Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.338
JPY
|
+0,98%
|
|
-1,55%
|
-4,19%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.225.542
|
1.924.610
|
3.321.414
|
2.773.723
|
2.758.854
|
3.123.333
|
-
|
-
|
Bedrijfswaarde
1 |
2.451.999
|
2.230.981
|
2.917.708
|
3.198.453
|
3.396.462
|
3.534.468
|
3.624.346
|
3.590.922
|
K/w-verhouding
|
7,83
x
|
8,53
x
|
20,1
x
|
10,9
x
|
10,4
x
|
7
x
|
8,35
x
|
7,37
x
|
Dividendrendement
|
3,14%
|
3,64%
|
1,4%
|
2,52%
|
2,54%
|
2,67%
|
2,93%
|
3,33%
|
Marktkapitalisatie/omzet
|
0,28
x
|
0,26
x
|
0,5
x
|
0,38
x
|
0,33
x
|
0,37
x
|
0,36
x
|
0,35
x
|
Bedrijfswaarde/omzet
|
0,31
x
|
0,3
x
|
0,44
x
|
0,43
x
|
0,41
x
|
0,42
x
|
0,42
x
|
0,4
x
|
Bedrijfswaarde/EBITDA
|
3,47
x
|
3,35
x
|
5,06
x
|
4,59
x
|
5,06
x
|
4,35
x
|
4
x
|
3,65
x
|
Bedrijfswaarde/FCF
|
238
x
|
9,95
x
|
4,29
x
|
-5,88
x
|
16
x
|
32,5
x
|
33,3
x
|
14,4
x
|
FCF Yield
|
0,42%
|
10%
|
23,3%
|
-17%
|
6,23%
|
3,07%
|
3%
|
6,94%
|
Price to Book
|
1,16
x
|
0,96
x
|
1,28
x
|
0,88
x
|
0,76
x
|
0,77
x
|
0,72
x
|
0,67
x
|
Aantal aandelen (in duizenden)
|
2.332.364
|
2.332.860
|
2.333.273
|
2.333.802
|
2.334.056
|
2.334.330
|
-
|
-
|
Referentieprijs
2 |
954,2
|
825,0
|
1.424
|
1.188
|
1.182
|
1.338
|
1.338
|
1.338
|
Datum van publicatie
|
09-05-19
|
18-05-20
|
10-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.002.733
|
7.490.601
|
6.698.794
|
7.388.791
|
8.378.942
|
8.386.093
|
8.700.076
|
8.900.691
|
EBITDA
1 |
707.539
|
666.726
|
576.172
|
696.674
|
670.859
|
813.082
|
906.885
|
982.704
|
Bedrijfsresultaat (EBIT)
1 |
411.498
|
293.751
|
258.600
|
357.526
|
288.570
|
387.034
|
474.704
|
538.436
|
Operationele Marge
|
5,14%
|
3,92%
|
3,86%
|
4,84%
|
3,44%
|
4,62%
|
5,46%
|
6,05%
|
Resultaat voor belastingen (EBT)
1 |
416.456
|
291.050
|
260.820
|
360.395
|
316.409
|
423.939
|
491.883
|
552.863
|
Nettowinst (verlies)
1 |
284.149
|
225.707
|
165.077
|
255.334
|
265.502
|
436.193
|
374.004
|
424.387
|
Nettomarge
|
3,55%
|
3,01%
|
2,46%
|
3,46%
|
3,17%
|
5,2%
|
4,3%
|
4,77%
|
WPA
2 |
121,8
|
96,76
|
70,75
|
109,4
|
113,8
|
191,3
|
160,3
|
181,5
|
Free Cash Flow
1 |
10.290
|
224.207
|
680.634
|
-543.519
|
211.642
|
108.661
|
108.714
|
249.100
|
FCF-marge
|
0,13%
|
2,99%
|
10,16%
|
-7,36%
|
2,53%
|
1,3%
|
1,25%
|
2,8%
|
Kasstroomconversie (ebitda)
|
1,45%
|
33,63%
|
118,13%
|
-
|
31,55%
|
13,36%
|
11,99%
|
25,35%
|
Kasstroomconversie (nettowinst)
|
3,62%
|
99,34%
|
412,31%
|
-
|
79,71%
|
24,91%
|
29,07%
|
58,7%
|
Dividend per aandeel
2 |
30,00
|
30,00
|
20,00
|
30,00
|
30,00
|
35,68
|
39,15
|
44,54
|
Datum van publicatie
|
09-05-19
|
18-05-20
|
10-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
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
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
3.844.424
|
3.646.177
|
3.059.155
|
3.639.639
|
1.741.133
|
3.533.554
|
1.889.802
|
1.965.435
|
3.855.237
|
1.973.861
|
2.090.068
|
4.063.929
|
2.160.592
|
2.154.421
|
4.315.013
|
2.029.694
|
2.089.730
|
4.119.424
|
2.180.882
|
2.116.593
|
4.210.576
|
2.058.099
|
2.128.098
|
4.240.000
|
2.232.997
|
2.220.375
|
4.400.000
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
177.624
|
-
|
160.767
|
176.826
|
-
|
156.858
|
181.431
|
-
|
180.740
|
151.830
|
-
|
186.786
|
201.380
|
-
|
227.731
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
140.292
|
153.459
|
96.627
|
161.973
|
96.825
|
201.202
|
72.949
|
83.375
|
156.324
|
63.700
|
86.059
|
149.759
|
84.461
|
54.350
|
138.811
|
90.372
|
102.463
|
192.835
|
127.422
|
62.483
|
207.165
|
104.978
|
113.935
|
218.000
|
131.804
|
113.867
|
242.000
|
-
|
-
|
Operationele Marge
|
3,65%
|
4,21%
|
3,16%
|
4,45%
|
5,56%
|
5,69%
|
3,86%
|
4,24%
|
4,05%
|
3,23%
|
4,12%
|
3,69%
|
3,91%
|
2,52%
|
3,22%
|
4,45%
|
4,9%
|
4,68%
|
5,84%
|
2,95%
|
4,92%
|
5,1%
|
5,35%
|
5,14%
|
5,9%
|
5,13%
|
5,5%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
137.904
|
153.146
|
93.175
|
167.645
|
97.228
|
205.762
|
73.614
|
81.019
|
154.633
|
73.544
|
93.076
|
166.620
|
88.827
|
60.962
|
149.789
|
108.733
|
115.598
|
224.331
|
144.453
|
70.691
|
230.669
|
112.300
|
122.250
|
228.000
|
140.800
|
124.150
|
252.000
|
-
|
-
|
Nettowinst (verlies)
1 |
100.919
|
124.788
|
48.864
|
116.213
|
76.506
|
153.043
|
42.591
|
59.700
|
102.291
|
48.949
|
58.388
|
107.337
|
55.533
|
102.632
|
158.165
|
200.925
|
87.454
|
288.379
|
110.799
|
59.149
|
171.826
|
80.619
|
89.698
|
175.750
|
107.937
|
94.638
|
194.950
|
-
|
-
|
Nettomarge
|
2,63%
|
3,42%
|
1,6%
|
3,19%
|
4,39%
|
4,33%
|
2,25%
|
3,04%
|
2,65%
|
2,48%
|
2,79%
|
2,64%
|
2,57%
|
4,76%
|
3,67%
|
9,9%
|
4,18%
|
7%
|
5,08%
|
2,79%
|
4,08%
|
3,92%
|
4,21%
|
4,15%
|
4,83%
|
4,26%
|
4,43%
|
-
|
-
|
WPA
2 |
43,27
|
53,49
|
20,94
|
49,81
|
32,79
|
65,59
|
18,00
|
25,82
|
43,82
|
20,97
|
25,02
|
45,99
|
23,79
|
43,97
|
67,76
|
86,06
|
37,47
|
123,6
|
47,46
|
26,65
|
73,60
|
33,42
|
38,00
|
75,30
|
44,38
|
39,40
|
83,50
|
-
|
-
|
Dividend per aandeel
2 |
15,00
|
15,00
|
10,00
|
10,00
|
15,00
|
15,00
|
-
|
15,00
|
15,00
|
-
|
15,00
|
15,00
|
-
|
15,00
|
15,00
|
-
|
17,50
|
17,50
|
-
|
17,50
|
17,50
|
-
|
12,50
|
20,00
|
-
|
32,00
|
20,00
|
25,00
|
25,00
|
Datum van publicatie
|
31-10-19
|
18-05-20
|
29-10-20
|
10-05-21
|
28-10-21
|
28-10-21
|
02-02-22
|
11-05-22
|
11-05-22
|
28-07-22
|
31-10-22
|
31-10-22
|
02-02-23
|
10-05-23
|
10-05-23
|
31-07-23
|
30-10-23
|
30-10-23
|
02-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
226.457
|
306.371
|
-
|
424.730
|
637.608
|
411.135
|
501.013
|
467.589
|
Nettokaspositie
1 |
-
|
-
|
403.706
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3201
x
|
0,4595
x
|
-
|
0,6097
x
|
0,9504
x
|
0,5057
x
|
0,5525
x
|
0,4758
x
|
Free Cash Flow
1 |
10.290
|
224.207
|
680.634
|
-543.519
|
211.642
|
108.661
|
108.714
|
249.100
|
ROE (netto-inkomsten/eigen vermogen)
|
15,7%
|
11,5%
|
7,2%
|
8,9%
|
7,8%
|
11,4%
|
8,86%
|
9,44%
|
ROA (netto-inkomsten/totale activa)
|
6,77%
|
4,76%
|
3,99%
|
4,85%
|
3,93%
|
5,26%
|
4,75%
|
5,27%
|
Totale activa
1 |
4.197.892
|
4.743.089
|
4.134.709
|
5.267.812
|
6.747.758
|
8.293.542
|
7.877.364
|
8.049.824
|
Nettoactief per aandeel
2 |
820,0
|
857,0
|
1.112
|
1.356
|
1.550
|
1.738
|
1.866
|
2.005
|
Cashflow per aandeel
2 |
249,0
|
257,0
|
207,0
|
255,0
|
278,0
|
325,0
|
324,0
|
353,0
|
Capex
1 |
316.083
|
273.920
|
231.118
|
233.967
|
309.100
|
562.009
|
603.712
|
521.028
|
Capex/omzet
|
3,95%
|
3,66%
|
3,45%
|
3,17%
|
3,69%
|
6,7%
|
6,94%
|
5,85%
|
Datum van publicatie
|
09-05-19
|
18-05-20
|
10-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.338
JPY Gemiddelde koersdoel
1.885
JPY Spread / Gemiddelde doel +40,91% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,19% | 19,84 mld. | | -10,81% | 11,28 mld. | | +30,66% | 6,15 mld. | | +9,46% | 3,92 mld. | | +6,79% | 3,72 mld. | | +0,95% | 3,4 mld. | | -3,05% | 3,38 mld. | | -18,57% | 3,38 mld. | | +0,84% | 2,42 mld. | | +39,61% | 2,13 mld. |
Huishoudelijke elektronica - Andere
|