Vertraagde tijd
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.820
JPY
|
-1,99%
|
|
+1,17%
|
+1,90%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
59.812
|
68.204
|
58.361
|
63.803
|
63.447
|
64.655
|
-
|
-
|
Bedrijfswaarde
1 |
50.738
|
60.073
|
52.002
|
57.070
|
56.467
|
52.875
|
48.137
|
42.284
|
K/w-verhouding
|
27,6
x
|
48,9
x
|
15,8
x
|
13,4
x
|
13,8
x
|
12,9
x
|
10,6
x
|
8,72
x
|
Dividendrendement
|
1,96%
|
1,59%
|
1,83%
|
2%
|
2,24%
|
2,2%
|
2,51%
|
2,83%
|
Marktkapitalisatie/omzet
|
1,59
x
|
1,96
x
|
1,27
x
|
1,16
x
|
1,13
x
|
1,06
x
|
0,98
x
|
0,89
x
|
Bedrijfswaarde/omzet
|
1,35
x
|
1,72
x
|
1,13
x
|
1,04
x
|
1
x
|
0,86
x
|
0,73
x
|
0,58
x
|
Bedrijfswaarde/EBITDA
|
12,1
x
|
-
|
8,24
x
|
6,99
x
|
7,14
x
|
5,86
x
|
4,67
x
|
3,57
x
|
Bedrijfswaarde/FCF
|
25,8
x
|
24
x
|
-
|
188
x
|
42,4
x
|
8,5
x
|
7,31
x
|
5,23
x
|
FCF Yield
|
3,87%
|
4,17%
|
-
|
0,53%
|
2,36%
|
11,8%
|
13,7%
|
19,1%
|
Price to Book
|
1,86
x
|
2,1
x
|
1,66
x
|
1,62
x
|
1,45
x
|
1,36
x
|
1,24
x
|
1,13
x
|
Aantal aandelen (in duizenden)
|
36.140
|
36.163
|
35.521
|
35.525
|
35.525
|
35.525
|
-
|
-
|
Referentieprijs
2 |
1.655
|
1.886
|
1.643
|
1.796
|
1.786
|
1.820
|
1.820
|
1.820
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
37.517
|
34.846
|
45.866
|
54.811
|
56.372
|
61.242
|
65.979
|
72.330
|
EBITDA
1 |
4.185
|
-
|
6.311
|
8.165
|
7.914
|
9.024
|
10.312
|
11.852
|
Bedrijfsresultaat (EBIT)
1 |
2.856
|
2.098
|
4.630
|
6.303
|
5.899
|
6.681
|
8.010
|
10.020
|
Operationele Marge
|
7,61%
|
6,02%
|
10,09%
|
11,5%
|
10,46%
|
10,91%
|
12,14%
|
13,85%
|
Resultaat voor belastingen (EBT)
1 |
3.004
|
2.019
|
5.031
|
6.575
|
6.596
|
7.467
|
8.754
|
10.471
|
Nettowinst (verlies)
1 |
2.197
|
1.395
|
3.762
|
4.752
|
4.608
|
5.011
|
6.083
|
7.414
|
Nettomarge
|
5,86%
|
4%
|
8,2%
|
8,67%
|
8,17%
|
8,18%
|
9,22%
|
10,25%
|
WPA
2 |
60,02
|
38,59
|
104,2
|
133,8
|
129,7
|
141,0
|
171,2
|
208,7
|
Free Cash Flow
1 |
1.964
|
2.505
|
-
|
304
|
1.331
|
6.221
|
6.586
|
8.091
|
FCF-marge
|
5,23%
|
7,19%
|
-
|
0,55%
|
2,36%
|
10,16%
|
9,98%
|
11,19%
|
Kasstroomconversie (ebitda)
|
46,93%
|
-
|
-
|
3,72%
|
16,82%
|
68,94%
|
63,87%
|
68,27%
|
Kasstroomconversie (nettowinst)
|
89,39%
|
179,57%
|
-
|
6,4%
|
28,88%
|
124,16%
|
108,27%
|
109,12%
|
Dividend per aandeel
2 |
32,50
|
30,00
|
30,00
|
36,00
|
40,00
|
40,00
|
45,67
|
51,50
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
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
|
---|
Omzet
1 |
18.924
|
16.636
|
18.210
|
22.750
|
11.299
|
11.817
|
23.116
|
13.901
|
13.340
|
27.241
|
13.227
|
14.343
|
27.570
|
13.822
|
13.375
|
27.197
|
13.839
|
15.336
|
29.175
|
14.556
|
14.317
|
28.872
|
14.244
|
18.296
|
33.804
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.541
|
783
|
1.315
|
2.520
|
1.296
|
814
|
2.110
|
2.120
|
1.470
|
3.590
|
1.705
|
1.008
|
2.713
|
1.751
|
908
|
2.659
|
1.360
|
1.880
|
3.240
|
1.683
|
1.196
|
3.020
|
1.488
|
2.314
|
3.942
|
Operationele Marge
|
8,14%
|
4,71%
|
7,22%
|
11,08%
|
11,47%
|
6,89%
|
9,13%
|
15,25%
|
11,02%
|
13,18%
|
12,89%
|
7,03%
|
9,84%
|
12,67%
|
6,79%
|
9,78%
|
9,83%
|
12,26%
|
11,11%
|
11,56%
|
8,35%
|
10,46%
|
10,44%
|
12,65%
|
11,66%
|
Resultaat voor belastingen (EBT)
|
1.774
|
874
|
1.145
|
2.763
|
1.362
|
906
|
2.268
|
2.435
|
1.865
|
4.300
|
1.943
|
332
|
2.275
|
1.756
|
1.178
|
2.934
|
1.852
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.274
|
586
|
809
|
1.921
|
1.031
|
810
|
1.841
|
1.743
|
1.377
|
3.120
|
1.400
|
232
|
1.632
|
1.182
|
803
|
1.985
|
1.415
|
1.208
|
2.623
|
1.182
|
803
|
1.985
|
1.415
|
1.600
|
3.015
|
Nettomarge
|
6,73%
|
3,52%
|
4,44%
|
8,44%
|
9,12%
|
6,85%
|
7,96%
|
12,54%
|
10,32%
|
11,45%
|
10,58%
|
1,62%
|
5,92%
|
8,55%
|
6%
|
7,3%
|
10,22%
|
7,88%
|
8,99%
|
8,12%
|
5,61%
|
6,88%
|
9,93%
|
8,74%
|
8,92%
|
WPA
|
-
|
16,22
|
-
|
53,13
|
28,52
|
-
|
-
|
49,07
|
-
|
87,85
|
39,41
|
-
|
-
|
33,29
|
-
|
55,88
|
39,85
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
15,00
|
-
|
15,00
|
-
|
-
|
-
|
-
|
-
|
18,00
|
-
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-02-20
|
06-08-20
|
12-02-21
|
06-08-21
|
09-11-21
|
14-02-22
|
14-02-22
|
10-05-22
|
08-08-22
|
08-08-22
|
08-11-22
|
14-02-23
|
14-02-23
|
10-05-23
|
08-08-23
|
08-08-23
|
08-11-23
|
14-02-24
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
9.074
|
8.131
|
6.359
|
6.733
|
6.980
|
11.780
|
16.518
|
22.371
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.964
|
2.505
|
-
|
304
|
1.331
|
6.221
|
6.586
|
8.091
|
ROE (netto-inkomsten/eigen vermogen)
|
6,8%
|
4,3%
|
11,2%
|
12,8%
|
11,1%
|
11,4%
|
12,3%
|
13,6%
|
ROA (netto-inkomsten/totale activa)
|
6,59%
|
4,76%
|
9,76%
|
11,6%
|
9,6%
|
7,6%
|
8,6%
|
10,1%
|
Totale activa
1 |
33.329
|
29.284
|
38.558
|
40.850
|
48.020
|
65.930
|
70.729
|
73.411
|
Nettoactief per aandeel
2 |
891,0
|
896,0
|
987,0
|
1.109
|
1.234
|
1.341
|
1.462
|
1.609
|
Cashflow per aandeel
|
96,30
|
76,30
|
145,0
|
179,0
|
178,0
|
-
|
-
|
-
|
Capex
1 |
1.657
|
1.389
|
930
|
1.365
|
1.297
|
1.365
|
1.421
|
1.486
|
Capex/omzet
|
4,42%
|
3,99%
|
2,03%
|
2,49%
|
2,3%
|
2,23%
|
2,15%
|
2,05%
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
1.820
JPY Gemiddelde koersdoel
3.000
JPY Spread / Gemiddelde doel +64,84% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,90% | 423 mln. | | +4,53% | 150 mld. | | +18,99% | 130 mld. | | +33,09% | 128 mld. | | +9,46% | 60,91 mld. | | +1,01% | 38,55 mld. | | +93,59% | 34,82 mld. | | +5,04% | 32,09 mld. | | -11,73% | 31,4 mld. | | +27,37% | 27,26 mld. |
Elektrische componenten & apparatuur - Andere
|