Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.580
JPY
|
-0,19%
|
|
+3,13%
|
+8,97%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.091
|
23.737
|
35.148
|
48.591
|
46.946
|
66.604
|
-
|
-
|
Bedrijfswaarde
1 |
18.294
|
21.078
|
31.783
|
39.062
|
37.687
|
55.798
|
53.872
|
51.287
|
K/w-verhouding
|
22,2
x
|
17,1
x
|
29,4
x
|
29,1
x
|
21,7
x
|
21
x
|
18,2
x
|
14,1
x
|
Dividendrendement
|
1,73%
|
1,77%
|
1,18%
|
1,13%
|
1,41%
|
1,71%
|
1,88%
|
2,43%
|
Marktkapitalisatie/omzet
|
1,51
x
|
1,48
x
|
2,51
x
|
3,1
x
|
2,71
x
|
3,02
x
|
2,64
x
|
2,29
x
|
Bedrijfswaarde/omzet
|
1,37
x
|
1,32
x
|
2,27
x
|
2,5
x
|
2,17
x
|
2,53
x
|
2,13
x
|
1,77
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
13,2
x
|
10,9
x
|
12,6
x
|
9,91
x
|
7,28
x
|
Bedrijfswaarde/FCF
|
22,1
x
|
9,5
x
|
19,9
x
|
16,7
x
|
18,1
x
|
78,4
x
|
26,8
x
|
15,3
x
|
FCF Yield
|
4,53%
|
10,5%
|
5,02%
|
5,99%
|
5,52%
|
1,28%
|
3,73%
|
6,54%
|
Price to Book
|
4,39
x
|
4,71
x
|
6,47
x
|
4,74
x
|
4,34
x
|
5,28
x
|
4,48
x
|
3,71
x
|
Aantal aandelen (in duizenden)
|
38.674
|
38.194
|
37.753
|
42.179
|
41.399
|
42.154
|
-
|
-
|
Referentieprijs
2 |
519,5
|
621,5
|
931,0
|
1.152
|
1.134
|
1.580
|
1.580
|
1.580
|
Datum van publicatie
|
07-05-19
|
07-05-20
|
22-04-21
|
09-05-22
|
09-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.329
|
16.003
|
14.024
|
15.654
|
17.334
|
22.059
|
25.237
|
29.032
|
EBITDA
1 |
-
|
-
|
-
|
2.950
|
3.453
|
4.433
|
5.434
|
7.050
|
Bedrijfsresultaat (EBIT)
1 |
1.269
|
2.211
|
1.747
|
2.759
|
3.235
|
4.217
|
5.211
|
6.875
|
Operationele Marge
|
9,52%
|
13,82%
|
12,46%
|
17,62%
|
18,66%
|
19,12%
|
20,65%
|
23,68%
|
Resultaat voor belastingen (EBT)
1 |
1.308
|
2.176
|
1.945
|
2.753
|
3.263
|
4.248
|
5.363
|
6.923
|
Nettowinst (verlies)
1 |
909
|
1.407
|
1.210
|
1.664
|
2.204
|
3.191
|
3.668
|
4.733
|
Nettomarge
|
6,82%
|
8,79%
|
8,63%
|
10,63%
|
12,71%
|
14,46%
|
14,53%
|
16,3%
|
WPA
2 |
23,42
|
36,44
|
31,66
|
39,63
|
52,32
|
75,29
|
86,58
|
111,9
|
Free Cash Flow
1 |
828
|
2.218
|
1.595
|
2.340
|
2.081
|
712
|
2.011
|
3.354
|
FCF-marge
|
6,21%
|
13,86%
|
11,37%
|
14,95%
|
12%
|
3,23%
|
7,97%
|
11,55%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
79,32%
|
60,26%
|
16,06%
|
37,01%
|
47,58%
|
Kasstroomconversie (nettowinst)
|
91,09%
|
157,64%
|
131,82%
|
140,62%
|
94,41%
|
22,32%
|
54,83%
|
70,87%
|
Dividend per aandeel
2 |
9,000
|
11,00
|
11,00
|
13,00
|
16,00
|
27,00
|
29,75
|
38,33
|
Datum van publicatie
|
07-05-19
|
07-05-20
|
22-04-21
|
09-05-22
|
09-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
7.774
|
6.747
|
7.274
|
4.029
|
4.351
|
3.871
|
8.028
|
4.336
|
4.970
|
5.045
|
5.594
|
10.639
|
5.739
|
5.621
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
981
|
612
|
1.112
|
972
|
675
|
631
|
1.482
|
762
|
991
|
1.075
|
941
|
2.016
|
1.283
|
900
|
Operationele Marge
|
12,62%
|
9,07%
|
15,29%
|
24,13%
|
15,51%
|
16,3%
|
18,46%
|
17,57%
|
19,94%
|
21,31%
|
16,82%
|
18,95%
|
22,36%
|
16,01%
|
Resultaat voor belastingen (EBT)
1 |
999
|
777
|
1.102
|
978
|
-
|
644
|
1.532
|
741
|
990
|
1.085
|
1.002
|
2.087
|
1.284
|
828
|
Nettowinst (verlies)
1 |
616
|
366
|
592
|
677
|
395
|
392
|
929
|
413
|
862
|
930
|
614
|
1.544
|
835
|
770
|
Nettomarge
|
7,92%
|
5,42%
|
8,14%
|
16,8%
|
9,08%
|
10,13%
|
11,57%
|
9,52%
|
17,34%
|
18,43%
|
10,98%
|
14,51%
|
14,55%
|
13,7%
|
WPA
|
15,92
|
9,545
|
14,28
|
16,04
|
-
|
9,230
|
21,90
|
9,810
|
-
|
22,22
|
-
|
36,74
|
19,69
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-11-19
|
04-11-20
|
04-11-21
|
07-02-22
|
09-05-22
|
03-08-22
|
04-11-22
|
06-02-23
|
09-05-23
|
03-08-23
|
02-11-23
|
02-11-23
|
06-02-24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.797
|
2.659
|
3.365
|
9.529
|
9.260
|
10.806
|
12.732
|
15.317
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
828
|
2.218
|
1.595
|
2.340
|
2.081
|
712
|
2.011
|
3.354
|
ROE (netto-inkomsten/eigen vermogen)
|
21,5%
|
29,3%
|
23%
|
21,1%
|
20,8%
|
27,1%
|
26,5%
|
28,7%
|
ROA (netto-inkomsten/totale activa)
|
20,8%
|
26%
|
18%
|
22,2%
|
22,4%
|
23,8%
|
24%
|
26,6%
|
Totale activa
1 |
4.360
|
5.418
|
6.717
|
7.507
|
9.828
|
13.406
|
15.260
|
17.792
|
Nettoactief per aandeel
2 |
118,0
|
132,0
|
144,0
|
243,0
|
262,0
|
299,0
|
353,0
|
426,0
|
Cashflow per aandeel
|
27,00
|
42,50
|
37,60
|
44,20
|
49,50
|
-
|
-
|
-
|
Capex
1 |
112
|
117
|
3
|
129
|
75,9
|
177
|
190
|
205
|
Capex/omzet
|
0,84%
|
0,73%
|
0,02%
|
0,83%
|
0,44%
|
0,8%
|
0,75%
|
0,7%
|
Datum van publicatie
|
07-05-19
|
07-05-20
|
22-04-21
|
09-05-22
|
09-05-23
|
-
|
-
|
-
|
Laatste slotkoers
1.580
JPY Gemiddelde koersdoel
2.507
JPY Spread / Gemiddelde doel +58,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,97% | 423 mln. | | +6,13% | 7,41 mld. | | -32,64% | 3,24 mld. | | +11,38% | 1,75 mld. | | -9,32% | 1,08 mld. | | +31,69% | 907 mln. | | -7,64% | 714 mln. | | -3,60% | 606 mln. | | -8,30% | 539 mln. | | -22,29% | 515 mln. |
Managementadviesdiensten
|