Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
958
JPY
|
-0,83%
|
|
-0,62%
|
+8,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.250
|
20.964
|
22.192
|
25.927
|
27.859
|
30.089
|
-
|
-
|
Bedrijfswaarde
1 |
20.609
|
21.791
|
23.550
|
29.364
|
28.272
|
30.089
|
30.089
|
30.089
|
K/w-verhouding
|
15,9
x
|
15,6
x
|
23,3
x
|
17,3
x
|
13,9
x
|
14,2
x
|
11,6
x
|
9,65
x
|
Dividendrendement
|
2,71%
|
3,08%
|
2,91%
|
2,9%
|
3,61%
|
3,55%
|
4,33%
|
5,22%
|
Marktkapitalisatie/omzet
|
0,95
x
|
0,96
x
|
0,93
x
|
1,01
x
|
0,98
x
|
0,97
x
|
0,85
x
|
0,73
x
|
Bedrijfswaarde/omzet
|
0,95
x
|
0,96
x
|
0,93
x
|
1,01
x
|
0,98
x
|
0,97
x
|
0,85
x
|
0,73
x
|
Bedrijfswaarde/EBITDA
|
9.757.391
x
|
9.789.361
x
|
13.699.978
x
|
10.164.747
x
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
21.986.781
x
|
616.595.302
x
|
115.233.231
x
|
-44.624.829
x
|
7.446.942
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
2,96
x
|
2,74
x
|
2,79
x
|
3,25
x
|
2,99
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
32.296
|
32.302
|
32.302
|
31.313
|
31.408
|
31.408
|
-
|
-
|
Referentieprijs
2 |
627,0
|
649,0
|
687,0
|
828,0
|
887,0
|
958,0
|
958,0
|
958,0
|
Datum van publicatie
|
10-02-20
|
10-02-21
|
10-02-22
|
10-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.366
|
21.872
|
23.903
|
25.670
|
28.341
|
31.150
|
35.400
|
41.400
|
EBITDA
|
2.075
|
2.142
|
1.620
|
2.551
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.909
|
1.896
|
1.412
|
2.329
|
2.881
|
3.125
|
3.825
|
4.600
|
Operationele Marge
|
8,93%
|
8,67%
|
5,91%
|
9,07%
|
10,17%
|
10,03%
|
10,81%
|
11,11%
|
Resultaat voor belastingen (EBT)
|
1.908
|
1.905
|
1.428
|
2.360
|
2.911
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.275
|
1.342
|
953
|
1.549
|
2.004
|
2.125
|
2.600
|
3.120
|
Nettomarge
|
5,97%
|
6,14%
|
3,99%
|
6,03%
|
7,07%
|
6,82%
|
7,34%
|
7,54%
|
WPA
2 |
39,50
|
41,57
|
29,52
|
47,99
|
63,83
|
67,65
|
82,75
|
99,30
|
Free Cash Flow
|
921
|
34
|
192,6
|
-581
|
3.741
|
-
|
-
|
-
|
FCF-marge
|
4,31%
|
0,16%
|
0,81%
|
-2,26%
|
13,2%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
44,38%
|
1,59%
|
11,89%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
72,24%
|
2,53%
|
20,21%
|
-
|
186,68%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
17,00
|
20,00
|
20,00
|
24,00
|
32,00
|
34,00
|
41,50
|
50,00
|
Datum van publicatie
|
10-02-20
|
10-02-21
|
10-02-22
|
10-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
---|
Omzet
1 |
11.363
|
9.989
|
11.883
|
10.712
|
6.321
|
6.870
|
13.191
|
5.697
|
11.742
|
6.517
|
6.368
|
13.158
|
7.007
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.187
|
773
|
1.182
|
331
|
497
|
584
|
1.081
|
451
|
916
|
715
|
627
|
1.380
|
819
|
Operationele Marge
|
10,45%
|
7,74%
|
9,95%
|
3,09%
|
7,86%
|
8,5%
|
8,19%
|
7,92%
|
7,8%
|
10,97%
|
9,85%
|
10,49%
|
11,69%
|
Resultaat voor belastingen (EBT)
1 |
1.187
|
783
|
-
|
335
|
502
|
-
|
-
|
463
|
935
|
729
|
641
|
1.399
|
825
|
Nettowinst (verlies)
1 |
805
|
518
|
-
|
213
|
340
|
-
|
-
|
310
|
626
|
496
|
432
|
948
|
561
|
Nettomarge
|
7,08%
|
5,19%
|
-
|
1,99%
|
5,38%
|
-
|
-
|
5,44%
|
5,33%
|
7,61%
|
6,78%
|
7,2%
|
8,01%
|
WPA
2 |
-
|
16,04
|
-
|
6,610
|
10,51
|
-
|
-
|
9,600
|
19,39
|
15,36
|
13,78
|
30,20
|
17,89
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-20
|
07-08-20
|
10-02-21
|
10-08-21
|
09-11-21
|
10-02-22
|
10-02-22
|
11-05-22
|
10-08-22
|
09-11-22
|
11-05-23
|
10-08-23
|
10-11-23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
359
|
827
|
1.358
|
3.437
|
413
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,173
x
|
0,3862
x
|
0,8382
x
|
1,347
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
921
|
34
|
193
|
-581
|
3.741
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
20%
|
18,5%
|
12,2%
|
19,5%
|
23,2%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
12,8%
|
12,5%
|
8,33%
|
11,7%
|
13,8%
|
-
|
-
|
-
|
Totale activa
1 |
9.938
|
10.709
|
11.437
|
13.214
|
14.551
|
-
|
-
|
-
|
Nettoactief per aandeel
|
212,0
|
236,0
|
246,0
|
254,0
|
296,0
|
-
|
-
|
-
|
Cashflow per aandeel
|
44,60
|
47,30
|
35,90
|
54,80
|
71,40
|
-
|
-
|
-
|
Capex
|
770
|
660
|
328
|
284
|
281
|
-
|
-
|
-
|
Capex/omzet
|
3,61%
|
3,02%
|
1,37%
|
1,11%
|
0,99%
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-20
|
10-02-21
|
10-02-22
|
10-02-23
|
14-02-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,00% | 191 mln. | | +8,77% | 12,95 mld. | | +31,09% | 6,82 mld. | | +35,55% | 4,62 mld. | | -5,43% | 931 mln. | | +75,61% | 577 mln. | | +16,13% | 476 mln. | | +27,66% | 449 mln. | | -15,70% | 428 mln. | | +32,00% | 398 mln. |
Aannemers
|