Vertraagde tijd
Japan Exchange
07:30:00 07-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.265,00 JPY
|
+1,33%
|
|
+7,65%
|
+4,74%
|
 Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
274.843
|
251.992
|
270.332
|
291.688
|
310.632
|
334.000
|
354.456
|
373.357
|
Variatie
|
-
|
-8,31%
|
7,28%
|
7,9%
|
6,49%
|
7,52%
|
6,12%
|
5,33%
|
EBITDA
1 |
34.057
|
31.159
|
35.803
|
44.358
|
47.051
|
50.730
|
53.989
|
57.347
|
Variatie
|
-
|
-8,51%
|
14,9%
|
23,89%
|
6,07%
|
7,82%
|
6,42%
|
6,22%
|
Bedrijfsresultaat (EBIT)
1 |
28.387
|
24.549
|
29.815
|
31.738
|
35.001
|
40.100
|
43.389
|
46.722
|
Variatie
|
-
|
-13,52%
|
21,45%
|
6,45%
|
10,28%
|
14,57%
|
8,2%
|
7,68%
|
Betaalde rente
|
-9
|
-7
|
-42
|
-219
|
-256
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
28.663
|
25.318
|
30.109
|
32.101
|
35.437
|
40.400
|
43.071
|
45.857
|
Variatie
|
-
|
-11,67%
|
18,92%
|
6,62%
|
10,39%
|
14,01%
|
6,61%
|
6,47%
|
Nettowinst (verlies)
1 |
18.552
|
16.982
|
19.977
|
22.000
|
24.241
|
27.200
|
29.669
|
31.967
|
Variatie
|
-
|
-8,46%
|
17,64%
|
10,13%
|
10,19%
|
12,21%
|
9,08%
|
7,74%
|
Datum van publicatie
|
28-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: Maart |
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
48.604
|
89.480
|
56.644
|
62.424
|
60.913
|
72.011
|
65.519
|
65.268
|
64.831
|
74.714
|
65.100
|
69.600
|
72.095
|
84.908
|
68.800
|
76.000
|
75.345
|
90.487
|
76.826
|
79.786
|
83.682
|
97.722
|
Variatie
|
-
|
84,1%
|
-36,7%
|
10,2%
|
-2,42%
|
18,22%
|
-9,02%
|
-0,38%
|
-0,67%
|
15,24%
|
-12,87%
|
6,91%
|
3,58%
|
17,77%
|
-18,97%
|
10,47%
|
-0,86%
|
20,1%
|
-15,1%
|
3,85%
|
4,88%
|
16,78%
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
12.312
|
14.509
|
16.783
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,84%
|
15,67%
|
Bedrijfsresultaat (EBIT)
1 |
4.810
|
9.387
|
5.102
|
6.047
|
6.049
|
7.351
|
7.142
|
6.640
|
7.854
|
8.179
|
6.500
|
7.500
|
8.319
|
9.415
|
6.600
|
8.100
|
8.653
|
11.748
|
8.815
|
9.310
|
11.462
|
12.813
|
Variatie
|
-
|
95,16%
|
-45,65%
|
18,52%
|
0,03%
|
21,52%
|
-2,84%
|
-7,03%
|
18,28%
|
4,14%
|
-20,53%
|
15,38%
|
10,92%
|
13,17%
|
-29,9%
|
22,73%
|
6,83%
|
35,77%
|
-24,97%
|
5,62%
|
23,11%
|
11,79%
|
Charge d'intérêts
|
-2
|
-
|
-2
|
-
|
-1
|
-
|
-1
|
-
|
-20
|
-
|
-116
|
-
|
-64
|
-
|
-29
|
-
|
-63
|
-
|
-140
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
6.401
|
8.189
|
5.301
|
6.664
|
5.918
|
-
|
7.522
|
6.769
|
8.022
|
7.796
|
6.700
|
7.600
|
8.352
|
9.513
|
6.900
|
8.100
|
8.694
|
11.743
|
9.021
|
9.136
|
12.113
|
12.918
|
Variatie
|
-
|
27,93%
|
-35,27%
|
25,71%
|
-11,19%
|
-100%
|
-
|
-10,01%
|
18,51%
|
-2,82%
|
-14,06%
|
13,43%
|
9,89%
|
13,9%
|
-27,47%
|
17,39%
|
7,33%
|
35,07%
|
-23,18%
|
1,27%
|
32,59%
|
6,65%
|
Nettowinst (verlies)
1 |
3.394
|
6.431
|
3.116
|
4.805
|
4.083
|
4.978
|
4.633
|
4.597
|
5.566
|
5.181
|
4.400
|
5.000
|
5.702
|
6.901
|
4.000
|
5.500
|
5.983
|
8.758
|
5.381
|
6.805
|
8.215
|
9.087
|
Variatie
|
-
|
89,48%
|
-51,55%
|
54,2%
|
-15,03%
|
21,92%
|
-6,93%
|
-0,78%
|
21,08%
|
-6,92%
|
-15,07%
|
13,64%
|
14,04%
|
21,03%
|
-42,04%
|
37,5%
|
8,78%
|
46,38%
|
-38,56%
|
26,46%
|
20,72%
|
10,62%
|
Datum van publicatie
|
06-02-20
|
28-04-20
|
30-07-20
|
27-10-20
|
29-01-21
|
28-04-21
|
30-07-21
|
29-10-21
|
01-02-22
|
28-04-22
|
02-08-22
|
27-10-22
|
03-02-23
|
28-04-23
|
28-07-23
|
27-10-23
|
02-02-24
|
26-04-24
|
30-07-24
|
29-10-24
|
04-02-25
|
-
|
 Fiscaal tijdperk: Maart |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2025 S1
|
---|
Omzet
1 |
119.068
|
132.924
|
130.787
|
139.545
|
134.685
|
157.003
|
144.800
|
156.612
|
Variatie
|
-
|
11,64%
|
-1,61%
|
6,7%
|
-3,48%
|
16,57%
|
-7,77%
|
8,16%
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
11.149
|
13.400
|
13.782
|
16.033
|
14.004
|
17.734
|
14.600
|
18.125
|
Variatie
|
-
|
20,19%
|
2,85%
|
16,33%
|
-12,66%
|
26,64%
|
-17,67%
|
24,14%
|
Charge d'intérêts
1 |
-4
|
-
|
-3
|
-
|
-164
|
-
|
-64
|
-391
|
Resultaat voor belastingen (EBT)
1 |
11.965
|
-
|
14.291
|
15.818
|
14.236
|
17.865
|
15.000
|
18.157
|
Variatie
|
-
|
-100%
|
-
|
10,69%
|
-10%
|
25,49%
|
-16,04%
|
21,05%
|
Nettowinst (verlies)
1 |
7.921
|
9.061
|
9.230
|
10.747
|
9.397
|
12.603
|
9.500
|
12.186
|
Variatie
|
-
|
14,39%
|
1,87%
|
16,44%
|
-12,56%
|
34,12%
|
-24,62%
|
28,27%
|
Datum van publicatie
|
27-10-20
|
28-04-21
|
29-10-21
|
28-04-22
|
27-10-22
|
28-04-23
|
27-10-23
|
29-10-24
|
 Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
-54.238
|
-77.521
|
-93.129
|
-76.294
|
-69.184
|
-81.358
|
-96.790
|
-112.411
|
Variatie
|
-
|
-242,93%
|
-220,13%
|
-181,92%
|
-190,68%
|
-217,6%
|
-218,97%
|
-216,14%
|
Datum van publicatie
|
28-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
5.577
|
3.644
|
5.337
|
6.132
|
3.122
|
4.406
|
4.406
|
4.656
|
Variatie
|
-
|
-34,66%
|
46,46%
|
14,9%
|
-49,09%
|
41,11%
|
0%
|
5,67%
|
Vrije kasstroom (FCF)
1 |
16.391
|
27.958
|
23.773
|
20.397
|
17.584
|
53.495
|
34.322
|
35.914
|
Variatie
|
-
|
70,57%
|
-14,97%
|
-14,2%
|
-13,79%
|
204,23%
|
-35,84%
|
4,64%
|
Datum van publicatie
|
28-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
12,39%
|
12,37%
|
13,24%
|
15,21%
|
15,15%
|
15,19%
|
15,23%
|
15,36%
|
EBIT-marge (%)
|
10,33%
|
9,74%
|
11,03%
|
10,88%
|
11,27%
|
12,01%
|
12,24%
|
12,51%
|
EBT-marge (%)
|
10,43%
|
10,05%
|
11,14%
|
11,01%
|
11,41%
|
12,1%
|
12,15%
|
12,28%
|
Nettomarge (%)
|
6,75%
|
6,74%
|
7,39%
|
7,54%
|
7,8%
|
8,14%
|
8,37%
|
8,56%
|
FCF-marge (%)
|
5,96%
|
11,09%
|
8,79%
|
6,99%
|
5,66%
|
16,02%
|
9,68%
|
9,62%
|
Vrije kasstroom/nettoresultaat (%)
|
88,35%
|
164,63%
|
119%
|
92,71%
|
72,54%
|
196,67%
|
115,68%
|
112,35%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
11,95%
|
9,79%
|
10,83%
|
10,41%
|
10,2%
|
6,9%
|
8,13%
|
8,38%
|
ROE
|
12,8%
|
10,3%
|
10,6%
|
11%
|
11,1%
|
10,9%
|
11,69%
|
11,83%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
2,03%
|
1,45%
|
1,97%
|
2,1%
|
1,01%
|
1,32%
|
1,24%
|
1,25%
|
CAPEX / EBITDA (%)
|
16,38%
|
11,69%
|
14,91%
|
13,82%
|
6,64%
|
8,68%
|
8,16%
|
8,12%
|
CAPEX / FCF (%)
|
34,02%
|
13,03%
|
22,45%
|
30,06%
|
17,75%
|
8,24%
|
12,84%
|
12,96%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
129,8
|
126,4
|
139,3
|
189,2
|
198,3
|
207
|
209,9
|
220,6
|
Variatie
|
-
|
-2,65%
|
10,26%
|
35,77%
|
4,83%
|
4,37%
|
1,4%
|
5,1%
|
Dividend per aandeel
1 |
32,5
|
26,25
|
33
|
37,5
|
42,5
|
74,12
|
79,38
|
85,07
|
Variatie
|
-
|
-19,23%
|
25,71%
|
13,64%
|
13,33%
|
74,4%
|
7,09%
|
7,17%
|
Nettoactief per aandeel
1 |
816,7
|
982,7
|
1.075
|
1.096
|
1.294
|
1.429
|
1.440
|
1.533
|
Variatie
|
-
|
20,33%
|
9,38%
|
1,95%
|
18,11%
|
10,4%
|
0,79%
|
6,46%
|
WPA
1 |
101,4
|
92,8
|
109,2
|
120,2
|
132,5
|
148,7
|
162,2
|
174,7
|
Variatie
|
-
|
-8,46%
|
17,63%
|
10,14%
|
10,19%
|
12,24%
|
9,06%
|
7,74%
|
Aantal aandelen (in duizend)
|
183.001
|
176.593
|
183.000
|
182.992
|
182.985
|
182.974
|
182.974
|
182.974
|
Datum van publicatie
|
28-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
K/w-verhouding |
28,3x |
26x |
---|
PBR-ratio |
2,95x |
2,92x |
---|
EV/omzet |
2,06x |
1,9x |
---|
Dividendrendement |
1,76% |
1,89% |
---|
Laatste slotkoers 4.209,00JPY Gemiddelde koersdoel 3.541,11JPY Spread / Gemiddelde doel -15,87% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|