Beurs gesloten -
OTC Markets
21:58:22 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,99
USD
|
-1,92%
|
|
-3,93%
|
-29,02%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.063.777
|
1.152.667
|
1.742.441
|
1.636.163
|
1.516.970
|
1.011.767
|
-
|
-
|
Bedrijfswaarde
1 |
953.527
|
967.134
|
1.491.686
|
1.480.679
|
1.411.691
|
996.672
|
958.791
|
900.123
|
K/w-verhouding
|
19,9
x
|
15,4
x
|
40,2
x
|
26,9
x
|
20,7
x
|
131
x
|
69,2
x
|
17,4
x
|
Dividendrendement
|
1,62%
|
1,49%
|
0,97%
|
1,12%
|
1,27%
|
1,92%
|
2,03%
|
2,15%
|
Marktkapitalisatie/omzet
|
1,24
x
|
1,7
x
|
2,66
x
|
2,14
x
|
1,73
x
|
1,3
x
|
1,18
x
|
1,09
x
|
Bedrijfswaarde/omzet
|
1,11
x
|
1,43
x
|
2,28
x
|
1,94
x
|
1,61
x
|
1,22
x
|
1,12
x
|
0,97
x
|
Bedrijfswaarde/EBITDA
|
8,9
x
|
11,6
x
|
17,5
x
|
13,1
x
|
11,1
x
|
15,3
x
|
11,1
x
|
7,55
x
|
Bedrijfswaarde/FCF
|
26,3
x
|
8,17
x
|
18,9
x
|
-17,9
x
|
-680
x
|
-16
x
|
26,2
x
|
22,7
x
|
FCF Yield
|
3,81%
|
12,2%
|
5,3%
|
-5,59%
|
-0,15%
|
-6,24%
|
3,81%
|
4,4%
|
Price to Book
|
2,11
x
|
2,14
x
|
2,87
x
|
2,46
x
|
2,08
x
|
1,35
x
|
1,36
x
|
1,27
x
|
Aantal aandelen (in duizenden)
|
205.362
|
204.737
|
201.671
|
199.192
|
196.830
|
196.918
|
-
|
-
|
Referentieprijs
2 |
5.180
|
5.630
|
8.640
|
8.214
|
7.707
|
5.138
|
5.138
|
5.138
|
Datum van publicatie
|
24-04-19
|
23-04-20
|
27-04-21
|
26-04-22
|
26-04-23
|
08-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
859.482
|
677.980
|
655.529
|
762.927
|
876.082
|
818.761
|
856.962
|
924.885
|
EBITDA
1 |
107.092
|
83.365
|
85.236
|
112.683
|
127.273
|
65.158
|
86.069
|
119.237
|
Bedrijfsresultaat (EBIT)
1 |
76.633
|
54.760
|
62.480
|
89.316
|
100.686
|
34.342
|
50.881
|
83.390
|
Operationele Marge
|
8,92%
|
8,08%
|
9,53%
|
11,71%
|
11,49%
|
4,19%
|
5,94%
|
9,02%
|
Resultaat voor belastingen (EBT)
1 |
75.432
|
51.836
|
65.089
|
86.714
|
98.409
|
34.953
|
26.491
|
85.723
|
Nettowinst (verlies)
1 |
54.323
|
74.895
|
43.307
|
61.400
|
73.861
|
8.105
|
14.124
|
57.196
|
Nettomarge
|
6,32%
|
11,05%
|
6,61%
|
8,05%
|
8,43%
|
0,99%
|
1,65%
|
6,18%
|
WPA
2 |
260,8
|
365,3
|
214,7
|
305,6
|
372,2
|
41,17
|
74,28
|
294,9
|
Free Cash Flow
1 |
36.288
|
118.426
|
79.046
|
-82.735
|
-2.077
|
-62.221
|
36.530
|
39.636
|
FCF-marge
|
4,22%
|
17,47%
|
12,06%
|
-10,84%
|
-0,24%
|
-7,6%
|
4,26%
|
4,29%
|
Kasstroomconversie (ebitda)
|
33,88%
|
142,06%
|
92,74%
|
-
|
-
|
22,48%
|
42,44%
|
33,24%
|
Kasstroomconversie (nettowinst)
|
66,8%
|
158,12%
|
182,52%
|
-
|
-
|
168,34%
|
258,63%
|
69,3%
|
Dividend per aandeel
2 |
84,00
|
84,00
|
84,00
|
92,00
|
98,00
|
104,0
|
104,1
|
110,5
|
Datum van publicatie
|
24-04-19
|
23-04-20
|
27-04-21
|
26-04-22
|
26-04-23
|
08-05-24
|
-
|
-
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
330.229
|
347.751
|
301.276
|
354.253
|
181.158
|
369.351
|
189.258
|
204.318
|
393.576
|
184.386
|
220.032
|
404.418
|
233.559
|
238.105
|
471.664
|
203.351
|
197.323
|
400.674
|
207.311
|
210.776
|
418.087
|
192.375
|
200.950
|
420.000
|
223.125
|
254.300
|
500.000
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
25.689
|
-
|
26.957
|
28.470
|
-
|
18.089
|
36.536
|
-
|
38.006
|
-
|
-
|
21.201
|
13.285
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
25.731
|
29.029
|
24.723
|
37.757
|
19.890
|
45.727
|
21.131
|
22.458
|
43.589
|
11.935
|
29.678
|
41.613
|
31.241
|
27.832
|
59.073
|
14.304
|
6.347
|
20.651
|
5.921
|
7.770
|
13.691
|
2.317
|
8.167
|
-
|
18.083
|
18.100
|
-
|
-
|
-
|
Operationele Marge
|
7,79%
|
8,35%
|
8,21%
|
10,66%
|
10,98%
|
12,38%
|
11,17%
|
10,99%
|
11,08%
|
6,47%
|
13,49%
|
10,29%
|
13,38%
|
11,69%
|
12,52%
|
7,03%
|
3,22%
|
5,15%
|
2,86%
|
3,69%
|
3,27%
|
1,2%
|
4,06%
|
-
|
8,1%
|
7,12%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
27.449
|
24.387
|
26.308
|
38.781
|
19.616
|
46.217
|
17.514
|
22.983
|
40.497
|
11.698
|
27.221
|
38.919
|
31.742
|
27.748
|
59.490
|
18.561
|
6.433
|
24.994
|
6.475
|
3.484
|
9.959
|
4.500
|
4.000
|
-
|
10.000
|
13.000
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
19.082
|
55.813
|
19.195
|
24.112
|
12.353
|
32.531
|
12.284
|
16.585
|
28.869
|
7.973
|
19.902
|
27.875
|
22.642
|
23.344
|
45.986
|
13.396
|
-7.316
|
6.080
|
1.769
|
256
|
2.025
|
2.000
|
2.000
|
-
|
4.000
|
5.000
|
-
|
-
|
-
|
Nettomarge
|
5,78%
|
16,05%
|
6,37%
|
6,81%
|
6,82%
|
8,81%
|
6,49%
|
8,12%
|
7,34%
|
4,32%
|
9,05%
|
6,89%
|
9,69%
|
9,8%
|
9,75%
|
6,59%
|
-3,71%
|
1,52%
|
0,85%
|
0,12%
|
0,48%
|
1,04%
|
1%
|
-
|
1,79%
|
1,97%
|
-
|
-
|
-
|
WPA
2 |
92,92
|
272,3
|
95,16
|
119,6
|
61,18
|
161,2
|
61,31
|
83,12
|
144,4
|
39,98
|
99,83
|
139,8
|
114,1
|
118,2
|
232,4
|
68,05
|
-37,16
|
30,89
|
8,980
|
1,300
|
10,28
|
5,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
42,00
|
42,00
|
42,00
|
42,00
|
46,00
|
46,00
|
-
|
46,00
|
46,00
|
-
|
49,00
|
49,00
|
-
|
49,00
|
49,00
|
-
|
52,00
|
52,00
|
-
|
52,00
|
52,00
|
-
|
-
|
52,00
|
-
|
-
|
52,00
|
52,00
|
52,00
|
Datum van publicatie
|
29-10-19
|
23-04-20
|
29-10-20
|
27-04-21
|
28-10-21
|
28-10-21
|
28-01-22
|
26-04-22
|
26-04-22
|
26-07-22
|
26-10-22
|
26-10-22
|
30-01-23
|
26-04-23
|
26-04-23
|
27-07-23
|
27-10-23
|
27-10-23
|
05-02-24
|
08-05-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
110.250
|
185.533
|
250.755
|
155.484
|
105.279
|
68.854
|
52.976
|
111.644
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
36.288
|
118.426
|
79.046
|
-82.735
|
-2.077
|
-62.221
|
36.530
|
39.636
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
14,5%
|
7,6%
|
9,7%
|
10,6%
|
1,1%
|
1,79%
|
7,18%
|
ROA (netto-inkomsten/totale activa)
|
7,27%
|
6,87%
|
8,25%
|
9,9%
|
10,2%
|
2,97%
|
2,1%
|
5,33%
|
Totale activa
1 |
747.417
|
1.089.415
|
525.129
|
619.922
|
723.827
|
272.797
|
672.593
|
1.074.095
|
Nettoactief per aandeel
2 |
2.455
|
2.627
|
3.009
|
3.340
|
3.701
|
3.995
|
3.792
|
4.057
|
Cashflow per aandeel
2 |
431,0
|
505,0
|
328,0
|
422,0
|
506,0
|
198,0
|
244,0
|
427,0
|
Capex
1 |
39.045
|
37.629
|
26.662
|
33.357
|
45.018
|
45.378
|
55.250
|
44.996
|
Capex/omzet
|
4,54%
|
5,55%
|
4,07%
|
4,37%
|
5,14%
|
5,54%
|
6,45%
|
4,86%
|
Datum van publicatie
|
24-04-19
|
23-04-20
|
27-04-21
|
26-04-22
|
26-04-23
|
08-05-24
|
-
|
-
|
Laatste slotkoers
5.138
JPY Gemiddelde koersdoel
6.167
JPY Spread / Gemiddelde doel +20,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,73% | 150 mld. | | +25,12% | 138 mld. | | +38,22% | 133 mld. | | +15,24% | 64,16 mld. | | +2,84% | 39,25 mld. | | +104,18% | 36,71 mld. | | +1,73% | 30,06 mld. | | -17,05% | 29,36 mld. | | +37,72% | 28,66 mld. |
Elektrische componenten & apparatuur - Andere
|