Vertraagde tijd
Japan Exchange
04:30:00 09-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.930
JPY
|
+1,29%
|
|
+1,81%
|
+14,08%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
49.623
|
47.483
|
64.095
|
114.054
|
132.250
|
180.709
|
-
|
-
|
Bedrijfswaarde
1 |
34.771
|
32.971
|
51.972
|
96.106
|
113.339
|
159.994
|
150.603
|
139.356
|
K/w-verhouding
|
11,9
x
|
10,9
x
|
13,7
x
|
19,1
x
|
15,3
x
|
20,2
x
|
18,3
x
|
16,1
x
|
Dividendrendement
|
1,69%
|
1,96%
|
1,52%
|
1,22%
|
1,41%
|
1,03%
|
1,1%
|
1,16%
|
Marktkapitalisatie/omzet
|
1,62
x
|
1,48
x
|
1,99
x
|
3,05
x
|
2,94
x
|
3,95
x
|
3,72
x
|
3,42
x
|
Bedrijfswaarde/omzet
|
1,13
x
|
1,02
x
|
1,61
x
|
2,57
x
|
2,52
x
|
3,5
x
|
3,1
x
|
2,64
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
8,53
x
|
11,9
x
|
10,1
x
|
8,37
x
|
Bedrijfswaarde/FCF
|
11
x
|
31,4
x
|
-
|
-
|
28,4
x
|
43,6
x
|
15,6
x
|
12,8
x
|
FCF Yield
|
9,1%
|
3,18%
|
-
|
-
|
3,52%
|
2,29%
|
6,42%
|
7,81%
|
Price to Book
|
1,12
x
|
1
x
|
1,26
x
|
2,03
x
|
2,09
x
|
2,56
x
|
2,3
x
|
2,06
x
|
Aantal aandelen (in duizenden)
|
46.507
|
46.507
|
46.530
|
46.553
|
46.567
|
46.575
|
-
|
-
|
Referentieprijs
2 |
1.067
|
1.021
|
1.378
|
2.450
|
2.840
|
3.880
|
3.880
|
3.880
|
Datum van publicatie
|
10-05-19
|
12-05-20
|
11-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
30.650
|
32.189
|
32.209
|
37.363
|
45.004
|
45.694
|
48.640
|
52.815
|
EBITDA
1 |
-
|
-
|
-
|
-
|
13.292
|
13.430
|
14.845
|
16.645
|
Bedrijfsresultaat (EBIT)
1 |
5.138
|
6.197
|
6.598
|
8.402
|
11.551
|
11.550
|
12.995
|
14.860
|
Operationele Marge
|
16,76%
|
19,25%
|
20,48%
|
22,49%
|
25,67%
|
25,28%
|
26,72%
|
28,14%
|
Resultaat voor belastingen (EBT)
1 |
5.857
|
5.847
|
6.659
|
8.827
|
11.753
|
12.330
|
14.100
|
16.340
|
Nettowinst (verlies)
1 |
4.157
|
4.342
|
4.691
|
5.963
|
8.670
|
8.945
|
9.895
|
11.220
|
Nettomarge
|
13,56%
|
13,49%
|
14,56%
|
15,96%
|
19,26%
|
19,58%
|
20,34%
|
21,24%
|
WPA
2 |
89,40
|
93,38
|
100,9
|
128,1
|
186,2
|
192,0
|
212,5
|
240,9
|
Free Cash Flow
1 |
3.163
|
1.050
|
-
|
-
|
3.985
|
3.669
|
9.664
|
10.888
|
FCF-marge
|
10,32%
|
3,26%
|
-
|
-
|
8,86%
|
8,03%
|
19,87%
|
20,62%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
29,98%
|
27,32%
|
65,1%
|
65,41%
|
Kasstroomconversie (nettowinst)
|
76,09%
|
24,18%
|
-
|
-
|
45,97%
|
41,02%
|
97,67%
|
97,04%
|
Dividend per aandeel
2 |
18,00
|
20,00
|
21,00
|
30,00
|
40,00
|
40,00
|
42,50
|
45,00
|
Datum van publicatie
|
10-05-19
|
12-05-20
|
11-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
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 Q3
|
2025 Q4
|
---|
Omzet
1 |
16.118
|
15.357
|
18.278
|
9.631
|
10.763
|
11.641
|
22.404
|
12.364
|
10.236
|
22.600
|
11.490
|
11.185
|
22.675
|
11.650
|
11.368
|
23.725
|
12.290
|
12.080
|
12.400
|
12.510
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.349
|
-
|
3.775
|
3.825
|
3.895
|
3.895
|
Bedrijfsresultaat (EBIT)
1 |
3.167
|
2.834
|
4.346
|
2.364
|
3.428
|
2.980
|
6.408
|
4.049
|
1.094
|
5.143
|
3.058
|
2.789
|
5.847
|
2.808
|
2.895
|
5.753
|
3.300
|
3.350
|
3.420
|
3.420
|
Operationele Marge
|
19,65%
|
18,45%
|
23,78%
|
24,55%
|
31,85%
|
25,6%
|
28,6%
|
32,75%
|
10,69%
|
22,76%
|
26,61%
|
24,94%
|
25,79%
|
24,1%
|
25,47%
|
24,25%
|
26,85%
|
27,73%
|
27,58%
|
27,34%
|
Resultaat voor belastingen (EBT)
|
3.262
|
2.893
|
4.503
|
2.373
|
3.666
|
-
|
6.427
|
3.690
|
-
|
-
|
3.560
|
-
|
6.456
|
2.846
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
2.371
|
2.002
|
3.167
|
1.660
|
2.581
|
-
|
4.546
|
2.573
|
-
|
-
|
2.533
|
-
|
4.548
|
2.019
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
14,71%
|
13,04%
|
17,33%
|
17,24%
|
23,98%
|
-
|
20,29%
|
20,81%
|
-
|
-
|
22,05%
|
-
|
20,06%
|
17,33%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
51,00
|
43,06
|
68,06
|
35,66
|
55,46
|
-
|
97,64
|
55,25
|
-
|
-
|
54,41
|
-
|
97,66
|
43,36
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
9,000
|
10,00
|
10,50
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
20,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-11-19
|
10-11-20
|
11-11-21
|
10-02-22
|
09-08-22
|
10-11-22
|
10-11-22
|
10-02-23
|
11-05-23
|
11-05-23
|
09-08-23
|
09-11-23
|
09-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
14.852
|
14.512
|
12.123
|
17.948
|
18.911
|
20.715
|
30.106
|
41.353
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.163
|
1.050
|
-
|
-
|
3.985
|
3.669
|
9.665
|
10.888
|
ROE (netto-inkomsten/eigen vermogen)
|
9,7%
|
9,5%
|
9,5%
|
11,1%
|
14,5%
|
13,1%
|
13,9%
|
14,3%
|
ROA (netto-inkomsten/totale activa)
|
10%
|
-
|
11,1%
|
13%
|
15,8%
|
-
|
-
|
-
|
Totale activa
1 |
41.579
|
-
|
42.196
|
45.955
|
54.932
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
950,0
|
1.020
|
1.097
|
1.206
|
1.361
|
1.513
|
1.684
|
1.881
|
Cashflow per aandeel
|
114,0
|
119,0
|
131,0
|
165,0
|
224,0
|
-
|
-
|
-
|
Capex
1 |
1.057
|
4.182
|
4.298
|
678
|
876
|
1.750
|
1.400
|
1.300
|
Capex/omzet
|
3,45%
|
12,99%
|
13,34%
|
1,81%
|
1,95%
|
3,83%
|
2,88%
|
2,46%
|
Datum van publicatie
|
10-05-19
|
12-05-20
|
11-05-21
|
12-05-22
|
11-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.880
JPY Gemiddelde koersdoel
4.050
JPY Spread / Gemiddelde doel +4,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,08% | 1,15 mld. | | +12,25% | 35,39 mld. | | +19,94% | 8,27 mld. | | +10,97% | 7,89 mld. | | +25,85% | 5,63 mld. | | +45,74% | 4,22 mld. | | -5,34% | 4,17 mld. | | +11,24% | 3,79 mld. | | +8,96% | 3,56 mld. | | -6,49% | 2,82 mld. |
Test- en meetapparatuur
|