Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.600
JPY
|
+0,11%
|
|
+0,33%
|
+9,13%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.817
|
25.562
|
31.220
|
42.395
|
63.622
|
66.559
|
-
|
-
|
Bedrijfswaarde
1 |
85.609
|
71.946
|
80.671
|
107.017
|
141.990
|
66.559
|
66.559
|
66.559
|
K/w-verhouding
|
5,05
x
|
4,81
x
|
8,29
x
|
5,01
x
|
3,23
x
|
4,89
x
|
4,69
x
|
4,39
x
|
Dividendrendement
|
2,39%
|
3,57%
|
2,19%
|
4,27%
|
4,7%
|
4,35%
|
4,35%
|
4,35%
|
Marktkapitalisatie/omzet
|
0,27
x
|
0,19
x
|
0,28
x
|
0,28
x
|
0,32
x
|
0,37
x
|
0,35
x
|
0,03
x
|
Bedrijfswaarde/omzet
|
0,27
x
|
0,19
x
|
0,28
x
|
0,28
x
|
0,32
x
|
0,37
x
|
0,35
x
|
0,03
x
|
Bedrijfswaarde/EBITDA
|
-
|
2,18
x
|
3,08
x
|
2,34
x
|
1,86
x
|
2,56
x
|
2,5
x
|
-
|
Bedrijfswaarde/FCF
|
8.989.528
x
|
10.357.422
x
|
7.085.768
x
|
-3.179.712
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
0,81
x
|
0,5
x
|
0,57
x
|
0,68
x
|
0,8
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
15.465
|
15.188
|
15.192
|
15.087
|
14.952
|
14.469
|
-
|
-
|
Referentieprijs
2 |
2.510
|
1.683
|
2.055
|
2.810
|
4.255
|
4.600
|
4.600
|
4.600
|
Datum van publicatie
|
10-05-19
|
08-05-20
|
07-05-21
|
09-05-22
|
09-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
143.740
|
136.373
|
112.482
|
148.925
|
199.324
|
179.100
|
188.000
|
1.944.000
|
EBITDA
1 |
-
|
11.730
|
10.120
|
18.089
|
34.285
|
26.000
|
26.600
|
-
|
Bedrijfsresultaat (EBIT)
1 |
9.443
|
7.838
|
6.145
|
13.966
|
29.256
|
20.900
|
21.200
|
217.000
|
Operationele Marge
|
6,57%
|
5,75%
|
5,46%
|
9,38%
|
14,68%
|
11,67%
|
11,28%
|
11,16%
|
Resultaat voor belastingen (EBT)
|
8.236
|
6.144
|
4.740
|
7.058
|
27.831
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
7.686
|
5.325
|
3.764
|
8.471
|
19.703
|
13.600
|
13.700
|
141.000
|
Nettomarge
|
5,35%
|
3,9%
|
3,35%
|
5,69%
|
9,88%
|
7,59%
|
7,29%
|
7,25%
|
WPA
2 |
497,0
|
350,1
|
247,8
|
561,2
|
1.317
|
939,9
|
980,7
|
1.047
|
Free Cash Flow
|
4.318
|
2.468
|
4.406
|
-13.333
|
-
|
-
|
-
|
-
|
FCF-marge
|
3%
|
1,81%
|
3,92%
|
-8,95%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
21,04%
|
43,54%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
56,18%
|
46,35%
|
117,06%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
60,00
|
60,00
|
45,00
|
120,0
|
200,0
|
200,0
|
200,0
|
200,0
|
Datum van publicatie
|
10-05-19
|
08-05-20
|
07-05-21
|
09-05-22
|
09-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Omzet
1 |
68.498
|
56.202
|
64.161
|
39.260
|
46.905
|
96.366
|
53.650
|
48.524
|
93.907
|
43.880
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.845
|
2.954
|
6.623
|
4.742
|
4.352
|
12.651
|
10.443
|
6.727
|
12.901
|
3.004
|
Operationele Marge
|
4,15%
|
5,26%
|
10,32%
|
12,08%
|
9,28%
|
13,13%
|
19,47%
|
13,86%
|
13,74%
|
6,85%
|
Resultaat voor belastingen (EBT)
1 |
2.155
|
2.264
|
6.245
|
4.334
|
4.024
|
12.344
|
9.710
|
7.054
|
12.862
|
2.483
|
Nettowinst (verlies)
1 |
1.885
|
1.415
|
5.707
|
3.663
|
2.537
|
8.665
|
6.884
|
4.672
|
9.032
|
1.780
|
Nettomarge
|
2,75%
|
2,52%
|
8,89%
|
9,33%
|
5,41%
|
8,99%
|
12,83%
|
9,63%
|
9,62%
|
4,06%
|
WPA
2 |
123,7
|
93,21
|
377,9
|
242,8
|
169,2
|
578,8
|
460,2
|
317,6
|
619,1
|
124,1
|
Dividend per aandeel
|
30,00
|
15,00
|
40,00
|
-
|
-
|
70,00
|
-
|
-
|
100,0
|
-
|
Datum van publicatie
|
31-10-19
|
30-10-20
|
29-10-21
|
03-02-22
|
05-08-22
|
31-10-22
|
03-02-23
|
31-07-23
|
31-10-23
|
05-02-24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
46.792
|
46.384
|
49.451
|
64.622
|
78.368
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
3,954
x
|
4,886
x
|
3,572
x
|
2,286
x
|
-
|
-
|
-
|
Free Cash Flow
|
4.318
|
2.468
|
4.406
|
-13.333
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
17,1%
|
10,8%
|
7,1%
|
14,4%
|
27,8%
|
16,2%
|
14,8%
|
-
|
ROA (netto-inkomsten/totale activa)
|
5,47%
|
4,11%
|
3,12%
|
7,35%
|
13,5%
|
-
|
-
|
-
|
Totale activa
1 |
140.396
|
129.591
|
120.613
|
115.329
|
145.541
|
-
|
-
|
-
|
Nettoactief per aandeel
|
3.100
|
3.368
|
3.629
|
4.121
|
5.325
|
-
|
-
|
-
|
Cashflow per aandeel
|
743,0
|
606,0
|
510,0
|
834,0
|
1.653
|
-
|
-
|
-
|
Capex
|
4.854
|
5.505
|
6.652
|
12.636
|
9.289
|
-
|
-
|
-
|
Capex/omzet
|
3,38%
|
4,04%
|
5,91%
|
8,48%
|
4,66%
|
-
|
-
|
-
|
Datum van publicatie
|
10-05-19
|
08-05-20
|
07-05-21
|
09-05-22
|
09-05-23
|
-
|
-
|
-
|
Laatste slotkoers
4.600
JPY Gemiddelde koersdoel
4.300
JPY Spread / Gemiddelde doel -6,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,13% | 435 mln. | | -0,81% | 25,48 mld. | | +17,20% | 20,84 mld. | | -7,59% | 12,04 mld. | | +24,52% | 11,2 mld. | | +10,90% | 10,86 mld. | | +9,59% | 10,04 mld. | | -5,13% | 7,91 mld. | | +28,10% | 7,24 mld. | | +1,09% | 6,99 mld. |
Ijzer, staalfabrieken en gieterijen
|