Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
954
JPY
|
-0,52%
|
|
-2,45%
|
-7,02%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
70.383
|
76.565
|
72.991
|
81.787
|
76.108
|
71.188
|
-
|
Bedrijfswaarde
1 |
54.101
|
50.918
|
65.957
|
86.181
|
58.799
|
71.188
|
71.188
|
K/w-verhouding
|
12,7
x
|
20,6
x
|
17,7
x
|
13,7
x
|
5,39
x
|
11,8
x
|
10,9
x
|
Dividendrendement
|
1,68%
|
1,64%
|
1,83%
|
1,72%
|
2,44%
|
2,2%
|
2,31%
|
Marktkapitalisatie/omzet
|
0,5
x
|
0,63
x
|
0,55
x
|
0,39
x
|
0,36
x
|
0,4
x
|
0,39
x
|
Bedrijfswaarde/omzet
|
0,5
x
|
0,63
x
|
0,55
x
|
0,39
x
|
0,36
x
|
0,4
x
|
0,39
x
|
Bedrijfswaarde/EBITDA
|
4.293.729
x
|
4.975.333
x
|
5.426.414
x
|
4.708.492
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
4.801.010
x
|
6.855.785
x
|
-4.528.802
x
|
-9.135.095
x
|
3.115.992
x
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
-0%
|
0%
|
-
|
-
|
Price to Book
|
0,88
x
|
0,93
x
|
0,85
x
|
0,88
x
|
0,71
x
|
0,66
x
|
0,63
x
|
Aantal aandelen (in duizenden)
|
74.009
|
74.048
|
74.102
|
74.149
|
74.179
|
74.620
|
-
|
Referentieprijs
2 |
951,0
|
1.034
|
985,0
|
1.103
|
1.026
|
954,0
|
954,0
|
Datum van publicatie
|
05-02-20
|
10-02-21
|
08-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
141.544
|
121.320
|
132.988
|
207.325
|
214.004
|
178.000
|
182.000
|
EBITDA
|
16.392
|
15.389
|
13.451
|
17.370
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.852
|
6.828
|
4.989
|
8.629
|
18.340
|
9.000
|
10.000
|
Operationele Marge
|
5,55%
|
5,63%
|
3,75%
|
4,16%
|
8,57%
|
5,06%
|
5,49%
|
Resultaat voor belastingen (EBT)
|
8.705
|
7.278
|
6.506
|
9.491
|
20.064
|
-
|
-
|
Nettowinst (verlies)
1 |
5.519
|
3.709
|
4.115
|
5.975
|
14.107
|
6.000
|
6.500
|
Nettomarge
|
3,9%
|
3,06%
|
3,09%
|
2,88%
|
6,59%
|
3,37%
|
3,57%
|
WPA
2 |
74,62
|
50,09
|
55,55
|
80,60
|
190,2
|
80,90
|
87,70
|
Free Cash Flow
|
14.660
|
11.168
|
-16.117
|
-8.953
|
24.425
|
-
|
-
|
FCF-marge
|
10,36%
|
9,21%
|
-12,12%
|
-4,32%
|
11,41%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
89,43%
|
72,57%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
265,63%
|
301,11%
|
-
|
-
|
173,14%
|
-
|
-
|
Dividend per aandeel
2 |
16,00
|
17,00
|
18,00
|
19,00
|
25,00
|
21,00
|
22,00
|
Datum van publicatie
|
05-02-20
|
10-02-21
|
08-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
---|
Omzet
1 |
66.645
|
62.480
|
32.670
|
48.429
|
94.795
|
49.177
|
-
|
73.699
|
126.216
|
42.223
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.788
|
5.500
|
162
|
2.934
|
7.962
|
-1.194
|
-
|
13.801
|
17.847
|
1.739
|
Operationele Marge
|
4,18%
|
8,8%
|
0,5%
|
6,06%
|
8,4%
|
-2,43%
|
-
|
18,73%
|
14,14%
|
4,12%
|
Resultaat voor belastingen (EBT)
1 |
2.927
|
6.487
|
285
|
3.257
|
8.835
|
-1.425
|
-
|
14.374
|
19.337
|
1.861
|
Nettowinst (verlies)
1 |
828
|
4.330
|
23
|
2.082
|
5.961
|
-1.448
|
-
|
10.398
|
13.838
|
1.067
|
Nettomarge
|
1,24%
|
6,93%
|
0,07%
|
4,3%
|
6,29%
|
-2,94%
|
-
|
14,11%
|
10,96%
|
2,53%
|
WPA
2 |
11,18
|
58,46
|
0,3000
|
28,10
|
80,42
|
-19,55
|
-
|
140,2
|
186,6
|
14,36
|
Dividend per aandeel
|
8,500
|
9,000
|
-
|
-
|
9,500
|
-
|
9,500
|
-
|
10,00
|
-
|
Datum van publicatie
|
05-08-20
|
04-08-21
|
10-11-21
|
11-05-22
|
03-08-22
|
09-11-22
|
09-02-23
|
10-05-23
|
08-08-23
|
08-11-23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
4.394
|
-
|
-
|
-
|
Nettokaspositie
|
16.282
|
25.647
|
7.034
|
-
|
17.309
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,253
x
|
-
|
-
|
-
|
Free Cash Flow
|
14.660
|
11.168
|
-16.117
|
-8.953
|
24.425
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,1%
|
4,6%
|
4,9%
|
6,7%
|
14,1%
|
5,7%
|
5,9%
|
ROA (netto-inkomsten/totale activa)
|
7,47%
|
6,34%
|
5,35%
|
6,7%
|
12,8%
|
-
|
-
|
Totale activa
1 |
73.923
|
58.514
|
76.965
|
89.236
|
110.459
|
-
|
-
|
Nettoactief per aandeel
2 |
1.086
|
1.108
|
1.165
|
1.252
|
1.447
|
1.443
|
1.511
|
Cashflow per aandeel
|
190,0
|
166,0
|
170,0
|
199,0
|
317,0
|
-
|
-
|
Capex
|
7.261
|
9.005
|
9.010
|
13.069
|
13.330
|
-
|
-
|
Capex/omzet
|
5,13%
|
7,42%
|
6,78%
|
6,3%
|
6,23%
|
-
|
-
|
Datum van publicatie
|
05-02-20
|
10-02-21
|
08-02-22
|
09-02-23
|
07-02-24
|
-
|
-
|
Laatste slotkoers
954
JPY Gemiddelde koersdoel
860
JPY Spread / Gemiddelde doel -9,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,02% | 454 mln. | | -11,63% | 24,34 mld. | | +2,72% | 17,9 mld. | | +26,50% | 16,47 mld. | | +10,10% | 9,12 mld. | | +18,20% | 8,94 mld. | | +3,45% | 7,47 mld. | | -3,16% | 6,89 mld. | | +9,27% | 6,48 mld. | | -4,28% | 5,11 mld. |
Aardgasbedrijven - Andere
|