Beurs gesloten -
Japan Exchange
08:00:00 13-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6.000
JPY
|
+0,84%
|
|
-1,15%
|
+7,72%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.053
|
15.689
|
28.244
|
58.817
|
44.618
|
45.790
|
-
|
-
|
Bedrijfswaarde
1 |
25.293
|
11.353
|
21.050
|
49.369
|
34.838
|
46.706
|
45.790
|
45.790
|
K/w-verhouding
|
14,1
x
|
8,98
x
|
12,6
x
|
16,1
x
|
11,7
x
|
12,2
x
|
12,8
x
|
10,7
x
|
Dividendrendement
|
1,99%
|
3,69%
|
2,05%
|
1,96%
|
3,4%
|
4,9%
|
3,67%
|
3,92%
|
Marktkapitalisatie/omzet
|
1,07
x
|
0,6
x
|
1,12
x
|
1,92
x
|
1,34
x
|
1,44
x
|
1,42
x
|
1,29
x
|
Bedrijfswaarde/omzet
|
1,07
x
|
0,6
x
|
1,12
x
|
1,92
x
|
1,34
x
|
1,44
x
|
1,42
x
|
1,29
x
|
Bedrijfswaarde/EBITDA
|
6.495.668
x
|
3.683.671
x
|
5.860.468
x
|
8.242.467
x
|
6.382.263
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-42,9
x
|
13,1
x
|
8,1
x
|
20,7
x
|
24,9
x
|
10,9
x
|
19,5
x
|
13,6
x
|
FCF Yield
|
-2,33%
|
7,62%
|
12,3%
|
4,83%
|
4,01%
|
9,17%
|
5,14%
|
7,36%
|
Price to Book
|
1,28
x
|
0,65
x
|
1,11
x
|
2,05
x
|
1,41
x
|
1,33
x
|
1,27
x
|
1,19
x
|
Aantal aandelen (in duizenden)
|
7.706
|
7.709
|
7.717
|
7.688
|
7.588
|
7.632
|
-
|
-
|
Referentieprijs
2 |
3.770
|
2.035
|
3.660
|
7.650
|
5.880
|
6.000
|
6.000
|
6.000
|
Datum van publicatie
|
10-05-19
|
11-05-20
|
10-05-21
|
12-05-22
|
11-05-23
|
10-05-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.121
|
26.166
|
25.175
|
30.612
|
33.193
|
32.401
|
32.300
|
35.500
|
EBITDA
|
4.473
|
4.259
|
4.819
|
7.136
|
6.991
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.787
|
2.291
|
3.136
|
5.572
|
5.460
|
5.104
|
5.150
|
6.100
|
Operationele Marge
|
10,28%
|
8,76%
|
12,46%
|
18,2%
|
16,45%
|
15,75%
|
15,94%
|
17,18%
|
Resultaat voor belastingen (EBT)
|
2.806
|
2.392
|
3.174
|
5.346
|
5.638
|
5.439
|
-
|
-
|
Nettowinst (verlies)
1 |
2.055
|
1.747
|
2.233
|
3.654
|
3.830
|
3.822
|
3.580
|
4.275
|
Nettomarge
|
7,58%
|
6,68%
|
8,87%
|
11,94%
|
11,54%
|
11,8%
|
11,08%
|
12,04%
|
WPA
2 |
266,7
|
226,7
|
289,6
|
474,5
|
500,6
|
501,5
|
469,1
|
560,2
|
Free Cash Flow
1 |
-677
|
1.196
|
3.488
|
2.838
|
1.791
|
4.281
|
2.352
|
3.369
|
FCF-marge
|
-2,5%
|
4,57%
|
13,85%
|
9,27%
|
5,4%
|
13,21%
|
7,28%
|
9,49%
|
Kasstroomconversie (ebitda)
|
-
|
28,08%
|
72,37%
|
39,77%
|
25,62%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
68,46%
|
156,2%
|
77,67%
|
46,76%
|
112,01%
|
65,7%
|
78,81%
|
Dividend per aandeel
2 |
75,00
|
75,00
|
75,00
|
150,0
|
200,0
|
300,0
|
220,0
|
235,0
|
Datum van publicatie
|
10-05-19
|
11-05-20
|
10-05-21
|
12-05-22
|
11-05-23
|
10-05-24
|
-
|
-
|
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
|
---|
Omzet
1 |
13.263
|
12.903
|
11.240
|
13.935
|
7.709
|
15.418
|
7.603
|
7.591
|
15.194
|
8.012
|
8.358
|
16.370
|
8.499
|
8.324
|
16.823
|
7.891
|
8.292
|
16.183
|
8.292
|
7.926
|
16.218
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.659
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.105
|
1.186
|
837
|
2.299
|
1.418
|
2.806
|
1.566
|
1.200
|
2.766
|
1.395
|
1.211
|
2.606
|
1.519
|
1.335
|
2.854
|
1.290
|
1.285
|
2.575
|
1.404
|
1.125
|
2.529
|
Operationele Marge
|
8,33%
|
9,19%
|
7,45%
|
16,5%
|
18,39%
|
18,2%
|
20,6%
|
15,81%
|
18,2%
|
17,41%
|
14,49%
|
15,92%
|
17,87%
|
16,04%
|
16,96%
|
16,35%
|
15,5%
|
15,91%
|
16,93%
|
14,19%
|
15,59%
|
Resultaat voor belastingen (EBT)
|
1.148
|
-
|
809
|
-
|
-
|
2.542
|
1.569
|
-
|
-
|
1.468
|
-
|
2.780
|
1.541
|
-
|
-
|
1.412
|
-
|
2.785
|
1.493
|
-
|
-
|
Nettowinst (verlies)
|
823
|
-
|
559
|
-
|
-
|
1.684
|
1.119
|
-
|
-
|
933
|
-
|
1.829
|
1.094
|
-
|
2.001
|
872
|
-
|
1.869
|
1.019
|
-
|
-
|
Nettomarge
|
6,21%
|
-
|
4,97%
|
-
|
-
|
10,92%
|
14,72%
|
-
|
-
|
11,65%
|
-
|
11,17%
|
12,87%
|
-
|
11,89%
|
11,05%
|
-
|
11,55%
|
12,29%
|
-
|
-
|
WPA
|
106,8
|
-
|
72,61
|
-
|
-
|
218,4
|
145,4
|
-
|
-
|
121,5
|
-
|
238,0
|
143,2
|
-
|
-
|
114,9
|
-
|
245,6
|
133,5
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
08-11-19
|
11-05-20
|
06-11-20
|
10-05-21
|
08-11-21
|
08-11-21
|
07-02-22
|
12-05-22
|
12-05-22
|
08-08-22
|
14-11-22
|
14-11-22
|
13-02-23
|
11-05-23
|
11-05-23
|
07-08-23
|
13-11-23
|
13-11-23
|
13-02-24
|
10-05-24
|
10-05-24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
3.760
|
4.336
|
7.194
|
9.448
|
9.780
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-677
|
1.196
|
3.488
|
2.838
|
1.791
|
4.281
|
2.352
|
3.369
|
ROE (netto-inkomsten/eigen vermogen)
|
9,3%
|
7,5%
|
9%
|
13,5%
|
12,7%
|
11,4%
|
10,3%
|
12,2%
|
ROA (netto-inkomsten/totale activa)
|
8,73%
|
7,01%
|
8,93%
|
14,5%
|
13,8%
|
12,6%
|
-
|
-
|
Totale activa
1 |
23.529
|
24.924
|
25.014
|
25.254
|
27.796
|
30.452
|
-
|
-
|
Nettoactief per aandeel
2 |
2.937
|
3.120
|
3.296
|
3.729
|
4.183
|
4.602
|
4.721
|
5.052
|
Cashflow per aandeel
|
485,0
|
482,0
|
508,0
|
677,0
|
701,0
|
713,0
|
-
|
-
|
Capex
1 |
4.198
|
2.127
|
535
|
694
|
1.632
|
1.807
|
3.200
|
2.500
|
Capex/omzet
|
15,48%
|
8,13%
|
2,13%
|
2,27%
|
4,92%
|
5,58%
|
9,91%
|
7,04%
|
Datum van publicatie
|
10-05-19
|
11-05-20
|
10-05-21
|
12-05-22
|
11-05-23
|
10-05-24
|
-
|
-
|
Laatste slotkoers
6.000
JPY Gemiddelde koersdoel
7.250
JPY Spread / Gemiddelde doel +20,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,72% | 291 mln. | | +14,07% | 109 mld. | | +0,87% | 30,23 mld. | | +11,79% | 22,34 mld. | | -12,31% | 18,66 mld. | | -9,28% | 16,99 mld. | | +15,71% | 16,24 mld. | | -5,81% | 12,07 mld. | | +1,05% | 10,99 mld. | | -15,91% | 8,36 mld. |
Elektronische apparatuur & onderdelen - Andere
|