Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
304
JPY
|
+0,33%
|
|
-0,98%
|
-31,53%
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
55.224
|
60.122
|
100.730
|
74.184
|
31.364
|
24.017
|
-
|
-
|
Bedrijfswaarde
1 |
55.224
|
60.471
|
101.658
|
75.609
|
47.810
|
25.770
|
25.353
|
24.286
|
K/w-verhouding
|
51
x
|
38,1
x
|
53,5
x
|
41
x
|
18,1
x
|
12,4
x
|
9,88
x
|
7,76
x
|
Dividendrendement
|
0,29%
|
0,43%
|
0,47%
|
0,85%
|
2,52%
|
3,29%
|
3,73%
|
4,28%
|
Marktkapitalisatie/omzet
|
3,15
x
|
2,86
x
|
4,05
x
|
2,78
x
|
1,22
x
|
0,93
x
|
0,81
x
|
0,68
x
|
Bedrijfswaarde/omzet
|
3,15
x
|
2,88
x
|
4,09
x
|
2,84
x
|
1,85
x
|
1
x
|
0,85
x
|
0,68
x
|
Bedrijfswaarde/EBITDA
|
28
x
|
22,2
x
|
30,4
x
|
19,1
x
|
12,6
x
|
6,36
x
|
5,17
x
|
3,85
x
|
Bedrijfswaarde/FCF
|
-
|
336
x
|
-319
x
|
6.301
x
|
-120
x
|
20,1
x
|
15,5
x
|
11,3
x
|
FCF Yield
|
-
|
0,3%
|
-0,31%
|
0,02%
|
-0,83%
|
4,98%
|
6,46%
|
8,87%
|
Price to Book
|
18,2
x
|
13,5
x
|
16,6
x
|
9,97
x
|
3,69
x
|
2,4
x
|
2,07
x
|
1,74
x
|
Aantal aandelen (in duizenden)
|
79.004
|
79.004
|
79.004
|
79.004
|
79.004
|
79.004
|
-
|
-
|
Referentieprijs
2 |
699,0
|
761,0
|
1.275
|
939,0
|
397,0
|
304,0
|
304,0
|
304,0
|
Datum van publicatie
|
14-01-20
|
13-01-21
|
13-01-22
|
12-01-23
|
12-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.522
|
21.009
|
24.862
|
26.650
|
25.784
|
25.800
|
29.800
|
35.550
|
EBITDA
1 |
1.972
|
2.727
|
3.339
|
3.959
|
3.786
|
4.050
|
4.900
|
6.300
|
Bedrijfsresultaat (EBIT)
1 |
1.604
|
2.228
|
2.668
|
3.091
|
2.777
|
2.800
|
3.457
|
4.450
|
Operationele Marge
|
9,15%
|
10,6%
|
10,73%
|
11,6%
|
10,77%
|
10,85%
|
11,6%
|
12,52%
|
Resultaat voor belastingen (EBT)
1 |
1.680
|
2.204
|
2.640
|
2.908
|
2.649
|
2.810
|
3.400
|
4.425
|
Nettowinst (verlies)
1 |
1.082
|
1.580
|
1.881
|
1.809
|
1.730
|
1.930
|
2.430
|
3.100
|
Nettomarge
|
6,18%
|
7,52%
|
7,57%
|
6,79%
|
6,71%
|
7,48%
|
8,15%
|
8,72%
|
WPA
2 |
13,71
|
20,00
|
23,81
|
22,90
|
21,90
|
24,43
|
30,77
|
39,20
|
Free Cash Flow
1 |
-
|
180
|
-319
|
12
|
-399
|
1.283
|
1.637
|
2.155
|
FCF-marge
|
-
|
0,86%
|
-1,28%
|
0,05%
|
-1,55%
|
4,97%
|
5,49%
|
6,06%
|
Kasstroomconversie (ebitda)
|
-
|
6,6%
|
-
|
0,3%
|
-
|
31,68%
|
33,41%
|
34,21%
|
Kasstroomconversie (nettowinst)
|
-
|
11,39%
|
-
|
0,66%
|
-
|
66,48%
|
67,37%
|
69,52%
|
Dividend per aandeel
2 |
2,000
|
3,300
|
6,000
|
8,000
|
10,00
|
10,00
|
11,33
|
13,00
|
Datum van publicatie
|
14-01-20
|
13-01-21
|
13-01-22
|
12-01-23
|
12-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
9.226
|
9.759
|
11.250
|
11.641
|
6.831
|
13.221
|
6.520
|
7.145
|
13.665
|
6.354
|
6.631
|
12.985
|
6.089
|
7.043
|
13.132
|
6.220
|
5.658
|
6.750
|
7.170
|
7.080
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
841
|
991
|
1.237
|
1.184
|
736
|
1.484
|
671
|
894
|
1.565
|
709
|
817
|
1.526
|
452
|
1.041
|
1.493
|
563
|
25
|
770
|
1.040
|
890
|
Operationele Marge
|
9,12%
|
10,15%
|
11%
|
10,17%
|
10,77%
|
11,22%
|
10,29%
|
12,51%
|
11,45%
|
11,16%
|
12,32%
|
11,75%
|
7,42%
|
14,78%
|
11,37%
|
9,05%
|
0,44%
|
11,41%
|
14,5%
|
12,57%
|
Resultaat voor belastingen (EBT)
1 |
-
|
986
|
-
|
1.188
|
703
|
-
|
667
|
900
|
1.567
|
686
|
655
|
1.341
|
445
|
1.097
|
1.542
|
558
|
-13
|
770
|
1.040
|
860
|
Nettowinst (verlies)
1 |
586
|
688
|
892
|
780
|
614
|
1.101
|
447
|
583
|
1.030
|
414
|
365
|
779
|
288
|
742
|
1.030
|
355
|
261
|
600
|
700
|
500
|
Nettomarge
|
6,35%
|
7,05%
|
7,93%
|
6,7%
|
8,99%
|
8,33%
|
6,86%
|
8,16%
|
7,54%
|
6,52%
|
5,5%
|
6%
|
4,73%
|
10,54%
|
7,84%
|
5,71%
|
4,61%
|
8,89%
|
9,76%
|
7,06%
|
WPA
|
-
|
8,710
|
-
|
9,880
|
-
|
-
|
5,660
|
7,390
|
13,05
|
5,240
|
4,610
|
-
|
3,660
|
-
|
13,05
|
4,480
|
3,300
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-01-20
|
03-07-20
|
13-01-21
|
02-07-21
|
13-01-22
|
13-01-22
|
04-04-22
|
05-07-22
|
05-07-22
|
04-10-22
|
12-01-23
|
12-01-23
|
04-04-23
|
05-07-23
|
05-07-23
|
04-10-23
|
12-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
349
|
928
|
1.425
|
16.446
|
1.753
|
1.336
|
269
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,128
x
|
0,2779
x
|
0,3599
x
|
4,344
x
|
0,4328
x
|
0,2727
x
|
0,0427
x
|
Free Cash Flow
1 |
-
|
180
|
-319
|
12
|
-399
|
1.283
|
1.637
|
2.155
|
ROE (netto-inkomsten/eigen vermogen)
|
42,8%
|
42,2%
|
35,7%
|
26,8%
|
21,7%
|
21%
|
22,6%
|
24,4%
|
ROA (netto-inkomsten/totale activa)
|
22,5%
|
22,3%
|
20,1%
|
19,3%
|
10,5%
|
11,2%
|
12,4%
|
14,6%
|
Totale activa
1 |
4.811
|
7.076
|
9.368
|
9.384
|
16.460
|
17.309
|
19.597
|
21.233
|
Nettoactief per aandeel
2 |
38,40
|
56,40
|
76,90
|
94,10
|
108,0
|
127,0
|
147,0
|
174,0
|
Cashflow per aandeel
|
18,40
|
26,30
|
32,30
|
33,90
|
55,00
|
-
|
-
|
-
|
Capex
1 |
1.428
|
2.118
|
2.143
|
2.775
|
4.496
|
4.000
|
4.000
|
4.000
|
Capex/omzet
|
8,15%
|
10,08%
|
8,62%
|
10,41%
|
17,44%
|
15,5%
|
13,42%
|
13,02%
|
Datum van publicatie
|
14-01-20
|
13-01-21
|
13-01-22
|
12-01-23
|
12-01-24
|
-
|
-
|
-
|
Laatste slotkoers
304
JPY Gemiddelde koersdoel
560
JPY Spread / Gemiddelde doel +84,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -31,53% | 153 mln. | | +0,72% | 43,18 mld. | | -11,11% | 5,35 mld. | | +2,00% | 2,18 mld. | | -23,19% | 1,94 mld. | | +5,77% | 1,47 mld. | | +0,46% | 1,4 mld. | | -21,69% | 1,25 mld. | | -13,88% | 1,12 mld. | | +36,46% | 841 mln. |
Outsourcing & Staffing Services
|