Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.520
JPY
|
+0,91%
|
|
+1,47%
|
+25,88%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
45.415
|
43.656
|
43.767
|
46.438
|
48.428
|
60.963
|
-
|
-
|
Bedrijfswaarde
1 |
39.590
|
32.041
|
36.469
|
37.208
|
42.755
|
60.963
|
60.963
|
60.963
|
K/w-verhouding
|
4,68
x
|
24,1
x
|
16,9
x
|
14,5
x
|
12
x
|
14,5
x
|
12,2
x
|
10,9
x
|
Dividendrendement
|
4,87%
|
5,07%
|
4,8%
|
4,76%
|
4,56%
|
3,62%
|
3,62%
|
3,62%
|
Marktkapitalisatie/omzet
|
1,01
x
|
1,63
x
|
1,39
x
|
1,3
x
|
1,28
x
|
1,42
x
|
1,33
x
|
1,24
x
|
Bedrijfswaarde/omzet
|
1,01
x
|
1,63
x
|
1,39
x
|
1,3
x
|
1,28
x
|
1,42
x
|
1,33
x
|
1,24
x
|
Bedrijfswaarde/EBITDA
|
2,72
x
|
8,38
x
|
7,19
x
|
6,38
x
|
5,24
x
|
5,98
x
|
5,3
x
|
4,88
x
|
Bedrijfswaarde/FCF
|
159
x
|
-52
x
|
6,3
x
|
11,1
x
|
-39,1
x
|
26,5
x
|
14,2
x
|
21
x
|
FCF Yield
|
0,63%
|
-1,92%
|
15,9%
|
9,03%
|
-2,55%
|
3,77%
|
7,05%
|
4,76%
|
Price to Book
|
1,01
x
|
0,99
x
|
1,02
x
|
1,02
x
|
0,98
x
|
1,19
x
|
1,13
x
|
1,06
x
|
Aantal aandelen (in duizenden)
|
11.063
|
11.066
|
10.496
|
11.044
|
11.044
|
11.044
|
-
|
-
|
Referentieprijs
2 |
4.105
|
3.945
|
4.170
|
4.205
|
4.385
|
5.520
|
5.520
|
5.520
|
Datum van publicatie
|
10-02-20
|
10-02-21
|
10-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
44.931
|
26.802
|
31.578
|
35.799
|
37.867
|
43.000
|
46.000
|
49.000
|
EBITDA
1 |
16.710
|
5.208
|
6.091
|
7.275
|
9.239
|
10.200
|
11.500
|
12.500
|
Bedrijfsresultaat (EBIT)
1 |
14.827
|
3.015
|
3.706
|
4.791
|
6.573
|
7.400
|
8.600
|
9.600
|
Operationele Marge
|
33%
|
11,25%
|
11,74%
|
13,38%
|
17,36%
|
17,21%
|
18,7%
|
19,59%
|
Resultaat voor belastingen (EBT)
1 |
14.450
|
3.260
|
4.431
|
5.225
|
6.979
|
7.300
|
8.500
|
9.500
|
Nettowinst (verlies)
1 |
9.700
|
1.810
|
2.729
|
3.194
|
4.050
|
4.200
|
5.000
|
5.600
|
Nettomarge
|
21,59%
|
6,75%
|
8,64%
|
8,92%
|
10,7%
|
9,77%
|
10,87%
|
11,43%
|
WPA
2 |
876,8
|
163,6
|
247,0
|
289,2
|
366,8
|
380,3
|
452,7
|
507,1
|
Free Cash Flow
1 |
286
|
-840
|
6.943
|
4.193
|
-1.237
|
2.300
|
4.300
|
2.900
|
FCF-marge
|
0,64%
|
-3,13%
|
21,99%
|
11,71%
|
-3,27%
|
5,35%
|
9,35%
|
5,92%
|
Kasstroomconversie (ebitda)
|
1,71%
|
-
|
113,99%
|
57,64%
|
-
|
22,55%
|
37,39%
|
23,2%
|
Kasstroomconversie (nettowinst)
|
2,95%
|
-
|
254,42%
|
131,28%
|
-
|
54,76%
|
86%
|
51,79%
|
Dividend per aandeel
2 |
200,0
|
200,0
|
200,0
|
200,0
|
200,0
|
200,0
|
200,0
|
200,0
|
Datum van publicatie
|
10-02-20
|
10-02-21
|
10-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
13.710
|
14.543
|
7.715
|
9.320
|
7.812
|
10.564
|
18.376
|
8.307
|
9.116
|
7.695
|
10.401
|
18.096
|
8.744
|
11.027
|
9.288
|
11.352
|
10.062
|
12.298
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.248
|
1.424
|
773
|
1.509
|
1.018
|
1.846
|
2.864
|
1.468
|
459
|
1.252
|
1.919
|
3.171
|
1.127
|
2.275
|
1.598
|
1.954
|
1.732
|
2.116
|
Operationele Marge
|
16,4%
|
9,79%
|
10,02%
|
16,19%
|
13,03%
|
17,47%
|
15,59%
|
17,67%
|
5,04%
|
16,27%
|
18,45%
|
17,52%
|
12,89%
|
20,63%
|
17,2%
|
17,21%
|
17,21%
|
17,21%
|
Resultaat voor belastingen (EBT)
|
1.952
|
1.596
|
791
|
-
|
1.127
|
-
|
3.088
|
1.597
|
-
|
1.284
|
-
|
3.312
|
1.132
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.174
|
889
|
562
|
-
|
766
|
-
|
1.885
|
1.066
|
-
|
752
|
-
|
1.957
|
674
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
8,56%
|
6,11%
|
7,28%
|
-
|
9,81%
|
-
|
10,26%
|
12,83%
|
-
|
9,77%
|
-
|
10,81%
|
7,71%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
106,2
|
80,49
|
50,85
|
115,7
|
69,36
|
-
|
170,8
|
96,46
|
-
|
68,16
|
-
|
177,3
|
60,98
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
100,0
|
100,0
|
-
|
-
|
-
|
-
|
100,0
|
-
|
-
|
-
|
-
|
100,0
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
07-08-20
|
10-08-21
|
10-11-21
|
10-02-22
|
10-05-22
|
10-08-22
|
10-08-22
|
10-11-22
|
10-02-23
|
10-05-23
|
10-08-23
|
10-08-23
|
10-11-23
|
09-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
5.825
|
11.616
|
7.298
|
9.230
|
5.673
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
286
|
-840
|
6.943
|
4.193
|
-1.237
|
2.300
|
4.300
|
2.900
|
ROE (netto-inkomsten/eigen vermogen)
|
23,8%
|
4,1%
|
6,1%
|
7,1%
|
8,5%
|
8,3%
|
9,5%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
19,9%
|
4,82%
|
6,17%
|
6,87%
|
9,32%
|
5,2%
|
6%
|
6,4%
|
Totale activa
1 |
48.769
|
37.560
|
44.198
|
46.520
|
43.445
|
80.769
|
83.333
|
87.500
|
Nettoactief per aandeel
2 |
4.080
|
3.989
|
4.074
|
4.126
|
4.478
|
4.645
|
4.899
|
5.207
|
Cashflow per aandeel
|
1.047
|
362,0
|
463,0
|
514,0
|
608,0
|
-
|
-
|
-
|
Capex
|
4.456
|
3.572
|
1.812
|
2.796
|
2.754
|
-
|
-
|
-
|
Capex/omzet
|
9,92%
|
13,33%
|
5,74%
|
7,81%
|
7,27%
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-20
|
10-02-21
|
10-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Laatste slotkoers
5.520
JPY Gemiddelde koersdoel
5.500
JPY Spread / Gemiddelde doel -0,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,88% | 387 mln. | | +4,53% | 149 mld. | | +34,66% | 130 mld. | | +19,57% | 130 mld. | | +12,90% | 62,82 mld. | | +7,65% | 41,04 mld. | | +94,65% | 35 mld. | | +6,26% | 32,1 mld. | | -9,78% | 32,1 mld. | | +3,97% | 27,31 mld. |
Elektrische componenten & apparatuur - Andere
|