Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.246
JPY
|
-2,58%
|
|
+4,49%
|
-16,89%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
712.817
|
596.577
|
1.060.845
|
941.148
|
1.076.627
|
866.824
|
-
|
-
|
Bedrijfswaarde
1 |
423.072
|
280.854
|
741.415
|
639.284
|
787.716
|
599.522
|
664.624
|
705.836
|
K/w-verhouding
|
16
x
|
23,9
x
|
28,7
x
|
14,1
x
|
13,4
x
|
17,8
x
|
17,8
x
|
12,2
x
|
Dividendrendement
|
2,17%
|
2,53%
|
1,39%
|
1,93%
|
1,82%
|
2,25%
|
2,31%
|
2,66%
|
Marktkapitalisatie/omzet
|
1,79
x
|
1,64
x
|
2,95
x
|
2,08
x
|
2,12
x
|
1,81
x
|
1,66
x
|
1,46
x
|
Bedrijfswaarde/omzet
|
1,06
x
|
0,77
x
|
2,06
x
|
1,41
x
|
1,55
x
|
1,25
x
|
1,27
x
|
1,19
x
|
Bedrijfswaarde/EBITDA
|
4,18
x
|
3,8
x
|
9,43
x
|
5,63
x
|
5,31
x
|
5,06
x
|
4,49
x
|
3,68
x
|
Bedrijfswaarde/FCF
|
48,6
x
|
3,99
x
|
144
x
|
-
|
79,6
x
|
-1,78
x
|
70,9
x
|
20,6
x
|
FCF Yield
|
2,06%
|
25,1%
|
0,69%
|
-
|
1,26%
|
-56,2%
|
1,41%
|
4,86%
|
Price to Book
|
0,94
x
|
0,83
x
|
1,38
x
|
1,12
x
|
1,18
x
|
0,93
x
|
0,92
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
413.227
|
402.413
|
392.542
|
392.554
|
392.571
|
385.941
|
-
|
-
|
Referentieprijs
2 |
1.725
|
1.482
|
2.702
|
2.398
|
2.742
|
2.246
|
2.246
|
2.246
|
Datum van publicatie
|
08-05-19
|
11-05-20
|
10-05-21
|
10-05-22
|
09-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
398.989
|
362.885
|
359.888
|
452.124
|
507.882
|
478.677
|
523.624
|
594.766
|
EBITDA
1 |
101.324
|
73.817
|
78.655
|
113.506
|
148.456
|
118.367
|
147.916
|
191.724
|
Bedrijfsresultaat (EBIT)
1 |
55.909
|
29.489
|
38.488
|
71.479
|
92.316
|
49.055
|
59.388
|
88.003
|
Operationele Marge
|
14,01%
|
8,13%
|
10,69%
|
15,81%
|
18,18%
|
10,25%
|
11,34%
|
14,8%
|
Resultaat voor belastingen (EBT)
1 |
60.923
|
38.018
|
40.512
|
83.859
|
109.507
|
69.016
|
68.821
|
97.329
|
Nettowinst (verlies)
1 |
45.441
|
25.632
|
37.002
|
66.827
|
80.375
|
49.261
|
49.888
|
71.943
|
Nettomarge
|
11,39%
|
7,06%
|
10,28%
|
14,78%
|
15,83%
|
10,29%
|
9,53%
|
12,1%
|
WPA
2 |
107,8
|
61,92
|
94,06
|
170,2
|
204,7
|
125,9
|
126,0
|
184,4
|
Free Cash Flow
1 |
8.699
|
70.454
|
5.131
|
-
|
9.890
|
-337.030
|
9.379
|
34.329
|
FCF-marge
|
2,18%
|
19,41%
|
1,43%
|
-
|
1,95%
|
-70,41%
|
1,79%
|
5,77%
|
Kasstroomconversie (ebitda)
|
8,59%
|
95,44%
|
6,52%
|
-
|
6,66%
|
-
|
6,34%
|
17,91%
|
Kasstroomconversie (nettowinst)
|
19,14%
|
274,87%
|
13,87%
|
-
|
12,3%
|
-
|
18,8%
|
47,72%
|
Dividend per aandeel
2 |
37,50
|
37,50
|
37,50
|
46,25
|
50,00
|
50,45
|
51,88
|
59,77
|
Datum van publicatie
|
08-05-19
|
11-05-20
|
10-05-21
|
10-05-22
|
09-05-23
|
-
|
-
|
-
|
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 |
188.834
|
174.051
|
168.049
|
191.839
|
111.403
|
222.657
|
115.500
|
113.967
|
229.467
|
125.112
|
134.800
|
259.912
|
130.246
|
117.724
|
-
|
120.163
|
119.156
|
239.319
|
115.807
|
120.526
|
229.734
|
117.093
|
126.784
|
244.964
|
132.326
|
125.964
|
261.120
|
269.125
|
287.290
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28.639
|
-
|
30.200
|
26.511
|
56.792
|
28.359
|
34.683
|
62.659
|
39.969
|
37.160
|
77.127
|
84.723
|
98.342
|
Bedrijfsresultaat (EBIT)
1 |
17.771
|
11.718
|
12.687
|
25.801
|
19.248
|
34.513
|
21.600
|
15.366
|
36.966
|
22.525
|
27.878
|
50.403
|
25.011
|
16.902
|
-
|
17.692
|
12.141
|
29.833
|
10.816
|
6.957
|
14.432
|
7.698
|
12.677
|
21.180
|
16.159
|
11.760
|
25.814
|
35.023
|
42.642
|
Operationele Marge
|
9,41%
|
6,73%
|
7,55%
|
13,45%
|
17,28%
|
15,5%
|
18,7%
|
13,48%
|
16,11%
|
18%
|
20,68%
|
19,39%
|
19,2%
|
14,36%
|
-
|
14,72%
|
10,19%
|
12,47%
|
9,34%
|
5,77%
|
6,28%
|
6,57%
|
10%
|
8,65%
|
12,21%
|
9,34%
|
9,89%
|
13,01%
|
14,84%
|
Resultaat voor belastingen (EBT)
1 |
19.821
|
-
|
11.542
|
-
|
-
|
38.382
|
23.662
|
-
|
-
|
35.125
|
-
|
71.720
|
19.566
|
18.221
|
-
|
29.971
|
23.938
|
53.909
|
9.834
|
7.305
|
-
|
7.261
|
11.948
|
-
|
16.293
|
12.185
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
13.713
|
11.919
|
12.527
|
24.475
|
19.196
|
30.802
|
17.600
|
18.425
|
36.025
|
26.105
|
26.021
|
52.126
|
15.821
|
12.428
|
-
|
20.130
|
17.175
|
37.305
|
7.797
|
3.884
|
13.264
|
6.846
|
14.699
|
14.387
|
17.386
|
9.129
|
21.338
|
26.885
|
32.599
|
Nettomarge
|
7,26%
|
6,85%
|
7,45%
|
12,76%
|
17,23%
|
13,83%
|
15,24%
|
16,17%
|
15,7%
|
20,87%
|
19,3%
|
20,06%
|
12,15%
|
10,56%
|
-
|
16,75%
|
14,41%
|
15,59%
|
6,73%
|
3,22%
|
5,77%
|
5,85%
|
11,59%
|
5,87%
|
13,14%
|
7,25%
|
8,17%
|
9,99%
|
11,35%
|
WPA
2 |
32,81
|
-
|
31,84
|
62,22
|
48,90
|
78,47
|
44,88
|
46,81
|
91,69
|
66,50
|
66,28
|
132,8
|
40,30
|
31,58
|
-
|
51,28
|
44,09
|
95,37
|
20,40
|
18,61
|
34,00
|
27,69
|
53,69
|
31,00
|
69,41
|
19,90
|
47,00
|
61,00
|
74,00
|
Dividend per aandeel
2 |
18,75
|
-
|
18,75
|
-
|
18,75
|
18,75
|
-
|
27,50
|
-
|
-
|
25,00
|
25,00
|
-
|
25,00
|
25,00
|
-
|
25,00
|
25,00
|
-
|
25,00
|
30,00
|
-
|
25,00
|
27,50
|
-
|
25,00
|
35,00
|
37,50
|
32,50
|
Datum van publicatie
|
31-10-19
|
11-05-20
|
29-10-20
|
10-05-21
|
28-10-21
|
28-10-21
|
01-02-22
|
10-05-22
|
10-05-22
|
29-07-22
|
01-11-22
|
01-11-22
|
02-02-23
|
09-05-23
|
09-05-23
|
01-08-23
|
01-11-23
|
01-11-23
|
01-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
289.745
|
315.723
|
319.430
|
301.864
|
288.911
|
267.301
|
202.200
|
160.988
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8.699
|
70.454
|
5.131
|
-
|
9.890
|
-337.030
|
9.379
|
34.329
|
ROE (netto-inkomsten/eigen vermogen)
|
6%
|
3,5%
|
5%
|
8,3%
|
9,2%
|
5,53%
|
5,38%
|
7,38%
|
ROA (netto-inkomsten/totale activa)
|
7,42%
|
4,15%
|
4,58%
|
8,44%
|
10,2%
|
5,01%
|
5%
|
6,36%
|
Totale activa
1 |
612.701
|
617.371
|
807.468
|
791.460
|
789.739
|
982.539
|
997.368
|
1.131.329
|
Nettoactief per aandeel
2 |
1.833
|
1.796
|
1.959
|
2.139
|
2.330
|
2.423
|
2.450
|
2.581
|
Cashflow per aandeel
2 |
216,0
|
169,0
|
196,0
|
277,0
|
348,0
|
307,0
|
354,0
|
478,0
|
Capex
1 |
57.291
|
38.941
|
44.114
|
79.985
|
126.116
|
160.000
|
122.714
|
121.143
|
Capex/omzet
|
14,36%
|
10,73%
|
12,26%
|
17,69%
|
24,83%
|
33,43%
|
23,44%
|
20,37%
|
Datum van publicatie
|
08-05-19
|
11-05-20
|
10-05-21
|
10-05-22
|
09-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.246
JPY Gemiddelde koersdoel
3.106
JPY Spread / Gemiddelde doel +38,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,89% | 5,65 mld. | | +72,17% | 2.044 mld. | | +33,22% | 629 mld. | | +10,13% | 576 mld. | | -1,15% | 233 mld. | | +23,65% | 183 mld. | | +3,20% | 160 mld. | | -39,65% | 129 mld. | | +30,85% | 121 mld. | | +30,39% | 97,97 mld. |
Halfgeleiders - Andere
|