Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
168,2
JPY
|
-0,71%
|
|
+0,18%
|
-2,38%
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.017.559
|
9.362.448
|
10.293.816
|
12.554.530
|
13.508.769
|
14.142.516
|
-
|
-
|
Bedrijfswaarde
1 |
12.216.398
|
13.081.630
|
17.730.177
|
19.841.020
|
21.865.382
|
21.884.512
|
21.618.001
|
21.412.461
|
K/w-verhouding
|
10,7
x
|
11,1
x
|
11,5
x
|
10,8
x
|
11,4
x
|
11,2
x
|
10,8
x
|
10,3
x
|
Dividendrendement
|
3,83%
|
3,69%
|
3,69%
|
3,24%
|
3,03%
|
3,03%
|
3,19%
|
3,38%
|
Marktkapitalisatie/omzet
|
0,76
x
|
0,79
x
|
0,86
x
|
1,03
x
|
1,03
x
|
1,07
x
|
1,04
x
|
1,02
x
|
Bedrijfswaarde/omzet
|
1,03
x
|
1,1
x
|
1,48
x
|
1,63
x
|
1,66
x
|
1,65
x
|
1,59
x
|
1,54
x
|
Bedrijfswaarde/EBITDA
|
4,04
x
|
4,32
x
|
5,58
x
|
5,96
x
|
6,65
x
|
6,26
x
|
5,98
x
|
5,73
x
|
Bedrijfswaarde/FCF
|
17,2
x
|
11
x
|
13,8
x
|
15,1
x
|
41,7
x
|
23,3
x
|
25,8
x
|
22,1
x
|
FCF Yield
|
5,81%
|
9,09%
|
7,22%
|
6,61%
|
2,4%
|
4,28%
|
3,87%
|
4,52%
|
Price to Book
|
0,97
x
|
1,03
x
|
1,36
x
|
1,52
x
|
1,58
x
|
1,54
x
|
1,44
x
|
1,33
x
|
Aantal aandelen (in duizenden)
|
95.870.284
|
90.879.905
|
90.550.810
|
88.536.882
|
85.239.584
|
84.081.549
|
-
|
-
|
Referentieprijs
2 |
94,06
|
103,0
|
113,7
|
141,8
|
158,5
|
168,2
|
168,2
|
168,2
|
Datum van publicatie
|
10-05-19
|
15-05-20
|
12-05-21
|
12-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.879.842
|
11.899.415
|
11.943.966
|
12.156.447
|
13.136.200
|
13.268.722
|
13.591.705
|
13.930.298
|
EBITDA
1 |
3.027.480
|
3.027.461
|
3.178.544
|
3.329.776
|
3.290.200
|
3.495.747
|
3.614.249
|
3.739.938
|
Bedrijfsresultaat (EBIT)
1 |
1.693.833
|
1.562.151
|
1.671.391
|
1.768.593
|
1.829.000
|
1.949.186
|
2.036.532
|
2.129.098
|
Operationele Marge
|
14,26%
|
13,13%
|
13,99%
|
14,55%
|
13,92%
|
14,69%
|
14,98%
|
15,28%
|
Resultaat voor belastingen (EBT)
1 |
1.671.861
|
1.570.141
|
1.652.575
|
1.795.525
|
1.817.700
|
1.935.899
|
1.969.018
|
2.052.692
|
Nettowinst (verlies)
1 |
854.561
|
855.306
|
916.181
|
1.181.083
|
1.213.100
|
1.279.348
|
1.305.786
|
1.360.882
|
Nettomarge
|
7,19%
|
7,19%
|
7,67%
|
9,72%
|
9,23%
|
9,64%
|
9,61%
|
9,77%
|
WPA
2 |
8,805
|
9,248
|
9,926
|
13,17
|
13,92
|
15,08
|
15,62
|
16,39
|
Free Cash Flow
1 |
709.199
|
1.188.562
|
1.280.744
|
1.311.105
|
524.101
|
937.490
|
836.477
|
967.791
|
FCF-marge
|
5,97%
|
9,99%
|
10,72%
|
10,79%
|
3,99%
|
7,07%
|
6,15%
|
6,95%
|
Kasstroomconversie (ebitda)
|
23,43%
|
39,26%
|
40,29%
|
39,38%
|
15,93%
|
26,82%
|
23,14%
|
25,88%
|
Kasstroomconversie (nettowinst)
|
82,99%
|
138,96%
|
139,79%
|
111,01%
|
43,2%
|
73,28%
|
64,06%
|
71,11%
|
Dividend per aandeel
2 |
3,600
|
3,800
|
4,200
|
4,600
|
4,800
|
5,100
|
5,373
|
5,689
|
Datum van publicatie
|
10-05-19
|
15-05-20
|
12-05-21
|
12-05-22
|
12-05-23
|
-
|
-
|
-
|
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 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
5.889.551
|
6.009.864
|
5.711.364
|
6.232.602
|
2.995.100
|
5.887.600
|
3.035.579
|
3.233.268
|
6.268.847
|
3.068.871
|
3.217.306
|
6.286.177
|
3.286.400
|
3.563.600
|
6.850.023
|
3.111.073
|
3.253.497
|
6.364.570
|
3.352.286
|
3.488.081
|
6.935.430
|
3.172.786
|
3.316.500
|
6.454.000
|
3.399.000
|
3.618.000
|
7.046.000
|
EBITDA
1 |
-
|
-
|
-
|
-
|
876.300
|
-
|
918.696
|
632.180
|
-
|
892.994
|
884.857
|
-
|
880.200
|
702.400
|
-
|
870.797
|
874.956
|
-
|
942.311
|
779.291
|
-
|
868.000
|
869.000
|
-
|
913.000
|
827.000
|
-
|
Bedrijfsresultaat (EBIT)
1 |
982.805
|
579.346
|
1.008.580
|
662.811
|
523.000
|
1.009.300
|
530.392
|
228.901
|
759.293
|
503.352
|
493.187
|
996.539
|
524.300
|
308.200
|
832.461
|
474.650
|
476.296
|
950.946
|
535.241
|
443.962
|
1.009.054
|
514.946
|
508.300
|
1.024.000
|
571.550
|
462.900
|
1.056.000
|
Operationele Marge
|
16,69%
|
9,64%
|
17,66%
|
10,63%
|
17,46%
|
17,14%
|
17,47%
|
7,08%
|
12,11%
|
16,4%
|
15,33%
|
15,85%
|
15,95%
|
8,65%
|
12,15%
|
15,26%
|
14,64%
|
14,94%
|
15,97%
|
12,73%
|
14,55%
|
16,23%
|
15,33%
|
15,87%
|
16,82%
|
12,79%
|
14,99%
|
Resultaat voor belastingen (EBT)
1 |
1.001.859
|
568.282
|
1.005.067
|
647.508
|
519.000
|
1.015.300
|
538.664
|
241.561
|
780.225
|
525.537
|
493.915
|
1.019.452
|
510.500
|
287.800
|
798.248
|
577.536
|
461.567
|
1.039.103
|
517.739
|
394.528
|
840.897
|
493.500
|
490.000
|
984.000
|
554.000
|
445.000
|
1.016.000
|
Nettowinst (verlies)
1 |
547.670
|
307.636
|
541.511
|
374.670
|
335.800
|
675.800
|
354.514
|
150.769
|
505.283
|
368.570
|
328.037
|
696.607
|
335.900
|
180.600
|
516.493
|
375.775
|
295.069
|
670.844
|
340.271
|
270.215
|
586.131
|
332.146
|
322.895
|
657.291
|
367.669
|
290.401
|
680.139
|
Nettomarge
|
9,3%
|
5,12%
|
9,48%
|
6,01%
|
11,21%
|
11,48%
|
11,68%
|
4,66%
|
8,06%
|
12,01%
|
10,2%
|
11,08%
|
10,22%
|
5,07%
|
7,54%
|
12,08%
|
9,07%
|
10,54%
|
10,15%
|
7,75%
|
8,45%
|
10,47%
|
9,74%
|
10,18%
|
10,82%
|
8,03%
|
9,65%
|
WPA
2 |
5,821
|
-
|
5,834
|
-
|
3,716
|
7,471
|
3,972
|
1,728
|
-
|
4,163
|
3,719
|
7,882
|
3,898
|
2,140
|
-
|
4,410
|
3,460
|
7,870
|
4,020
|
3,286
|
6,900
|
3,900
|
3,900
|
7,800
|
4,500
|
3,500
|
8,000
|
Dividend per aandeel
2 |
1,900
|
-
|
2,000
|
-
|
2,200
|
2,200
|
-
|
2,400
|
-
|
-
|
2,400
|
2,400
|
-
|
-
|
-
|
-
|
2,500
|
2,500
|
-
|
2,500
|
2,500
|
-
|
2,600
|
2,600
|
-
|
2,600
|
2,600
|
Datum van publicatie
|
05-11-19
|
15-05-20
|
06-11-20
|
12-05-21
|
10-11-21
|
10-11-21
|
07-02-22
|
12-05-22
|
12-05-22
|
08-08-22
|
08-11-22
|
08-11-22
|
09-02-23
|
12-05-23
|
12-05-23
|
09-08-23
|
07-11-23
|
07-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.198.839
|
3.719.182
|
7.436.361
|
7.286.490
|
8.356.613
|
7.741.996
|
7.475.485
|
7.269.945
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,057
x
|
1,228
x
|
2,34
x
|
2,188
x
|
2,54
x
|
2,215
x
|
2,068
x
|
1,944
x
|
Free Cash Flow
1 |
709.199
|
1.188.562
|
1.280.744
|
1.311.105
|
524.101
|
937.490
|
836.477
|
967.791
|
ROE (netto-inkomsten/eigen vermogen)
|
9,3%
|
9,3%
|
11%
|
14,9%
|
14,4%
|
14,4%
|
13,7%
|
13,4%
|
ROA (netto-inkomsten/totale activa)
|
7,6%
|
6,93%
|
7,19%
|
7,67%
|
7,39%
|
5,63%
|
5,64%
|
5,72%
|
Totale activa
1 |
11.237.732
|
12.340.707
|
12.745.465
|
15.401.466
|
16.408.144
|
22.725.265
|
23.141.243
|
23.775.358
|
Nettoactief per aandeel
2 |
96,60
|
99,70
|
83,50
|
93,50
|
100,0
|
109,0
|
117,0
|
126,0
|
Cashflow per aandeel
2 |
22,50
|
25,10
|
26,30
|
30,60
|
32,10
|
32,70
|
35,30
|
36,00
|
Capex
1 |
1.696.958
|
1.806.649
|
1.728.320
|
1.687.599
|
1.862.404
|
1.974.528
|
2.027.408
|
2.060.136
|
Capex/omzet
|
14,28%
|
15,18%
|
14,47%
|
13,88%
|
14,18%
|
14,88%
|
14,92%
|
14,79%
|
Datum van publicatie
|
10-05-19
|
15-05-20
|
12-05-21
|
12-05-22
|
12-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
168,2
JPY Gemiddelde koersdoel
199,7
JPY Spread / Gemiddelde doel +18,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,38% | 89,84 mld. | | +9,65% | 199 mld. | | +5,25% | 167 mld. | | +0,46% | 116 mld. | | +17,65% | 72,93 mld. | | +2,80% | 58,42 mld. | | -5,07% | 50,97 mld. | | -13,54% | 40,2 mld. | | -34,49% | 36,67 mld. | | -14,53% | 29,72 mld. |
andere geintegreerde telecommunicatiediensten
|