230
|
34.955
|
-53.087
|
28.734
|
-
|
32.769
|
29.619
|
29.842
|
Capex
1 |
7.634
|
6.886
|
9.754
|
21.197
|
-
|
5.155
|
4.097
|
3.994
|
Capex/omzet
|
34,33%
|
28,98%
|
42,26%
|
87,58%
|
-
|
21,34%
|
-
|
16,53%
|
Datum van publicatie
|
17-04-19
|
16-04-20
|
19-04-21
|
19-04-22
|
19-04-23
|
17-04-24
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,77% | 2,1 mld. | | +2,26% | 27,19 mld. | | +6,51% | 24,68 mld. | | +1,79% | 21,27 mld. | | -3,89% | 15,08 mld. | | -10,90% | 14,84 mld. | | +1,25% | 13,34 mld. | | -0,99% | 12,48 mld. | | -14,19% | 11,29 mld. | | +0,33% | 10,84 mld. |
residentieel vastgoed
|