Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.541
JPY
|
-1,58%
|
|
+5,70%
|
+13,06%
|
Fiscaal tijdperk: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.118.857
|
1.613.553
|
1.374.724
|
1.561.723
|
1.622.812
|
2.294.362
|
-
|
-
|
Bedrijfswaarde
1 |
1.408.280
|
1.608.025
|
1.329.644
|
1.588.449
|
1.874.448
|
2.626.308
|
3.276.990
|
3.277.552
|
K/w-verhouding
|
8,72
x
|
11,5
x
|
11,1
x
|
10,2
x
|
8,86
x
|
10,8
x
|
11,1
x
|
10,1
x
|
Dividendrendement
|
4,86%
|
3,43%
|
4,16%
|
3,89%
|
4,49%
|
3,67%
|
3,6%
|
3,92%
|
Marktkapitalisatie/omzet
|
0,52
x
|
0,67
x
|
0,56
x
|
0,6
x
|
0,55
x
|
0,7
x
|
0,64
x
|
0,57
x
|
Bedrijfswaarde/omzet
|
0,65
x
|
0,67
x
|
0,54
x
|
0,61
x
|
0,64
x
|
0,85
x
|
0,92
x
|
0,81
x
|
Bedrijfswaarde/EBITDA
|
6,66
x
|
7,09
x
|
6,39
x
|
6,25
x
|
6,5
x
|
8,79
x
|
10,3
x
|
8,77
x
|
Bedrijfswaarde/FCF
|
21,2
x
|
5,54
x
|
13,8
x
|
367
x
|
62,2
x
|
-37
x
|
-5,23
x
|
23,5
x
|
FCF Yield
|
4,72%
|
18,1%
|
7,25%
|
0,27%
|
1,61%
|
-2,7%
|
-19,1%
|
4,26%
|
Price to Book
|
0,95
x
|
1,27
x
|
1,04
x
|
1,06
x
|
0,99
x
|
1,24
x
|
1,22
x
|
1,14
x
|
Aantal aandelen (in duizenden)
|
688.104
|
683.419
|
680.894
|
674.756
|
662.102
|
647.942
|
-
|
-
|
Referentieprijs
2 |
1.626
|
2.361
|
2.019
|
2.314
|
2.451
|
3.541
|
3.541
|
3.541
|
Datum van publicatie
|
07-03-19
|
05-03-20
|
04-03-21
|
10-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
Fiscaal tijdperk: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.160.316
|
2.415.186
|
2.446.904
|
2.589.579
|
2.928.835
|
3.107.242
|
3.558.365
|
4.028.329
|
EBITDA
1 |
211.323
|
226.774
|
208.219
|
254.229
|
288.200
|
298.701
|
318.279
|
373.933
|
Bedrijfsresultaat (EBIT)
1 |
189.223
|
205.256
|
186.519
|
230.160
|
261.489
|
270.956
|
290.382
|
339.620
|
Operationele Marge
|
8,76%
|
8,5%
|
7,62%
|
8,89%
|
8,93%
|
8,72%
|
8,16%
|
8,43%
|
Resultaat voor belastingen (EBT)
1 |
187.392
|
211.383
|
185.494
|
234.334
|
267.710
|
288.958
|
290.838
|
321.818
|
Nettowinst (verlies)
1 |
128.582
|
141.256
|
123.542
|
153.905
|
184.520
|
202.325
|
206.646
|
224.476
|
Nettomarge
|
5,95%
|
5,85%
|
5,05%
|
5,94%
|
6,3%
|
6,51%
|
5,81%
|
5,57%
|
WPA
2 |
186,5
|
205,8
|
181,2
|
227,4
|
276,6
|
309,3
|
320,1
|
349,7
|
Free Cash Flow
1 |
66.408
|
290.511
|
96.400
|
4.328
|
30.134
|
-71.026
|
-626.150
|
139.733
|
FCF-marge
|
3,07%
|
12,03%
|
3,94%
|
0,17%
|
1,03%
|
-2,29%
|
-17,6%
|
3,47%
|
Kasstroomconversie (ebitda)
|
31,42%
|
128,11%
|
46,3%
|
1,7%
|
10,46%
|
45,14%
|
-
|
37,37%
|
Kasstroomconversie (nettowinst)
|
51,65%
|
205,66%
|
78,03%
|
2,81%
|
16,33%
|
68,59%
|
-
|
62,25%
|
Dividend per aandeel
2 |
79,00
|
81,00
|
84,00
|
90,00
|
110,0
|
123,0
|
127,5
|
138,9
|
Datum van publicatie
|
07-03-19
|
05-03-20
|
04-03-21
|
10-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
Fiscaal tijdperk: January |
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
|
---|
Omzet
1 |
1.207.835
|
1.207.351
|
1.167.986
|
1.278.918
|
615.015
|
1.223.605
|
621.207
|
744.767
|
1.365.974
|
743.671
|
679.971
|
1.423.642
|
706.436
|
798.757
|
1.505.193
|
708.280
|
754.163
|
1.462.443
|
727.065
|
917.734
|
1.644.799
|
764.500
|
896.750
|
1.610.000
|
873.750
|
1.065.150
|
2.159.800
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
113.041
|
92.215
|
92.644
|
93.875
|
55.009
|
109.693
|
58.532
|
61.935
|
120.467
|
87.769
|
58.659
|
146.428
|
56.071
|
58.990
|
115.061
|
55.736
|
69.182
|
124.918
|
61.770
|
84.268
|
146.038
|
62.958
|
71.102
|
132.200
|
62.682
|
90.925
|
167.200
|
Operationele Marge
|
9,36%
|
7,64%
|
7,93%
|
7,34%
|
8,94%
|
8,96%
|
9,42%
|
8,32%
|
8,82%
|
11,8%
|
8,63%
|
10,29%
|
7,94%
|
7,39%
|
7,64%
|
7,87%
|
9,17%
|
8,54%
|
8,5%
|
9,18%
|
8,88%
|
8,24%
|
7,93%
|
8,21%
|
7,17%
|
8,54%
|
7,74%
|
Resultaat voor belastingen (EBT)
1 |
115.720
|
-
|
89.210
|
-
|
56.174
|
111.216
|
62.366
|
60.752
|
123.118
|
83.589
|
69.619
|
153.208
|
63.176
|
51.326
|
-
|
61.608
|
73.504
|
135.112
|
64.527
|
89.319
|
-
|
59.900
|
79.500
|
127.400
|
61.500
|
84.500
|
-
|
Nettowinst (verlies)
1 |
77.444
|
63.812
|
59.442
|
64.100
|
36.381
|
72.552
|
43.343
|
38.010
|
81.353
|
57.485
|
46.583
|
104.068
|
45.747
|
34.705
|
80.452
|
41.934
|
50.560
|
92.494
|
49.395
|
60.436
|
109.831
|
41.564
|
55.258
|
93.825
|
46.843
|
61.102
|
111.540
|
Nettomarge
|
6,41%
|
5,29%
|
5,09%
|
5,01%
|
5,92%
|
5,93%
|
6,98%
|
5,1%
|
5,96%
|
7,73%
|
6,85%
|
7,31%
|
6,48%
|
4,34%
|
5,34%
|
5,92%
|
6,7%
|
6,32%
|
6,79%
|
6,59%
|
6,68%
|
5,44%
|
6,16%
|
5,83%
|
5,36%
|
5,74%
|
5,16%
|
WPA
2 |
112,5
|
-
|
87,10
|
-
|
53,70
|
106,9
|
64,16
|
56,31
|
120,5
|
85,40
|
69,66
|
155,1
|
68,99
|
52,53
|
-
|
63,33
|
76,98
|
140,3
|
75,98
|
93,00
|
-
|
65,22
|
82,68
|
137,2
|
66,84
|
97,84
|
-
|
Dividend per aandeel
2 |
40,00
|
-
|
45,00
|
-
|
43,00
|
43,00
|
-
|
47,00
|
47,00
|
-
|
52,00
|
52,00
|
-
|
-
|
-
|
-
|
59,00
|
59,00
|
-
|
64,00
|
-
|
-
|
62,00
|
-
|
-
|
64,00
|
-
|
Datum van publicatie
|
05-09-19
|
05-03-20
|
10-09-20
|
04-03-21
|
09-09-21
|
09-09-21
|
09-12-21
|
10-03-22
|
10-03-22
|
09-06-22
|
08-09-22
|
08-09-22
|
08-12-22
|
09-03-23
|
09-03-23
|
08-06-23
|
07-09-23
|
07-09-23
|
07-12-23
|
07-03-24
|
07-03-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: January |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
289.423
|
-
|
-
|
26.726
|
251.636
|
457.647
|
982.628
|
983.190
|
Nettokaspositie
1 |
-
|
5.528
|
45.080
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,37
x
|
-
|
-
|
0,1051
x
|
0,8731
x
|
1,532
x
|
3,087
x
|
2,629
x
|
Free Cash Flow
1 |
66.408
|
290.511
|
96.400
|
4.328
|
30.134
|
-71.026
|
-626.150
|
139.733
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
11,5%
|
9,5%
|
11%
|
11,9%
|
11,9%
|
11,4%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
8,08%
|
8,48%
|
7,02%
|
8,48%
|
8,86%
|
8,44%
|
7,28%
|
7,48%
|
Totale activa
1 |
1.591.568
|
1.666.702
|
1.759.384
|
1.815.020
|
2.083.061
|
2.398.628
|
2.840.495
|
3.003.022
|
Nettoactief per aandeel
2 |
1.719
|
1.853
|
1.948
|
2.184
|
2.466
|
2.708
|
2.892
|
3.101
|
Cashflow per aandeel
2 |
219,0
|
237,0
|
213,0
|
263,0
|
317,0
|
352,0
|
-807,0
|
456,0
|
Capex
1 |
58.680
|
73.255
|
96.609
|
89.512
|
95.330
|
86.709
|
98.750
|
97.500
|
Capex/omzet
|
2,72%
|
3,03%
|
3,95%
|
3,46%
|
3,25%
|
2,79%
|
2,78%
|
2,42%
|
Datum van publicatie
|
07-03-19
|
05-03-20
|
04-03-21
|
10-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.541
JPY Gemiddelde koersdoel
3.642
JPY Spread / Gemiddelde doel +2,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,06% | 14,58 mld. | | -4,38% | 47,86 mld. | | +10,25% | 23,94 mld. | | +1,83% | 17,68 mld. | | +16,96% | 12,52 mld. | | +12,71% | 6,16 mld. | | +0,30% | 6,2 mld. | | +9,62% | 5,96 mld. | | +7,89% | 6,11 mld. | | -8,67% | 5,92 mld. |
Homebuilding - Andere
|