Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.230
JPY
|
+2,17%
|
|
+4,96%
|
+17,50%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
89.578
|
69.956
|
82.058
|
63.786
|
100.214
|
160.446
|
-
|
-
|
Bedrijfswaarde
1 |
57.559
|
44.485
|
50.108
|
34.998
|
85.571
|
160.446
|
160.446
|
160.446
|
K/w-verhouding
|
22,1
x
|
8,69
x
|
9,3
x
|
9,57
x
|
18,3
x
|
17,9
x
|
16,5
x
|
14,6
x
|
Dividendrendement
|
1,81%
|
3,47%
|
3,25%
|
3,17%
|
5,49%
|
5,58%
|
5,48%
|
5,48%
|
Marktkapitalisatie/omzet
|
0,77
x
|
0,5
x
|
0,6
x
|
0,48
x
|
0,68
x
|
1
x
|
0,92
x
|
0,84
x
|
Bedrijfswaarde/omzet
|
0,77
x
|
0,5
x
|
0,6
x
|
0,48
x
|
0,68
x
|
1
x
|
0,92
x
|
0,84
x
|
Bedrijfswaarde/EBITDA
|
8,21
x
|
4,08
x
|
4,81
x
|
4,76
x
|
7,89
x
|
9,44
x
|
8,23
x
|
7,83
x
|
Bedrijfswaarde/FCF
|
16,9
x
|
12,5
x
|
11
x
|
18,2
x
|
-9,88
x
|
-16,2
x
|
36,4
x
|
20,1
x
|
FCF Yield
|
5,93%
|
7,98%
|
9,06%
|
5,49%
|
-10,1%
|
-6,17%
|
2,75%
|
4,97%
|
Price to Book
|
1,05
x
|
0,77
x
|
0,83
x
|
0,6
x
|
0,99
x
|
1,59
x
|
1,56
x
|
1,53
x
|
Aantal aandelen (in duizenden)
|
40.460
|
40.460
|
40.463
|
40.473
|
37.931
|
37.931
|
-
|
-
|
Referentieprijs
2 |
2.214
|
1.729
|
2.028
|
1.576
|
2.642
|
4.230
|
4.230
|
4.230
|
Datum van publicatie
|
15-05-19
|
15-05-20
|
13-05-21
|
13-05-22
|
15-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
116.984
|
139.421
|
137.902
|
132.735
|
146.698
|
161.200
|
174.750
|
190.000
|
EBITDA
1 |
10.910
|
17.153
|
17.049
|
13.407
|
12.696
|
17.000
|
19.500
|
20.500
|
Bedrijfsresultaat (EBIT)
1 |
6.472
|
12.402
|
12.333
|
8.637
|
8.172
|
12.500
|
13.750
|
15.500
|
Operationele Marge
|
5,53%
|
8,9%
|
8,94%
|
6,51%
|
5,57%
|
7,75%
|
7,87%
|
8,16%
|
Resultaat voor belastingen (EBT)
|
6.617
|
11.949
|
12.629
|
9.418
|
8.193
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
4.046
|
8.048
|
8.827
|
6.607
|
5.476
|
8.950
|
9.700
|
11.000
|
Nettomarge
|
3,46%
|
5,77%
|
6,4%
|
4,98%
|
3,73%
|
5,55%
|
5,55%
|
5,79%
|
WPA
2 |
100,0
|
198,9
|
218,2
|
164,8
|
144,4
|
236,0
|
255,7
|
290,0
|
Free Cash Flow
1 |
5.313
|
5.584
|
7.437
|
3.505
|
-10.148
|
-9.896
|
4.406
|
7.978
|
FCF-marge
|
4,54%
|
4,01%
|
5,39%
|
2,64%
|
-6,92%
|
-6,14%
|
2,52%
|
4,2%
|
Kasstroomconversie (ebitda)
|
48,7%
|
32,55%
|
43,62%
|
26,14%
|
-
|
-
|
22,59%
|
38,92%
|
Kasstroomconversie (nettowinst)
|
131,31%
|
69,38%
|
84,25%
|
53,05%
|
-
|
-
|
45,42%
|
72,53%
|
Dividend per aandeel
2 |
40,00
|
60,00
|
66,00
|
50,00
|
145,0
|
236,0
|
232,0
|
232,0
|
Datum van publicatie
|
15-05-19
|
15-05-20
|
13-05-21
|
13-05-22
|
15-05-23
|
-
|
-
|
-
|
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
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
64.887
|
74.534
|
63.443
|
74.459
|
31.266
|
61.014
|
34.820
|
36.901
|
71.721
|
30.578
|
35.023
|
65.601
|
39.384
|
41.713
|
34.416
|
38.747
|
73.163
|
43.744
|
43.093
|
86.837
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.852
|
7.330
|
5.078
|
7.255
|
1.932
|
3.902
|
2.884
|
1.851
|
4.735
|
335
|
1.836
|
2.171
|
3.155
|
2.846
|
1.771
|
3.000
|
4.771
|
4.225
|
3.502
|
7.729
|
Operationele Marge
|
7,48%
|
9,83%
|
8%
|
9,74%
|
6,18%
|
6,4%
|
8,28%
|
5,02%
|
6,6%
|
1,1%
|
5,24%
|
3,31%
|
8,01%
|
6,82%
|
5,15%
|
7,74%
|
6,52%
|
9,66%
|
8,13%
|
8,9%
|
Resultaat voor belastingen (EBT)
|
4.934
|
-
|
5.209
|
-
|
-
|
4.054
|
3.327
|
-
|
-
|
736
|
-
|
2.734
|
3.131
|
-
|
2.111
|
-
|
5.240
|
4.310
|
-
|
-
|
Nettowinst (verlies)
|
3.124
|
-
|
3.255
|
-
|
-
|
2.622
|
2.409
|
-
|
-
|
386
|
-
|
1.698
|
2.071
|
-
|
1.383
|
-
|
3.564
|
3.048
|
-
|
-
|
Nettomarge
|
4,81%
|
-
|
5,13%
|
-
|
-
|
4,3%
|
6,92%
|
-
|
-
|
1,26%
|
-
|
2,59%
|
5,26%
|
-
|
4,02%
|
-
|
4,87%
|
6,97%
|
-
|
-
|
WPA
|
77,23
|
-
|
80,47
|
-
|
-
|
64,81
|
59,53
|
-
|
-
|
10,20
|
-
|
44,78
|
54,59
|
-
|
36,47
|
-
|
93,97
|
80,36
|
-
|
-
|
Dividend per aandeel
|
25,00
|
-
|
20,00
|
-
|
-
|
25,00
|
-
|
-
|
-
|
-
|
-
|
88,00
|
-
|
-
|
-
|
-
|
72,00
|
-
|
-
|
-
|
Datum van publicatie
|
11-11-19
|
15-05-20
|
09-11-20
|
13-05-21
|
08-11-21
|
08-11-21
|
07-02-22
|
13-05-22
|
13-05-22
|
08-08-22
|
07-11-22
|
07-11-22
|
06-02-23
|
15-05-23
|
07-08-23
|
06-11-23
|
06-11-23
|
05-02-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
32.019
|
25.471
|
31.950
|
28.788
|
14.643
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
5.313
|
5.584
|
7.437
|
3.505
|
-10.148
|
-9.896
|
4.406
|
7.978
|
ROE (netto-inkomsten/eigen vermogen)
|
4,8%
|
9,2%
|
9,3%
|
6,7%
|
5,5%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
5,2%
|
9,08%
|
10,1%
|
7,47%
|
6,97%
|
-
|
-
|
-
|
Totale activa
1 |
77.767
|
88.644
|
87.511
|
88.494
|
78.578
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2.102
|
2.240
|
2.435
|
2.612
|
2.667
|
2.667
|
2.707
|
2.765
|
Cashflow per aandeel
|
187,0
|
299,0
|
313,0
|
272,0
|
255,0
|
-
|
-
|
-
|
Capex
1 |
2.733
|
7.065
|
4.813
|
4.915
|
11.617
|
19.200
|
5.000
|
5.000
|
Capex/omzet
|
2,34%
|
5,07%
|
3,49%
|
3,7%
|
7,92%
|
11,91%
|
2,86%
|
2,63%
|
Datum van publicatie
|
15-05-19
|
15-05-20
|
13-05-21
|
13-05-22
|
15-05-23
|
-
|
-
|
-
|
Laatste slotkoers
4.230
JPY Gemiddelde koersdoel
4.000
JPY Spread / Gemiddelde doel -5,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,50% | 1,02 mld. | | +68,35% | 1,78 mld. | | -16,53% | 1,14 mld. | | -35,45% | 772 mln. | | -16,67% | 490 mln. | | +43,18% | 463 mln. | | -19,39% | 415 mln. | | -24,52% | 342 mln. | | -48,37% | 297 mln. | | -24,49% | 272 mln. |
Schakelapparatuur
|