|
Start boekjaar: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Marktkapitalisatie1 |
874 758 | 656 681 | 578 267 | 463 236 | 424 095 | 347 109 | - | - |
Bedrijfswaarde1 |
775 497 | 558 615 | 490 192 | 380 576 | 333 801 | 253 840 | 255 562 | 254 045 |
Koers/winst-verhouding |
32,2x | 78,3x | 29,4x | 100x | 36,1x | 23,2x | 24,7x | 21,4x |
Dividendrendement |
1,77% | 2,69% | 4,44% | 2,39% | 2,66% | 3,35% | 3,52% | 3,70% |
Marktkapitalisatie/omzet |
3,58x | 2,64x | 2,63x | 2,63x | 2,37x | 1,94x | 1,82x | 1,74x |
Bedrijfswaarde/omzet |
3,17x | 2,25x | 2,23x | 2,16x | 1,87x | 1,42x | 1,34x | 1,27x |
Bedrijfswaarde/EBITDA |
17,0x | 12,0x | 12,7x | 18,1x | 13,7x | 10,1x | 8,49x | 7,46x |
Koers/netto activa |
4,41x | 3,49x | 3,03x | 2,73x | 2,45x | 1,98x | 1,96x | 1,92x |
Aantal aandelen (in duizenden) |
221 178 | 221 179 | 221 219 | 221 221 | 221 229 | 221 229 | - | - |
Referentieprijs (JPY) |
3 955 | 2 969 | 2 614 | 2 094 | 1 917 | 1 569 | 1 569 | 1 569 |
Datum van publicatie |
14/02/2018 | 13/02/2019 | 14/02/2020 | 12/02/2021 | 14/02/2022 | - | - | - |
1 JPY in miljoenen |
|
|
Evolutie van de resultatenrekening (Jaarlijkse gegevens) |
|
Start boekjaar: december
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Omzet1 |
244 335 | 248 574 | 219 920 | 176 311 | 178 642 | 178 781 | 190 347 | 199 613 |
EBITDA1 |
45 493 | 46 629 | 38 514 | 21 007 | 24 281 | 25 171 | 30 108 | 34 077 |
Bedrijfsresultaat (EBIT)1 |
38 881 | 39 496 | 31 137 | 13 752 | 16 888 | 16 402 | 20 564 | 23 635 |
Operationele Marge |
15,9% | 15,9% | 14,2% | 7,80% | 9,45% | 9,17% | 10,8% | 11,8% |
Resultaat voor belastingen (EBT)1 |
38 430 | 16 064 | 29 813 | 9 169 | 17 612 | 16 678 | 21 419 | 24 813 |
Nettowinst (verlies)1 |
27 137 | 8 388 | 19 694 | 4 632 | 11 734 | 14 952 | 14 037 | 16 216 |
Nettomarge |
11,1% | 3,37% | 8,96% | 2,63% | 6,57% | 8,36% | 7,37% | 8,12% |
WPA2 |
123 | 37,9 | 89,0 | 20,9 | 53,0 | 67,6 | 63,4 | 73,3 |
Dividend per aandeel2 |
70,0 | 80,0 | 116 | 50,0 | 51,0 | 52,6 | 55,2 | 58,1 |
Datum van publicatie |
14/02/2018 | 13/02/2019 | 14/02/2020 | 12/02/2021 | 14/02/2022 | - | - | - |
1 JPY in miljoenen 2 JPY |
|
|
Evolutie van de resultatenrekening (Kwartaalgegevens) |
|
Start boekjaar: december
|
2017 S2 |
2018 S1 |
2018 S2 |
2019 S1 |
2019 Q4 |
2019 S2 |
2020 Q1 |
2020 Q2 |
2020 S1 |
2020 Q3 |
2020 Q4 |
2020 S2 |
2021 Q1 |
2021 Q2 |
2021 S1 |
2021 Q3 |
2021 Q4 |
2021 S2 |
2022 Q1 |
2022 Q2 |
2022 S1 |
2022 Q3 |
2022 Q4 |
2022 S2 |
2023 Q1 |
Omzet1 |
126 957 | 125 262 | 123 312 | 110 247 | 54 390 | 109 673 | 43 316 | 40 486 | 83 802 | 42 012 | 50 497 | 92 509 | 43 561 | 45 494 | 89 055 | 42 109 | 47 478 | 89 587 | 37 662 | 43 869 | 85 154 | 44 834 | 49 269 | 95 169 | 42 856 |
EBITDA1 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 443 | - | 6 479 | 6 956 | - | 6 174 |
Bedrijfsresultaat (EBIT)1 |
17 937 | 23 103 | 16 393 | 16 236 | 5 726 | 14 901 | 2 006 | 3 875 | 5 881 | 3 341 | 4 530 | 7 871 | 4 307 | 4 788 | 9 095 | 3 146 | 4 647 | 7 793 | 1 912 | 3 994 | 6 304 | 4 353 | 5 506 | 8 594 | 4 448 |
Operationele Marge |
14,1% | 18,4% | 13,3% | 14,7% | 10,5% | 13,6% | 4,63% | 9,57% | 7,02% | 7,95% | 8,97% | 8,51% | 9,89% | 10,5% | 10,2% | 7,47% | 9,79% | 8,70% | 5,08% | 9,10% | 7,40% | 9,71% | 11,2% | 9,03% | 10,4% |
Resultaat voor belastingen (EBT)1 |
17 393 | 22 569 | - | 15 446 | 5 629 | - | -898 | 3 407 | 2 509 | 2 325 | 4 335 | - | 5 552 | 4 813 | 10 365 | 2 716 | - | - | 3 908 | 5 200 | 7 500 | 4 200 | 5 900 | - | - |
Nettowinst (verlies)1 |
13 182 | 15 321 | -6 933 | 9 938 | 3 796 | 9 756 | -1 246 | 2 162 | 916 | 649 | 3 067 | 3 716 | 3 939 | 3 147 | 7 086 | 1 575 | 3 073 | 4 648 | 7 180 | 2 617 | 6 590 | 2 873 | 3 042 | 4 220 | 2 964 |
Nettomarge |
10,4% | 12,2% | -5,62% | 9,01% | 6,98% | 8,90% | -2,88% | 5,34% | 1,09% | 1,54% | 6,07% | 4,02% | 9,04% | 6,92% | 7,96% | 3,74% | 6,47% | 5,19% | 19,1% | 5,97% | 7,74% | 6,41% | 6,17% | 4,43% | 6,92% |
WPA2 |
59,6 | 69,3 | -31,3 | 44,9 | 17,2 | 44,1 | -5,64 | 9,78 | 4,14 | 2,94 | 13,9 | 16,8 | 17,8 | 14,2 | 32,0 | 7,15 | 13,9 | 21,0 | 32,5 | 12,0 | 37,0 | 12,7 | 13,3 | 19,1 | 13,4 |
Dividend per aandeel |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Datum van publicatie |
14/02/2018 | 30/07/2018 | 13/02/2019 | 30/07/2019 | 14/02/2020 | 14/02/2020 | 28/04/2020 | 30/07/2020 | 30/07/2020 | 30/10/2020 | 12/02/2021 | 12/02/2021 | 28/04/2021 | 30/07/2021 | 30/07/2021 | 01/11/2021 | 14/02/2022 | 14/02/2022 | 28/04/2022 | - | - | - | - | - | - |
1 JPY in miljoenen 2 JPY |
|
|
|
Start boekjaar: december
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Netto schuldpositie1 |
- | - | - | - | - | - | - | - |
Netto kaspositie1 |
99 261 | 98 066 | 88 075 | 82 660 | 90 294 | 93 269 | 91 547 | 93 064 |
Leverage (Schuld / EBITDA) |
-2,18x | -2,10x | -2,29x | -3,93x | -3,72x | -3,71x | -3,04x | -2,73x |
Free Cash Flow1 |
26 448 | 19 769 | 11 036 | 14 930 | 21 656 | 12 179 | 12 169 | 16 085 |
ROE (Rendement op eigen vermogen |
14,2% | 4,30% | 10,4% | 2,60% | 6,90% | 8,58% | 7,90% | 8,90% |
Eigen vermogen1 |
191 106 | 195 070 | 189 365 | 178 154 | 170 058 | 174 283 | 177 648 | 182 287 |
ROA (Rendement op activa) |
16,3% | 15,7% | 13,0% | 5,84% | 9,21% | 7,08% | 7,35% | 8,36% |
Totale activa1 |
166 421 | 53 527 | 151 692 | 79 354 | 127 368 | 211 329 | 190 911 | 194 038 |
Boekwaarde per aandeel (netto activa per aandeel)2 |
897 | 852 | 862 | 766 | 781 | 791 | 800 | 817 |
CPS (Cashflow per aandeel)2 |
152 | 69,9 | 122 | 53,7 | 85,2 | 105 | 102 | 115 |
Capex1 |
8 885 | 10 514 | 10 091 | 8 464 | 8 945 | 11 691 | 9 938 | 9 313 |
Capex / Omzet |
3,64% | 4,23% | 4,59% | 4,80% | 5,01% | 6,54% | 5,22% | 4,67% |
Datum van publicatie |
14/02/2018 | 13/02/2019 | 14/02/2020 | 12/02/2021 | 14/02/2022 | - | - | - |
1 JPY in miljoenen 2 JPY |
|
| |
|
Marktkapitalisatie (JPY) |
347 108 920 755 |
Marktkapitalisatie (USD) |
2 731 141 139 |
Omzet (JPY) |
178 642 000 000 |
Omzet (USD) |
1 405 600 623 |
Aantal werknemers |
4 261 |
Omzet / Werknemer (JPY) |
41 924 900 |
Omzet / Werknemer (USD) |
329 876 |
Percentage vrij verhandelbaar |
36,0% |
Marktkap. vrij verhandelbare aandelen (JPY) |
125 045 865 697 |
Marktkap. vrij verhandelbare aandelen (USD) |
983 892 627 |
Gem. handelsvolume (20 daags) (JPY) |
1 715 372 010 |
Gem. handelsvolume (20 daags) (USD) |
13 496 983 |
Dagvolume/totaal vrij verhandelbaar (%) |
0,5% |
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
|