Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.400
JPY
|
+0,15%
|
|
+1,34%
|
+0,44%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
96.137
|
98.186
|
136.617
|
132.288
|
158.902
|
164.336
|
-
|
-
|
Bedrijfswaarde
1 |
92.218
|
95.207
|
133.828
|
129.293
|
155.745
|
161.256
|
159.218
|
156.890
|
K/w-verhouding
|
10,3
x
|
9,94
x
|
13,1
x
|
12,4
x
|
14,8
x
|
14,4
x
|
13,6
x
|
13
x
|
Dividendrendement
|
3,69%
|
4,03%
|
3,19%
|
3,41%
|
2,9%
|
2,94%
|
3,18%
|
3,33%
|
Marktkapitalisatie/omzet
|
1,43
x
|
1,44
x
|
1,84
x
|
1,8
x
|
2,06
x
|
2,09
x
|
2,02
x
|
1,96
x
|
Bedrijfswaarde/omzet
|
1,38
x
|
1,4
x
|
1,8
x
|
1,76
x
|
2,01
x
|
2,05
x
|
1,96
x
|
1,87
x
|
Bedrijfswaarde/EBITDA
|
4,69
x
|
4,72
x
|
6,17
x
|
5,86
x
|
7,04
x
|
6,87
x
|
6,56
x
|
6,31
x
|
Bedrijfswaarde/FCF
|
20
x
|
31,1
x
|
22,5
x
|
26,1
x
|
17
x
|
11,7
x
|
15,6
x
|
15,3
x
|
FCF Yield
|
5%
|
3,21%
|
4,45%
|
3,83%
|
5,9%
|
8,53%
|
6,41%
|
6,53%
|
Price to Book
|
1,2
x
|
1,13
x
|
1,5
x
|
1,37
x
|
1,6
x
|
1,76
x
|
1,65
x
|
1,55
x
|
Aantal aandelen (in duizenden)
|
54.624
|
54.624
|
53.786
|
53.667
|
52.443
|
48.334
|
-
|
-
|
Referentieprijs
2 |
1.760
|
1.798
|
2.540
|
2.465
|
3.030
|
3.400
|
3.400
|
3.400
|
Datum van publicatie
|
24-04-19
|
24-04-20
|
27-04-21
|
27-04-22
|
27-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
67.013
|
68.051
|
74.191
|
73.426
|
77.299
|
78.710
|
81.240
|
83.923
|
EBITDA
1 |
19.659
|
20.168
|
21.684
|
22.074
|
22.114
|
23.467
|
24.260
|
24.853
|
Bedrijfsresultaat (EBIT)
1 |
12.949
|
13.966
|
14.450
|
15.222
|
15.932
|
16.717
|
17.313
|
17.847
|
Operationele Marge
|
19,32%
|
20,52%
|
19,48%
|
20,73%
|
20,61%
|
21,24%
|
21,31%
|
21,27%
|
Resultaat voor belastingen (EBT)
1 |
13.154
|
14.074
|
14.584
|
15.321
|
16.130
|
16.840
|
17.545
|
18.140
|
Nettowinst (verlies)
1 |
9.326
|
9.874
|
10.522
|
10.660
|
10.852
|
11.743
|
12.087
|
12.430
|
Nettomarge
|
13,92%
|
14,51%
|
14,18%
|
14,52%
|
14,04%
|
14,92%
|
14,88%
|
14,81%
|
WPA
2 |
170,7
|
180,8
|
194,3
|
198,6
|
204,6
|
236,3
|
249,2
|
261,2
|
Free Cash Flow
1 |
4.607
|
3.057
|
5.960
|
4.950
|
9.182
|
13.755
|
10.206
|
10.243
|
FCF-marge
|
6,87%
|
4,49%
|
8,03%
|
6,74%
|
11,88%
|
17,48%
|
12,56%
|
12,2%
|
Kasstroomconversie (ebitda)
|
23,43%
|
15,16%
|
27,49%
|
22,42%
|
41,52%
|
58,62%
|
42,07%
|
41,21%
|
Kasstroomconversie (nettowinst)
|
49,4%
|
30,96%
|
56,64%
|
46,44%
|
84,61%
|
117,13%
|
84,44%
|
82,4%
|
Dividend per aandeel
2 |
65,00
|
72,50
|
81,00
|
84,00
|
88,00
|
100,0
|
108,0
|
113,2
|
Datum van publicatie
|
24-04-19
|
24-04-20
|
27-04-21
|
27-04-22
|
27-04-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
33.430
|
35.030
|
35.951
|
18.972
|
18.533
|
19.630
|
38.163
|
19.688
|
19.448
|
18.500
|
19.543
|
38.043
|
20.393
|
20.325
|
20.018
|
20.288
|
20.338
|
21.206
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
5.717
|
-
|
5.972
|
4.492
|
6.091
|
6.316
|
-
|
6.029
|
5.144
|
6.411
|
6.621
|
6.361
|
5.377
|
Bedrijfsresultaat (EBIT)
1 |
7.446
|
7.794
|
9.421
|
4.221
|
4.594
|
4.191
|
8.785
|
4.253
|
2.894
|
4.522
|
4.763
|
9.285
|
4.387
|
3.174
|
4.700
|
4.900
|
4.600
|
3.400
|
Operationele Marge
|
22,27%
|
22,25%
|
26,21%
|
22,25%
|
24,79%
|
21,35%
|
23,02%
|
21,6%
|
14,88%
|
24,44%
|
24,37%
|
24,41%
|
21,51%
|
15,62%
|
23,48%
|
24,15%
|
22,62%
|
16,03%
|
Resultaat voor belastingen (EBT)
1 |
7.489
|
7.863
|
9.469
|
4.238
|
4.620
|
4.217
|
8.837
|
4.273
|
3.020
|
4.544
|
4.775
|
9.319
|
4.345
|
3.365
|
4.738
|
4.938
|
4.668
|
3.526
|
Nettowinst (verlies)
1 |
5.160
|
5.455
|
6.493
|
2.972
|
3.079
|
2.901
|
5.980
|
2.834
|
2.038
|
3.325
|
3.225
|
6.550
|
3.027
|
2.431
|
3.348
|
3.478
|
3.318
|
2.426
|
Nettomarge
|
15,44%
|
15,57%
|
18,06%
|
15,67%
|
16,61%
|
14,78%
|
15,67%
|
14,39%
|
10,48%
|
17,97%
|
16,5%
|
17,22%
|
14,84%
|
11,96%
|
16,72%
|
17,14%
|
16,31%
|
11,44%
|
WPA
|
94,47
|
100,2
|
120,9
|
55,38
|
57,46
|
54,54
|
112,0
|
53,64
|
-
|
64,09
|
-
|
129,8
|
62,18
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
34,00
|
38,50
|
41,00
|
-
|
-
|
-
|
43,00
|
-
|
-
|
-
|
-
|
50,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-10-19
|
23-10-20
|
22-10-21
|
26-01-22
|
27-07-22
|
28-10-22
|
28-10-22
|
30-01-23
|
27-04-23
|
26-07-23
|
30-10-23
|
30-10-23
|
30-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
3.919
|
2.979
|
2.789
|
2.995
|
3.157
|
3.080
|
5.118
|
7.446
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4.607
|
3.057
|
5.960
|
4.950
|
9.182
|
13.755
|
10.206
|
10.243
|
ROE (netto-inkomsten/eigen vermogen)
|
12%
|
11,8%
|
11,9%
|
11,4%
|
11,1%
|
12%
|
12,1%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
13,9%
|
13,8%
|
13,4%
|
13,3%
|
13,5%
|
9,75%
|
9,7%
|
9,45%
|
Totale activa
1 |
67.111
|
71.483
|
78.690
|
80.288
|
80.149
|
120.444
|
124.605
|
131.534
|
Nettoactief per aandeel
2 |
1.471
|
1.584
|
1.694
|
1.797
|
1.892
|
1.934
|
2.062
|
2.194
|
Cashflow per aandeel
|
282,0
|
294,0
|
320,0
|
326,0
|
321,0
|
-
|
-
|
-
|
Capex
1 |
6.910
|
11.497
|
9.500
|
8.283
|
5.460
|
8.220
|
7.100
|
7.215
|
Capex/omzet
|
10,31%
|
16,89%
|
12,8%
|
11,28%
|
7,06%
|
10,44%
|
8,74%
|
8,6%
|
Datum van publicatie
|
24-04-19
|
24-04-20
|
27-04-21
|
27-04-22
|
27-04-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.400
JPY Gemiddelde koersdoel
3.755
JPY Spread / Gemiddelde doel +10,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,44% | 1,04 mld. | | +2,26% | 192 mld. | | -0,18% | 120 mld. | | +23,66% | 72,46 mld. | | -2,36% | 57,97 mld. | | +24,90% | 23,92 mld. | | +9,95% | 16,07 mld. | | -10,14% | 15,66 mld. | | +4,97% | 9,6 mld. | | -15,58% | 9,2 mld. |
andere draadloze telecommunicatiediensten
|