Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.547
JPY
|
+5,47%
|
|
+5,28%
|
+20,42%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
729.629
|
692.840
|
910.508
|
1.008.736
|
1.031.074
|
1.968.208
|
-
|
-
|
Bedrijfswaarde
1 |
1.670.140
|
1.555.426
|
1.732.066
|
1.805.383
|
1.798.875
|
2.668.881
|
2.575.454
|
2.481.088
|
K/w-verhouding
|
17,7
x
|
13
x
|
16,5
x
|
15,7
x
|
14,1
x
|
19,6
x
|
18,9
x
|
17,9
x
|
Dividendrendement
|
1,48%
|
1,75%
|
1,43%
|
1,46%
|
1,6%
|
0,99%
|
1,03%
|
1,09%
|
Marktkapitalisatie/omzet
|
0,99
x
|
0,81
x
|
1,11
x
|
1,05
x
|
0,87
x
|
1,58
x
|
1,55
x
|
1,51
x
|
Bedrijfswaarde/omzet
|
2,26
x
|
1,83
x
|
2,12
x
|
1,89
x
|
1,52
x
|
2,14
x
|
2,03
x
|
1,91
x
|
Bedrijfswaarde/EBITDA
|
13,6
x
|
8,75
x
|
9,88
x
|
9,33
x
|
7,99
x
|
9,66
x
|
9,09
x
|
8,47
x
|
Bedrijfswaarde/FCF
|
-2,54
x
|
17,8
x
|
19,3
x
|
23,2
x
|
20
x
|
33,8
x
|
28,6
x
|
25,4
x
|
FCF Yield
|
-39,3%
|
5,62%
|
5,17%
|
4,31%
|
5%
|
2,96%
|
3,5%
|
3,94%
|
Price to Book
|
1,79
x
|
1,69
x
|
1,77
x
|
1,6
x
|
1,42
x
|
2,39
x
|
2,17
x
|
1,98
x
|
Aantal aandelen (in duizenden)
|
432.757
|
432.754
|
432.751
|
432.748
|
432.861
|
432.859
|
-
|
-
|
Referentieprijs
2 |
1.686
|
1.601
|
2.104
|
2.331
|
2.382
|
4.547
|
4.547
|
4.547
|
Datum van publicatie
|
13-05-19
|
12-05-20
|
10-05-21
|
11-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
740.341
|
850.239
|
818.238
|
957.100
|
1.186.600
|
1.244.648
|
1.267.853
|
1.300.257
|
EBITDA
1 |
122.900
|
177.719
|
175.226
|
193.500
|
225.200
|
276.222
|
283.332
|
292.786
|
Bedrijfsresultaat (EBIT)
1 |
66.863
|
93.921
|
88.846
|
101.100
|
119.500
|
164.153
|
168.289
|
174.903
|
Operationele Marge
|
9,03%
|
11,05%
|
10,86%
|
10,56%
|
10,07%
|
13,19%
|
13,27%
|
13,45%
|
Resultaat voor belastingen (EBT)
1 |
62.083
|
79.133
|
77.706
|
91.600
|
105.500
|
144.607
|
150.253
|
157.658
|
Nettowinst (verlies)
1 |
41.291
|
53.340
|
55.214
|
64.100
|
73.000
|
100.644
|
104.048
|
109.748
|
Nettomarge
|
5,58%
|
6,27%
|
6,75%
|
6,7%
|
6,15%
|
8,09%
|
8,21%
|
8,44%
|
WPA
2 |
95,42
|
123,3
|
127,6
|
148,1
|
168,8
|
232,5
|
240,4
|
253,7
|
Free Cash Flow
1 |
-656.284
|
87.455
|
89.545
|
77.900
|
89.886
|
78.978
|
90.068
|
97.830
|
FCF-marge
|
-88,65%
|
10,29%
|
10,94%
|
8,14%
|
7,58%
|
6,35%
|
7,1%
|
7,52%
|
Kasstroomconversie (ebitda)
|
-
|
49,21%
|
51,1%
|
40,26%
|
39,91%
|
28,59%
|
31,79%
|
33,41%
|
Kasstroomconversie (nettowinst)
|
-
|
163,96%
|
162,18%
|
121,53%
|
123,13%
|
78,47%
|
86,56%
|
89,14%
|
Dividend per aandeel
2 |
25,00
|
28,00
|
30,00
|
34,00
|
38,00
|
45,08
|
46,90
|
49,75
|
Datum van publicatie
|
13-05-19
|
12-05-20
|
10-05-21
|
11-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
422.881
|
427.358
|
384.505
|
433.733
|
229.071
|
447.374
|
244.161
|
265.600
|
509.726
|
276.006
|
297.600
|
573.600
|
299.343
|
313.600
|
613.000
|
308.900
|
303.600
|
612.500
|
316.000
|
322.258
|
620.000
|
306.467
|
321.000
|
321.267
|
330.433
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
46.749
|
47.172
|
36.665
|
52.181
|
25.227
|
49.799
|
26.457
|
24.900
|
51.301
|
27.472
|
26.300
|
53.800
|
30.526
|
35.100
|
65.700
|
40.700
|
40.900
|
81.600
|
43.000
|
41.324
|
68.500
|
40.033
|
41.267
|
41.400
|
41.167
|
Operationele Marge
|
11,05%
|
11,04%
|
9,54%
|
12,03%
|
11,01%
|
11,13%
|
10,84%
|
9,38%
|
10,06%
|
9,95%
|
8,84%
|
9,38%
|
10,2%
|
11,19%
|
10,72%
|
13,18%
|
13,47%
|
13,32%
|
13,61%
|
12,82%
|
11,05%
|
13,06%
|
12,86%
|
12,89%
|
12,46%
|
Resultaat voor belastingen (EBT)
1 |
40.831
|
38.302
|
30.821
|
46.885
|
22.824
|
45.026
|
23.965
|
22.600
|
46.574
|
25.540
|
24.100
|
49.600
|
25.116
|
30.700
|
55.900
|
36.200
|
35.300
|
71.500
|
36.600
|
38.437
|
55.000
|
35.300
|
36.300
|
35.800
|
34.650
|
Nettowinst (verlies)
1 |
27.740
|
25.600
|
21.001
|
34.213
|
18.229
|
34.291
|
15.845
|
13.900
|
29.809
|
17.285
|
17.800
|
35.100
|
17.251
|
20.600
|
37.900
|
24.500
|
23.900
|
48.500
|
24.800
|
28.037
|
38.700
|
24.950
|
25.700
|
25.350
|
24.450
|
Nettomarge
|
6,56%
|
5,99%
|
5,46%
|
7,89%
|
7,96%
|
7,66%
|
6,49%
|
5,23%
|
5,85%
|
6,26%
|
5,98%
|
6,12%
|
5,76%
|
6,57%
|
6,18%
|
7,93%
|
7,87%
|
7,92%
|
7,85%
|
8,7%
|
6,24%
|
8,14%
|
8,01%
|
7,89%
|
7,4%
|
WPA
2 |
64,10
|
-
|
48,53
|
-
|
42,12
|
79,24
|
36,61
|
32,28
|
-
|
39,95
|
41,27
|
81,22
|
39,85
|
47,78
|
-
|
56,74
|
55,42
|
112,2
|
57,40
|
71,86
|
-
|
61,68
|
64,45
|
62,84
|
57,76
|
Dividend per aandeel
2 |
14,00
|
-
|
14,00
|
-
|
16,00
|
16,00
|
-
|
18,00
|
-
|
-
|
18,00
|
18,00
|
-
|
20,00
|
-
|
-
|
20,00
|
20,00
|
-
|
24,00
|
-
|
-
|
22,00
|
-
|
26,00
|
Datum van publicatie
|
31-10-19
|
12-05-20
|
30-10-20
|
10-05-21
|
01-11-21
|
01-11-21
|
02-02-22
|
11-05-22
|
11-05-22
|
29-07-22
|
01-11-22
|
01-11-22
|
02-02-23
|
11-05-23
|
11-05-23
|
28-07-23
|
31-10-23
|
31-10-23
|
02-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
940.511
|
862.586
|
821.558
|
796.647
|
767.801
|
700.673
|
607.246
|
512.880
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,653
x
|
4,854
x
|
4,689
x
|
4,117
x
|
3,409
x
|
2,537
x
|
2,143
x
|
1,752
x
|
Free Cash Flow
1 |
-656.284
|
87.455
|
89.545
|
77.900
|
89.886
|
78.978
|
90.068
|
97.830
|
ROE (netto-inkomsten/eigen vermogen)
|
10,4%
|
13,1%
|
12%
|
11,2%
|
10,8%
|
13%
|
11,9%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
4,6%
|
4,49%
|
4,33%
|
4,8%
|
5,1%
|
7%
|
7,11%
|
7,18%
|
Totale activa
1 |
898.562
|
1.187.262
|
1.274.735
|
1.334.085
|
1.430.890
|
1.438.690
|
1.462.803
|
1.529.227
|
Nettoactief per aandeel
2 |
940,0
|
946,0
|
1.186
|
1.453
|
1.673
|
1.905
|
2.094
|
2.296
|
Cashflow per aandeel
2 |
225,0
|
317,0
|
345,0
|
344,0
|
413,0
|
509,0
|
538,0
|
566,0
|
Capex
1 |
74.152
|
72.810
|
60.075
|
76.500
|
110.077
|
128.400
|
130.900
|
133.400
|
Capex/omzet
|
10,02%
|
8,56%
|
7,34%
|
7,99%
|
9,28%
|
10,32%
|
10,32%
|
10,26%
|
Datum van publicatie
|
13-05-19
|
12-05-20
|
10-05-21
|
11-05-22
|
11-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4.547
JPY Gemiddelde koersdoel
4.354
JPY Spread / Gemiddelde doel -4,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,42% | 12,5 mld. | | +7,91% | 213 mld. | | -13,78% | 52,48 mld. | | +48,18% | 8,54 mld. | | -1,75% | 3,9 mld. | | +21,44% | 3,39 mld. | | +25,90% | 3,39 mld. | | -9,74% | 1,87 mld. | | +6,68% | 1,71 mld. | | -22,62% | 1,23 mld. |
Industrieel gas
|