Beurs gesloten -
OTC Markets
17:28:31 06-01-2023
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,33
USD
|
+3,28%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
71.255
|
96.832
|
57.884
|
70.900
|
74.473
|
67.068
|
-
|
-
|
Bedrijfswaarde
1 |
65.807
|
79.142
|
43.761
|
64.494
|
61.542
|
48.768
|
43.168
|
38.268
|
K/w-verhouding
|
-37,9
x
|
7,47
x
|
15,2
x
|
17,3
x
|
20,9
x
|
10,1
x
|
8,95
x
|
8,26
x
|
Dividendrendement
|
3,3%
|
2,43%
|
4,07%
|
3,29%
|
3,18%
|
3,43%
|
3,48%
|
3,65%
|
Marktkapitalisatie/omzet
|
0,61
x
|
0,89
x
|
0,46
x
|
0,5
x
|
0,52
x
|
0,44
x
|
0,43
x
|
0,41
x
|
Bedrijfswaarde/omzet
|
0,57
x
|
0,73
x
|
0,35
x
|
0,45
x
|
0,43
x
|
0,32
x
|
0,28
x
|
0,24
x
|
Bedrijfswaarde/EBITDA
|
4,92
x
|
7,79
x
|
4,03
x
|
4,62
x
|
3,98
x
|
2,94
x
|
2,43
x
|
2,01
x
|
Bedrijfswaarde/FCF
|
11,7
x
|
13,9
x
|
-100
x
|
8,62
x
|
21,3
x
|
7,39
x
|
5,33
x
|
4,97
x
|
FCF Yield
|
8,52%
|
7,21%
|
-1%
|
11,6%
|
4,69%
|
13,5%
|
18,8%
|
20,1%
|
Price to Book
|
1,49
x
|
1,66
x
|
0,92
x
|
1,08
x
|
1,04
x
|
0,86
x
|
0,84
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
33.579
|
33.587
|
33.673
|
32.389
|
32.408
|
31.122
|
-
|
-
|
Referentieprijs
2 |
2.122
|
2.883
|
1.719
|
2.189
|
2.298
|
2.155
|
2.155
|
2.155
|
Datum van publicatie
|
15-05-20
|
11-05-21
|
10-05-22
|
15-05-23
|
15-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
116.372
|
109.052
|
124.783
|
142.824
|
143.446
|
151.533
|
156.533
|
162.467
|
EBITDA
1 |
13.376
|
10.162
|
10.861
|
13.961
|
15.456
|
16.600
|
17.800
|
19.000
|
Bedrijfsresultaat (EBIT)
1 |
7.461
|
5.847
|
6.404
|
8.841
|
10.383
|
10.867
|
12.033
|
13.100
|
Operationele Marge
|
6,41%
|
5,36%
|
5,13%
|
6,19%
|
7,24%
|
7,17%
|
7,69%
|
8,06%
|
Resultaat voor belastingen (EBT)
1 |
636
|
14.457
|
5.963
|
7.147
|
5.662
|
10.900
|
11.650
|
12.550
|
Nettowinst (verlies)
1 |
-1.882
|
12.959
|
3.794
|
4.184
|
3.565
|
7.067
|
8.000
|
8.667
|
Nettomarge
|
-1,62%
|
11,88%
|
3,04%
|
2,93%
|
2,49%
|
4,66%
|
5,11%
|
5,33%
|
WPA
2 |
-56,06
|
385,9
|
112,7
|
126,7
|
110,0
|
213,4
|
240,8
|
260,8
|
Free Cash Flow
1 |
5.610
|
5.704
|
-436
|
7.480
|
2.884
|
6.600
|
8.100
|
7.700
|
FCF-marge
|
4,82%
|
5,23%
|
-0,35%
|
5,24%
|
2,01%
|
4,36%
|
5,17%
|
4,74%
|
Kasstroomconversie (ebitda)
|
41,94%
|
56,13%
|
-
|
53,58%
|
18,66%
|
39,76%
|
45,51%
|
40,53%
|
Kasstroomconversie (nettowinst)
|
-
|
44,02%
|
-
|
178,78%
|
80,9%
|
93,4%
|
101,25%
|
88,85%
|
Dividend per aandeel
2 |
70,00
|
70,00
|
70,00
|
72,00
|
73,00
|
74,00
|
75,00
|
78,67
|
Datum van publicatie
|
15-05-20
|
11-05-21
|
10-05-22
|
15-05-23
|
15-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S2
|
2021 S1
|
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
|
---|
Omzet
1 |
58.497
|
49.872
|
60.261
|
32.126
|
32.395
|
64.522
|
33.686
|
36.777
|
70.463
|
37.871
|
34.489
|
72.361
|
33.989
|
35.797
|
69.786
|
37.629
|
36.031
|
73.660
|
35.170
|
37.380
|
72.550
|
39.170
|
38.880
|
78.050
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.919
|
1.470
|
2.779
|
1.963
|
1.660
|
3.625
|
824
|
2.952
|
3.776
|
3.305
|
1.760
|
5.065
|
2.160
|
2.460
|
4.620
|
3.467
|
2.296
|
5.763
|
2.250
|
2.500
|
4.750
|
3.150
|
2.600
|
5.750
|
Operationele Marge
|
6,7%
|
2,95%
|
4,61%
|
6,11%
|
5,12%
|
5,62%
|
2,45%
|
8,03%
|
5,36%
|
8,73%
|
5,1%
|
7%
|
6,35%
|
6,87%
|
6,62%
|
9,21%
|
6,37%
|
7,82%
|
6,4%
|
6,69%
|
6,55%
|
8,04%
|
6,69%
|
7,37%
|
Resultaat voor belastingen (EBT)
|
-
|
465
|
2.619
|
1.903
|
-
|
-
|
2.047
|
-
|
4.961
|
2.627
|
-
|
-
|
2.084
|
-
|
3.379
|
3.442
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-4.762
|
3.249
|
1.848
|
1.104
|
-
|
-
|
1.195
|
-
|
3.229
|
1.887
|
-932
|
-
|
1.304
|
-
|
1.991
|
2.815
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-8,14%
|
6,51%
|
3,07%
|
3,44%
|
-
|
-
|
3,55%
|
-
|
4,58%
|
4,98%
|
-2,7%
|
-
|
3,84%
|
-
|
2,85%
|
7,48%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
96,77
|
54,97
|
32,77
|
-
|
-
|
35,66
|
-
|
96,70
|
57,34
|
-
|
-
|
40,28
|
-
|
61,47
|
86,87
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
35,00
|
35,00
|
-
|
-
|
-
|
-
|
-
|
36,00
|
-
|
-
|
-
|
-
|
-
|
36,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-05-20
|
10-11-20
|
10-11-21
|
08-02-22
|
10-05-22
|
10-05-22
|
05-08-22
|
09-11-22
|
09-11-22
|
10-02-23
|
15-05-23
|
15-05-23
|
08-08-23
|
09-11-23
|
09-11-23
|
09-02-24
|
15-05-24
|
15-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
5.448
|
17.690
|
14.123
|
6.406
|
12.931
|
18.300
|
23.900
|
28.800
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
5.610
|
5.704
|
-436
|
7.480
|
2.884
|
6.600
|
8.100
|
7.700
|
ROE (netto-inkomsten/eigen vermogen)
|
-3,6%
|
24,4%
|
6,3%
|
6,5%
|
5,2%
|
9,95%
|
9,85%
|
9,95%
|
ROA (netto-inkomsten/totale activa)
|
6,24%
|
5,2%
|
5,28%
|
7,47%
|
7,02%
|
5,8%
|
6%
|
6,3%
|
Totale activa
1 |
-30.176
|
249.344
|
71.820
|
56.029
|
50.787
|
121.839
|
133.333
|
137.566
|
Nettoactief per aandeel
2 |
1.423
|
1.735
|
1.875
|
2.021
|
2.199
|
2.500
|
2.559
|
2.741
|
Cashflow per aandeel
|
94,20
|
508,0
|
238,0
|
274,0
|
262,0
|
-
|
-
|
-
|
Capex
1 |
5.649
|
5.916
|
6.658
|
6.830
|
9.679
|
8.000
|
7.500
|
7.600
|
Capex/omzet
|
4,85%
|
5,42%
|
5,34%
|
4,78%
|
6,75%
|
5,28%
|
4,79%
|
4,68%
|
Datum van publicatie
|
15-05-20
|
11-05-21
|
10-05-22
|
15-05-23
|
15-05-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.155
JPY Gemiddelde koersdoel
2.300
JPY Spread / Gemiddelde doel +6,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,28% | 26,26 mld. | | +27,01% | 5,1 mld. | | +25,79% | 4,5 mld. | | +7,85% | 1,37 mld. | | +17,77% | 1,13 mld. | | -21,04% | 1,02 mld. | | +15,45% | 909 mln. | | -51,75% | 670 mln. | | -17,75% | 320 mln. |
Kantoorapparatuur - Andere
|