Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.432
JPY
|
-0,16%
|
|
+8,26%
|
+21,69%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.712.451
|
1.458.599
|
2.402.481
|
3.390.964
|
2.428.251
|
3.410.369
|
-
|
-
|
Bedrijfswaarde
1 |
2.032.725
|
1.999.264
|
2.837.108
|
3.807.067
|
4.013.673
|
5.264.912
|
5.347.244
|
5.377.672
|
K/w-verhouding
|
18,3
x
|
19,4
x
|
31,3
x
|
23,7
x
|
16,2
x
|
24,4
x
|
20,5
x
|
17,5
x
|
Dividendrendement
|
1,39%
|
1,73%
|
1,05%
|
0,87%
|
1,27%
|
0,94%
|
1,05%
|
1,2%
|
Marktkapitalisatie/omzet
|
0,79
x
|
0,64
x
|
1,04
x
|
1,33
x
|
0,7
x
|
0,79
x
|
0,76
x
|
0,73
x
|
Bedrijfswaarde/omzet
|
0,94
x
|
0,88
x
|
1,22
x
|
1,49
x
|
1,15
x
|
1,22
x
|
1,19
x
|
1,15
x
|
Bedrijfswaarde/EBITDA
|
6,65
x
|
6,06
x
|
8,03
x
|
8,8
x
|
7,54
x
|
8,7
x
|
7,93
x
|
7,4
x
|
Bedrijfswaarde/FCF
|
32,4
x
|
87,7
x
|
15,5
x
|
33,4
x
|
142
x
|
-99,3
x
|
-
|
91,1
x
|
FCF Yield
|
3,09%
|
1,14%
|
6,45%
|
2,99%
|
0,7%
|
-1,01%
|
-
|
1,1%
|
Price to Book
|
1,85
x
|
1,55
x
|
2,24
x
|
2,67
x
|
1,67
x
|
2,14
x
|
1,97
x
|
1,81
x
|
Aantal aandelen (in duizenden)
|
1.402.499
|
1.402.499
|
1.402.499
|
1.402.384
|
1.401.992
|
1.402.001
|
-
|
-
|
Referentieprijs
2 |
1.221
|
1.040
|
1.713
|
2.418
|
1.732
|
2.432
|
2.432
|
2.432
|
Datum van publicatie
|
09-05-19
|
14-05-20
|
11-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.163.625
|
2.266.808
|
2.318.658
|
2.551.906
|
3.490.182
|
4.320.813
|
4.491.738
|
4.683.772
|
EBITDA
1 |
305.754
|
330.119
|
353.497
|
432.529
|
532.162
|
604.999
|
674.075
|
726.784
|
Bedrijfsresultaat (EBIT)
1 |
147.716
|
130.937
|
139.173
|
212.590
|
259.110
|
293.630
|
339.603
|
384.949
|
Operationele Marge
|
6,83%
|
5,78%
|
6%
|
8,33%
|
7,42%
|
6,8%
|
7,56%
|
8,22%
|
Resultaat voor belastingen (EBT)
1 |
146.914
|
120.155
|
130.452
|
215.849
|
242.800
|
237.650
|
286.356
|
332.848
|
Nettowinst (verlies)
1 |
93.616
|
75.148
|
76.843
|
142.979
|
149.962
|
139.961
|
166.186
|
194.491
|
Nettomarge
|
4,33%
|
3,32%
|
3,31%
|
5,6%
|
4,3%
|
3,24%
|
3,7%
|
4,15%
|
WPA
2 |
66,75
|
53,58
|
54,79
|
102,0
|
107,0
|
99,83
|
118,5
|
138,7
|
Free Cash Flow
1 |
62.795
|
22.789
|
182.990
|
113.917
|
28.287
|
-53.000
|
-
|
59.000
|
FCF-marge
|
2,9%
|
1,01%
|
7,89%
|
4,46%
|
0,81%
|
-1,23%
|
-
|
1,26%
|
Kasstroomconversie (ebitda)
|
20,54%
|
6,9%
|
51,77%
|
26,34%
|
5,32%
|
-
|
-
|
8,12%
|
Kasstroomconversie (nettowinst)
|
67,08%
|
30,33%
|
238,13%
|
79,67%
|
18,86%
|
-
|
-
|
30,34%
|
Dividend per aandeel
2 |
17,00
|
18,00
|
18,00
|
21,00
|
22,00
|
22,91
|
25,55
|
29,20
|
Datum van publicatie
|
09-05-19
|
14-05-20
|
11-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
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
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
1.077.819
|
1.188.989
|
1.080.117
|
1.238.541
|
621.257
|
1.212.079
|
636.129
|
703.698
|
1.339.827
|
677.400
|
694.055
|
1.371.423
|
1.034.685
|
1.084.074
|
2.118.759
|
1.015.000
|
1.063.513
|
2.078.513
|
1.097.649
|
1.120.763
|
1.048.780
|
1.113.000
|
1.137.500
|
1.172.000
|
EBITDA
1 |
-
|
-
|
-
|
-
|
116.824
|
-
|
112.139
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
169.085
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
63.757
|
67.180
|
63.821
|
75.352
|
61.867
|
109.138
|
57.952
|
45.500
|
103.452
|
57.500
|
50.407
|
107.929
|
75.538
|
75.643
|
151.181
|
58.300
|
63.572
|
121.872
|
75.188
|
94.319
|
70.996
|
79.450
|
83.050
|
98.700
|
Operationele Marge
|
5,92%
|
5,65%
|
5,91%
|
6,08%
|
9,96%
|
9%
|
9,11%
|
6,47%
|
7,72%
|
8,49%
|
7,26%
|
7,87%
|
7,3%
|
6,98%
|
7,14%
|
5,74%
|
5,98%
|
5,86%
|
6,85%
|
8,42%
|
6,77%
|
7,14%
|
7,3%
|
8,42%
|
Resultaat voor belastingen (EBT)
1 |
62.941
|
57.214
|
62.781
|
67.671
|
62.069
|
111.047
|
58.166
|
46.636
|
104.802
|
58.900
|
51.748
|
110.627
|
62.455
|
69.718
|
132.173
|
48.200
|
47.343
|
95.543
|
54.607
|
96.474
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
40.181
|
34.967
|
41.206
|
35.637
|
40.807
|
71.869
|
38.322
|
32.788
|
71.110
|
39.700
|
33.043
|
72.771
|
32.934
|
44.257
|
77.191
|
27.700
|
25.322
|
53.022
|
30.714
|
55.781
|
27.713
|
-
|
-
|
-
|
Nettomarge
|
3,73%
|
2,94%
|
3,81%
|
2,88%
|
6,57%
|
5,93%
|
6,02%
|
4,66%
|
5,31%
|
5,86%
|
4,76%
|
5,31%
|
3,18%
|
4,08%
|
3,64%
|
2,73%
|
2,38%
|
2,55%
|
2,8%
|
4,98%
|
2,64%
|
-
|
-
|
-
|
WPA
2 |
28,65
|
-
|
29,38
|
-
|
29,09
|
51,24
|
27,33
|
23,38
|
-
|
28,33
|
23,56
|
51,89
|
23,50
|
31,56
|
-
|
19,73
|
18,09
|
37,82
|
21,91
|
38,35
|
19,77
|
-
|
-
|
-
|
Dividend per aandeel
2 |
9,000
|
-
|
9,000
|
-
|
9,500
|
9,500
|
-
|
11,50
|
-
|
-
|
10,50
|
10,50
|
-
|
11,50
|
-
|
-
|
-
|
11,50
|
-
|
11,50
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
01-11-19
|
14-05-20
|
02-11-20
|
11-05-21
|
09-11-21
|
09-11-21
|
04-02-22
|
12-05-22
|
12-05-22
|
05-08-22
|
07-11-22
|
07-11-22
|
09-02-23
|
11-05-23
|
11-05-23
|
08-08-23
|
06-11-23
|
06-11-23
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
320.274
|
540.665
|
434.627
|
416.103
|
1.585.422
|
1.854.543
|
1.936.876
|
1.967.303
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,047
x
|
1,638
x
|
1,23
x
|
0,962
x
|
2,979
x
|
3,065
x
|
2,873
x
|
2,707
x
|
Free Cash Flow
1 |
62.795
|
22.789
|
182.990
|
113.917
|
28.287
|
-53.000
|
-
|
59.000
|
ROE (netto-inkomsten/eigen vermogen)
|
10,7%
|
8,1%
|
7,6%
|
12,2%
|
11%
|
9,29%
|
10,3%
|
10,9%
|
ROA (netto-inkomsten/totale activa)
|
6,24%
|
4,66%
|
4,67%
|
7,22%
|
5,25%
|
3,07%
|
3,57%
|
4,13%
|
Totale activa
1 |
1.500.752
|
1.614.246
|
1.644.344
|
1.981.090
|
2.854.315
|
4.554.658
|
4.653.694
|
4.709.055
|
Nettoactief per aandeel
2 |
660,0
|
670,0
|
765,0
|
906,0
|
1.036
|
1.138
|
1.233
|
1.347
|
Cashflow per aandeel
2 |
179,0
|
196,0
|
208,0
|
259,0
|
302,0
|
337,0
|
389,0
|
437,0
|
Capex
1 |
179.214
|
193.843
|
169.502
|
176.746
|
381.681
|
560.483
|
550.450
|
538.608
|
Capex/omzet
|
8,28%
|
8,55%
|
7,31%
|
6,93%
|
10,94%
|
12,97%
|
12,25%
|
11,5%
|
Datum van publicatie
|
09-05-19
|
14-05-20
|
11-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.432
JPY Gemiddelde koersdoel
2.613
JPY Spread / Gemiddelde doel +7,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,69% | 21,67 mld. | | -12,23% | 194 mld. | | +0,74% | 166 mld. | | +2,19% | 153 mld. | | +4,34% | 99,85 mld. | | +7,04% | 77,56 mld. | | +19,09% | 73,55 mld. | | -7,30% | 71 mld. | | -20,54% | 52,81 mld. | | +0,53% | 47,86 mld. |
IT Diensten & Consulting - Andere
|