NOMURA RESEARCH INSTITUTE, LTD. Toevoegen aan een lijst
Financiën Nomura Research Institute, Ltd. BOERSE MUENCHEN
Aandelen
NR7
JP3762800005
IT Diensten & Consulting
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 26,4 EUR | 0,00% |
|
+3,94% | +1,54% |
Totale waarde
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.361.460 | 2.053.376 | 2.367.803 | 1.810.008 | 2.443.193 | 2.652.142 | - | - |
| Bedrijfswaarde 1 | 1.362.394 | 2.065.782 | 2.502.608 | 1.918.495 | 2.567.796 | 2.774.266 | 2.727.871 | 2.676.977 |
| K/w-verhouding | 20,9 x | 38,8 x | 33,3 x | 23,8 x | 31 x | 29,6 x | 26,6 x | 24,4 x |
| Dividendrendement | 1,4% | 1,05% | 1% | 1,47% | 1,25% | 1,27% | 1,44% | 1,6% |
| Marktkapitalisatie/omzet | 2,57 x | 3,73 x | 3,87 x | 2,61 x | 3,32 x | 3,39 x | 3,22 x | 3,06 x |
| Bedrijfswaarde/omzet | 2,58 x | 3,75 x | 4,09 x | 2,77 x | 3,49 x | 3,55 x | 3,31 x | 3,09 x |
| Bedrijfswaarde/EBITDA | 12 x | 17,5 x | 16,9 x | 12,2 x | 15,2 x | 15 x | 13,6 x | 12,6 x |
| Bedrijfswaarde/FCF | 18,6 x | 40,3 x | -77,2 x | 33,2 x | 28,9 x | 35,3 x | 32,3 x | 27,9 x |
| FCF Yield | 5,38% | 2,48% | -1,3% | 3,01% | 3,46% | 2,83% | 3,09% | 3,58% |
| Price to Book | 5,03 x | 6,25 x | 6,98 x | 4,55 x | 6,12 x | 6,02 x | 5,24 x | 4,89 x |
| Aantal aandelen (in duizenden) | 595.044 | 599.526 | 589.006 | 590.541 | 575.817 | 574.803 | - | - |
| Referentieprijs 2 | 2.288 | 3.425 | 4.020 | 3.065 | 4.243 | 4.614 | 4.614 | 4.614 |
| Datum van publicatie | 28-04-20 | 27-04-21 | 27-04-22 | 27-04-23 | 25-04-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 528.873 | 550.337 | 611.634 | 692.165 | 736.556 | 781.333 | 824.783 | 866.982 |
| EBITDA 1 | 113.592 | 117.879 | 148.159 | 156.924 | 168.568 | 184.759 | 200.058 | 211.873 |
| Bedrijfsresultaat (EBIT) 1 | 83.178 | 80.748 | 106.218 | 111.832 | 120.411 | 134.588 | 147.678 | 159.950 |
| Operationele Marge | 15,73% | 14,67% | 17,37% | 16,16% | 16,35% | 17,23% | 17,91% | 18,45% |
| Resultaat voor belastingen (EBT) 1 | 102.496 | 71.075 | 104.671 | 108.499 | 117.224 | 131.680 | 145.194 | 157.228 |
| Nettowinst (verlies) 1 | 69.276 | 52.867 | 71.445 | 76.307 | 79.643 | 90.402 | 99.741 | 107.747 |
| Nettomarge | 13,1% | 9,61% | 11,68% | 11,02% | 10,81% | 11,57% | 12,09% | 12,43% |
| WPA 2 | 109,4 | 88,34 | 120,6 | 128,9 | 136,9 | 155,9 | 173,3 | 188,9 |
| Free Cash Flow 1 | 73.321 | 51.222 | -32.410 | 57.709 | 88.855 | 78.560 | 84.343 | 95.929 |
| FCF-marge | 13,86% | 9,31% | -5,3% | 8,34% | 12,06% | 10,05% | 10,23% | 11,06% |
| Kasstroomconversie (ebitda) | 64,55% | 43,45% | - | 36,78% | 52,71% | 42,52% | 42,16% | 45,28% |
| Kasstroomconversie (nettowinst) | 105,84% | 96,89% | - | 75,63% | 111,57% | 86,9% | 84,56% | 89,03% |
| Dividend per aandeel 2 | 32,00 | 36,00 | 40,00 | 45,00 | 53,00 | 58,69 | 66,33 | 73,60 |
| Datum van publicatie | 28-04-20 | 27-04-21 | 27-04-22 | 27-04-23 | 25-04-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S2 | 2021 S1 | 2021 S2 | 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 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 269.720 | 266.300 | 284.190 | 291.974 | 155.973 | 163.687 | 319.660 | 167.537 | 171.516 | 339.054 | 177.005 | 176.106 | 353.111 | 176.709 | 185.356 | 362.065 | 187.954 | 186.536 | 185.165 | 195.003 | 379.000 | 198.104 | 200.153 |
| EBITDA | - | - | - | - | 38.031 | 35.694 | - | 39.308 | 38.030 | - | 40.144 | 39.442 | - | 38.746 | - | - | 44.680 | 41.271 | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 42.270 | 39.312 | 47.190 | 53.913 | 27.459 | 24.846 | 52.305 | 28.079 | 27.189 | 55.268 | 28.605 | 27.959 | 56.564 | 27.027 | 31.838 | 58.865 | 32.374 | 29.172 | 29.848 | 34.430 | 63.800 | 34.625 | 34.169 |
| Operationele Marge | 15,67% | 14,76% | 16,61% | 18,47% | 17,6% | 15,18% | 16,36% | 16,76% | 15,85% | 16,3% | 16,16% | 15,88% | 16,02% | 15,29% | 17,18% | 16,26% | 17,22% | 15,64% | 16,12% | 17,66% | 16,83% | 17,48% | 17,07% |
| Resultaat voor belastingen (EBT) 1 | 41.629 | 39.345 | - | 53.517 | 26.335 | 24.819 | 51.154 | 27.789 | 25.963 | 53.753 | 27.691 | 27.055 | 54.746 | 26.580 | 30.959 | 57.539 | 31.735 | 27.950 | 29.200 | 33.100 | 62.300 | 34.900 | 33.100 |
| Nettowinst (verlies) 1 | 28.383 | 26.027 | 42.093 | 36.513 | 17.801 | 17.131 | 34.932 | 18.762 | 17.094 | 35.857 | 19.176 | 21.274 | 40.450 | 17.210 | 20.452 | 37.662 | 23.431 | 18.549 | 20.000 | 22.700 | 42.700 | 24.000 | 22.500 |
| Nettomarge | 10,52% | 9,77% | 14,81% | 12,51% | 11,41% | 10,47% | 10,93% | 11,2% | 9,97% | 10,58% | 10,83% | 12,08% | 11,46% | 9,74% | 11,03% | 10,4% | 12,47% | 9,94% | 10,8% | 11,64% | 11,27% | 12,11% | 11,24% |
| WPA 2 | 48,50 | 43,58 | 70,25 | 61,26 | 30,24 | 29,07 | 59,31 | 31,80 | 28,91 | 60,71 | 32,38 | 35,83 | 68,21 | 29,15 | 34,98 | 64,13 | 40,55 | 32,20 | 35,66 | 39,50 | - | 41,81 | 43,60 |
| Dividend per aandeel | 17,00 | 17,00 | - | 19,00 | - | - | 21,00 | - | 22,00 | 22,00 | - | 23,00 | - | - | - | 24,00 | - | - | - | - | - | - | - |
| Datum van publicatie | 28-04-20 | 28-10-20 | 27-04-21 | 27-10-21 | 27-01-22 | 27-04-22 | 27-04-22 | 28-07-22 | 27-10-22 | 27-10-22 | 30-01-23 | 27-04-23 | 27-04-23 | 27-07-23 | 26-10-23 | 26-10-23 | 31-01-24 | 25-04-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 934 | 12.406 | 134.805 | 108.487 | 124.603 | 122.125 | 75.730 | 24.835 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,008222 x | 0,1052 x | 0,9099 x | 0,6913 x | 0,7392 x | 0,661 x | 0,3785 x | 0,1172 x |
| Free Cash Flow 1 | 73.321 | 51.222 | -32.410 | 57.709 | 88.855 | 78.560 | 84.343 | 95.929 |
| ROE (netto-inkomsten/eigen vermogen) | 20,3% | 18,2% | 21,3% | 20,7% | 19,9% | 21,4% | 21,2% | 21,5% |
| ROA (netto-inkomsten/totale activa) | 14,8% | 11,9% | 9,88% | 9,38% | 13,3% | 11,5% | 12,1% | 12,6% |
| Totale activa 1 | 467.285 | 442.456 | 723.098 | 813.941 | 598.218 | 787.144 | 826.612 | 852.765 |
| Nettoactief per aandeel 2 | 455,0 | 548,0 | 576,0 | 674,0 | 693,0 | 767,0 | 880,0 | 943,0 |
| Cashflow per aandeel 2 | 157,0 | 157,0 | 191,0 | 205,0 | 220,0 | 228,0 | 246,0 | 266,0 |
| Capex 1 | 29.466 | 33.372 | 46.980 | 58.565 | 56.777 | 55.783 | 57.083 | 55.625 |
| Capex/omzet | 5,57% | 6,06% | 7,68% | 8,46% | 7,71% | 7,14% | 6,92% | 6,42% |
| Datum van publicatie | 28-04-20 | 27-04-21 | 27-04-22 | 27-04-23 | 25-04-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
13
Laatste slotkoers
4.614
JPY
Gemiddelde koersdoel
4.678
JPY
Spread / Gemiddelde doel
+1,40%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -13,42% | 190 mld. | |
| +5,90% | 172 mld. | |
| +8,41% | 161 mld. | |
| +1,57% | 96,46 mld. | |
| +50,81% | 95,43 mld. | |
| +14,95% | 84,2 mld. | |
| +5,07% | 78,93 mld. | |
| -28,68% | 47,81 mld. | |
| +1,00% | 47,66 mld. |
- Beurs
- Aandelen
- Koers 4307
- Koers NR7
- Financiën Nomura Research Institute, Ltd.
