Beurs gesloten -
Japan Exchange
08:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.710
JPY
|
+1,12%
|
|
+3,91%
|
+4,88%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
63.494
|
72.818
|
46.867
|
30.526
|
41.670
|
43.702
|
-
|
-
|
Bedrijfswaarde
1 |
57.954
|
66.525
|
41.548
|
24.173
|
33.378
|
43.702
|
43.702
|
43.702
|
K/w-verhouding
|
70,5
x
|
61,6
x
|
33,1
x
|
18,8
x
|
22,7
x
|
21,9
x
|
18,6
x
|
15,9
x
|
Dividendrendement
|
0,24%
|
0,23%
|
0,52%
|
1,06%
|
1,16%
|
1,11%
|
1,29%
|
1,48%
|
Marktkapitalisatie/omzet
|
12,6
x
|
13,9
x
|
8,47
x
|
4,92
x
|
5,92
x
|
5,3
x
|
4,6
x
|
4,01
x
|
Bedrijfswaarde/omzet
|
12,6
x
|
13,9
x
|
8,47
x
|
4,92
x
|
5,92
x
|
5,3
x
|
4,6
x
|
4,01
x
|
Bedrijfswaarde/EBITDA
|
44.879.283
x
|
40.007.361
x
|
20.968.436
x
|
11.752.178
x
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
86.653.058
x
|
73.553.372
x
|
24.807.044
x
|
23.042.802
x
|
17.457.066
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
10,3
x
|
10,1
x
|
7,93
x
|
4,16
x
|
4,69
x
|
4,23
x
|
3,61
x
|
3,08
x
|
Aantal aandelen (in duizenden)
|
16.600
|
16.606
|
16.111
|
16.117
|
16.126
|
16.126
|
-
|
-
|
Referentieprijs
2 |
3.825
|
4.385
|
2.909
|
1.894
|
2.584
|
2.710
|
2.710
|
2.710
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.022
|
5.241
|
5.530
|
6.210
|
7.033
|
8.250
|
9.500
|
10.900
|
EBITDA
|
1.415
|
1.820
|
2.235
|
2.597
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.333
|
1.707
|
2.027
|
2.286
|
2.547
|
2.800
|
3.350
|
3.900
|
Operationele Marge
|
26,54%
|
32,58%
|
36,65%
|
36,81%
|
36,22%
|
33,94%
|
35,26%
|
35,78%
|
Resultaat voor belastingen (EBT)
1 |
1.297
|
1.708
|
2.032
|
2.352
|
2.603
|
2.850
|
3.400
|
3.950
|
Nettowinst (verlies)
1 |
900
|
1.182
|
1.424
|
1.623
|
1.836
|
2.000
|
2.350
|
2.750
|
Nettomarge
|
17,92%
|
22,56%
|
25,75%
|
26,14%
|
26,11%
|
24,24%
|
24,74%
|
25,23%
|
WPA
2 |
54,24
|
71,19
|
87,96
|
100,8
|
113,9
|
124,0
|
145,7
|
170,5
|
Free Cash Flow
|
732,7
|
990
|
1.889
|
1.325
|
2.387
|
-
|
-
|
-
|
FCF-marge
|
14,59%
|
18,89%
|
34,16%
|
21,33%
|
33,94%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
51,79%
|
54,39%
|
84,53%
|
51%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
81,42%
|
83,75%
|
132,67%
|
81,62%
|
129,98%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
9,000
|
10,00
|
15,00
|
20,00
|
30,00
|
30,00
|
35,00
|
40,00
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
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
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
2.723
|
2.480
|
2.761
|
2.714
|
1.357
|
1.691
|
3.048
|
1.393
|
1.466
|
2.859
|
1.602
|
1.749
|
3.351
|
1.589
|
1.692
|
3.281
|
5.158
|
1.874
|
1.950
|
2.000
|
2.100
|
2.200
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
789
|
686,9
|
1.021
|
979
|
473
|
668
|
1.141
|
486
|
450
|
936
|
593
|
757
|
1.350
|
590
|
585
|
1.175
|
1.880
|
666,7
|
640
|
680
|
720
|
760
|
Operationele Marge
|
28,98%
|
27,7%
|
36,96%
|
36,07%
|
34,86%
|
39,5%
|
37,43%
|
34,89%
|
30,7%
|
32,74%
|
37,02%
|
43,28%
|
40,29%
|
37,13%
|
34,57%
|
35,81%
|
36,45%
|
35,57%
|
32,82%
|
34%
|
34,29%
|
34,55%
|
Resultaat voor belastingen (EBT)
1 |
-
|
702,9
|
1.005
|
975
|
478,2
|
678,8
|
-
|
504
|
-
|
1.007
|
633
|
-
|
-
|
590
|
652
|
1.242
|
1.978
|
623,9
|
640
|
740
|
750
|
720
|
Nettowinst (verlies)
1 |
541
|
476,5
|
705,6
|
660
|
331
|
499
|
830
|
348
|
-
|
684
|
440
|
-
|
-
|
406
|
451
|
857
|
1.366
|
470,2
|
440
|
510
|
520
|
530
|
Nettomarge
|
19,87%
|
19,22%
|
25,55%
|
24,32%
|
24,39%
|
29,51%
|
27,23%
|
24,98%
|
-
|
23,92%
|
27,47%
|
-
|
-
|
25,55%
|
26,65%
|
26,12%
|
26,48%
|
25,08%
|
22,56%
|
25,5%
|
24,76%
|
24,09%
|
WPA
|
32,58
|
28,70
|
42,49
|
40,61
|
20,52
|
30,95
|
51,47
|
21,63
|
-
|
42,51
|
27,29
|
-
|
-
|
25,21
|
-
|
53,18
|
31,56
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-02-20
|
12-08-20
|
15-02-21
|
12-08-21
|
11-11-21
|
14-02-22
|
14-02-22
|
16-05-22
|
15-08-22
|
15-08-22
|
14-11-22
|
14-02-23
|
14-02-23
|
15-05-23
|
14-08-23
|
14-08-23
|
14-11-23
|
14-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
5.540
|
6.293
|
5.319
|
6.353
|
8.292
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
733
|
990
|
1.889
|
1.325
|
2.387
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
15,6%
|
17,7%
|
23,3%
|
24,5%
|
22,7%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
19%
|
21%
|
22,6%
|
15,9%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
4.748
|
5.620
|
6.291
|
10.197
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
371,0
|
435,0
|
367,0
|
455,0
|
551,0
|
640,0
|
751,0
|
881,0
|
Cashflow per aandeel
|
59,10
|
77,90
|
106,0
|
120,0
|
135,0
|
-
|
-
|
-
|
Capex
|
120
|
180
|
60
|
173
|
128
|
-
|
-
|
-
|
Capex/omzet
|
2,4%
|
3,43%
|
1,08%
|
2,79%
|
1,82%
|
-
|
-
|
-
|
Datum van publicatie
|
14-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,88% | 278 mln. | | -12,70% | 193 mld. | | +2,65% | 172 mld. | | +2,20% | 153 mld. | | +5,96% | 100 mld. | | +11,22% | 80,72 mld. | | +25,63% | 76,9 mld. | | -7,65% | 71,61 mld. | | -21,03% | 52,05 mld. | | -10,22% | 42,83 mld. |
IT Diensten & Consulting - Andere
|