Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.140
JPY
|
+0,78%
|
|
+0,19%
|
+12,35%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
275.567
|
240.829
|
309.921
|
336.721
|
323.896
|
470.271
|
-
|
-
|
Bedrijfswaarde
1 |
226.927
|
186.591
|
232.400
|
243.592
|
247.602
|
451.973
|
367.350
|
349.137
|
K/w-verhouding
|
16,7
x
|
13
x
|
18,9
x
|
16,9
x
|
14,7
x
|
18,6
x
|
19,2
x
|
17,9
x
|
Dividendrendement
|
1,84%
|
2,47%
|
1,5%
|
1,79%
|
2,12%
|
1,57%
|
1,65%
|
1,81%
|
Marktkapitalisatie/omzet
|
1,08
x
|
0,88
x
|
1,23
x
|
1,25
x
|
1,11
x
|
1,46
x
|
1,46
x
|
1,39
x
|
Bedrijfswaarde/omzet
|
0,89
x
|
0,68
x
|
0,92
x
|
0,9
x
|
0,85
x
|
1,46
x
|
1,14
x
|
1,03
x
|
Bedrijfswaarde/EBITDA
|
7,32
x
|
5,48
x
|
7,46
x
|
6,8
x
|
5,58
x
|
8,12
x
|
7,43
x
|
6,69
x
|
Bedrijfswaarde/FCF
|
13,3
x
|
11,4
x
|
8,31
x
|
10,2
x
|
12,1
x
|
10,6
x
|
12,2
x
|
10,9
x
|
FCF Yield
|
7,53%
|
8,78%
|
12%
|
9,76%
|
8,24%
|
9,45%
|
8,22%
|
9,19%
|
Price to Book
|
1,95
x
|
1,61
x
|
1,79
x
|
1,71
x
|
1,62
x
|
1,91
x
|
2,01
x
|
1,85
x
|
Aantal aandelen (in duizenden)
|
92.225
|
91.500
|
88.297
|
91.500
|
91.496
|
91.492
|
-
|
-
|
Referentieprijs
2 |
2.988
|
2.632
|
3.510
|
3.680
|
3.540
|
5.140
|
5.140
|
5.140
|
Datum van publicatie
|
26-04-19
|
28-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
255.116
|
274.843
|
251.992
|
270.332
|
291.688
|
310.632
|
323.006
|
338.520
|
EBITDA
1 |
30.999
|
34.057
|
31.159
|
35.803
|
44.358
|
46.900
|
49.451
|
52.162
|
Bedrijfsresultaat (EBIT)
1 |
25.385
|
28.387
|
24.549
|
29.815
|
31.738
|
35.001
|
35.933
|
38.467
|
Operationele Marge
|
9,95%
|
10,33%
|
9,74%
|
11,03%
|
10,88%
|
11,27%
|
11,12%
|
11,36%
|
Resultaat voor belastingen (EBT)
1 |
25.815
|
28.663
|
25.318
|
30.109
|
32.101
|
35.437
|
36.400
|
39.188
|
Nettowinst (verlies)
1 |
16.713
|
18.552
|
16.982
|
19.977
|
22.000
|
24.241
|
24.460
|
26.370
|
Nettomarge
|
6,55%
|
6,75%
|
6,74%
|
7,39%
|
7,54%
|
7,8%
|
7,57%
|
7,79%
|
WPA
2 |
178,4
|
202,8
|
185,6
|
218,3
|
240,5
|
265,0
|
267,1
|
287,0
|
Free Cash Flow
1 |
17.078
|
16.391
|
27.958
|
23.773
|
20.397
|
36.005
|
30.198
|
32.098
|
FCF-marge
|
6,69%
|
5,96%
|
11,09%
|
8,79%
|
6,99%
|
11,69%
|
9,35%
|
9,48%
|
Kasstroomconversie (ebitda)
|
55,09%
|
48,13%
|
89,73%
|
66,4%
|
45,98%
|
76,77%
|
61,07%
|
61,53%
|
Kasstroomconversie (nettowinst)
|
102,18%
|
88,35%
|
164,63%
|
119%
|
92,71%
|
154,52%
|
123,46%
|
121,72%
|
Dividend per aandeel
2 |
55,00
|
65,00
|
52,50
|
66,00
|
75,00
|
80,88
|
85,00
|
92,78
|
Datum van publicatie
|
26-04-19
|
28-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: March |
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
136.759
|
138.084
|
119.068
|
132.924
|
65.268
|
130.787
|
64.831
|
74.714
|
139.545
|
65.100
|
69.600
|
134.685
|
72.095
|
84.908
|
157.003
|
68.800
|
76.000
|
144.800
|
75.345
|
90.487
|
72.000
|
80.200
|
80.000
|
87.800
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
14.190
|
14.197
|
11.149
|
13.400
|
6.640
|
13.782
|
7.854
|
8.179
|
16.033
|
6.500
|
7.500
|
14.004
|
8.319
|
9.415
|
17.734
|
6.600
|
8.100
|
14.600
|
8.653
|
11.748
|
7.000
|
8.500
|
9.500
|
11.000
|
Operationele Marge
|
10,38%
|
10,28%
|
9,36%
|
10,08%
|
10,17%
|
10,54%
|
12,11%
|
10,95%
|
11,49%
|
9,98%
|
10,78%
|
10,4%
|
11,54%
|
11,09%
|
11,3%
|
9,59%
|
10,66%
|
10,08%
|
11,48%
|
12,98%
|
9,72%
|
10,6%
|
11,88%
|
12,53%
|
Resultaat voor belastingen (EBT)
1 |
14.073
|
14.590
|
11.965
|
-
|
6.769
|
14.291
|
8.022
|
7.796
|
15.818
|
6.700
|
7.600
|
14.236
|
8.352
|
9.513
|
17.865
|
6.900
|
8.100
|
15.000
|
8.694
|
11.743
|
7.250
|
8.550
|
9.600
|
11.100
|
Nettowinst (verlies)
1 |
8.727
|
9.825
|
7.921
|
9.061
|
4.597
|
9.230
|
5.566
|
5.181
|
10.747
|
4.400
|
5.000
|
9.397
|
5.702
|
6.901
|
12.603
|
4.000
|
5.500
|
9.500
|
5.983
|
8.758
|
4.250
|
5.800
|
6.600
|
8.150
|
Nettomarge
|
6,38%
|
7,12%
|
6,65%
|
6,82%
|
7,04%
|
7,06%
|
8,59%
|
6,93%
|
7,7%
|
6,76%
|
7,18%
|
6,98%
|
7,91%
|
8,13%
|
8,03%
|
5,81%
|
7,24%
|
6,56%
|
7,94%
|
9,68%
|
5,9%
|
7,23%
|
8,25%
|
9,28%
|
WPA
2 |
95,39
|
107,4
|
86,57
|
-
|
50,24
|
100,9
|
60,83
|
56,62
|
117,4
|
47,57
|
55,14
|
102,7
|
62,32
|
75,43
|
-
|
43,97
|
59,87
|
103,8
|
65,40
|
95,72
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
32,50
|
-
|
25,00
|
-
|
-
|
30,00
|
-
|
-
|
-
|
-
|
-
|
35,00
|
-
|
-
|
-
|
-
|
-
|
40,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-10-19
|
28-04-20
|
27-10-20
|
28-04-21
|
29-10-21
|
29-10-21
|
01-02-22
|
28-04-22
|
28-04-22
|
02-08-22
|
27-10-22
|
27-10-22
|
03-02-23
|
28-04-23
|
28-04-23
|
28-07-23
|
27-10-23
|
27-10-23
|
02-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
48.640
|
54.238
|
77.521
|
93.129
|
76.294
|
89.448
|
102.921
|
121.134
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
17.078
|
16.391
|
27.958
|
23.773
|
20.397
|
36.005
|
30.198
|
32.098
|
ROE (netto-inkomsten/eigen vermogen)
|
12,1%
|
12,8%
|
10,3%
|
10,6%
|
11%
|
11,1%
|
10,6%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
11,3%
|
11,9%
|
9,79%
|
10,8%
|
10,4%
|
10,2%
|
10,6%
|
8,1%
|
Totale activa
1 |
147.399
|
155.249
|
173.423
|
184.466
|
211.323
|
237.555
|
230.755
|
325.626
|
Nettoactief per aandeel
2 |
1.535
|
1.633
|
1.965
|
2.150
|
2.192
|
2.589
|
2.552
|
2.773
|
Cashflow per aandeel
2 |
230,0
|
260,0
|
253,0
|
279,0
|
378,0
|
397,0
|
377,0
|
391,0
|
Capex
1 |
2.612
|
5.577
|
3.644
|
5.337
|
6.132
|
4.400
|
4.747
|
4.827
|
Capex/omzet
|
1,02%
|
2,03%
|
1,45%
|
1,97%
|
2,1%
|
1,43%
|
1,47%
|
1,43%
|
Datum van publicatie
|
26-04-19
|
28-04-20
|
28-04-21
|
28-04-22
|
28-04-23
|
26-04-24
|
-
|
-
|
Laatste slotkoers
5.140
JPY Gemiddelde koersdoel
4.707
JPY Spread / Gemiddelde doel -8,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,35% | 2,99 mld. | | -7,42% | 31,57 mld. | | +0,21% | 15,14 mld. | | -6,71% | 8,91 mld. | | +6,83% | 7,48 mld. | | +3,85% | 4,94 mld. | | -45,75% | 4,44 mld. | | +8,53% | 2,44 mld. | | -13,45% | 2,36 mld. | | -15,17% | 2,06 mld. |
Technologie-advies en -uitbestedingsdiensten
|