Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.586
JPY
|
+1,08%
|
|
+2,65%
|
+8,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
71.962
|
72.923
|
66.920
|
60.406
|
68.869
|
74.659
|
-
|
-
|
Bedrijfswaarde
1 |
99.778
|
95.664
|
107.443
|
107.874
|
110.870
|
74.659
|
74.659
|
74.659
|
K/w-verhouding
|
19,5
x
|
42,3
x
|
14,7
x
|
12,8
x
|
8,43
x
|
8,79
x
|
8,03
x
|
7,47
x
|
Dividendrendement
|
1,84%
|
1,88%
|
2,12%
|
2,43%
|
3,01%
|
3,03%
|
3,09%
|
3,03%
|
Marktkapitalisatie/omzet
|
0,32
x
|
0,4
x
|
0,3
x
|
0,22
x
|
0,22
x
|
0,22
x
|
0,21
x
|
0,2
x
|
Bedrijfswaarde/omzet
|
0,32
x
|
0,4
x
|
0,3
x
|
0,22
x
|
0,22
x
|
0,22
x
|
0,21
x
|
0,2
x
|
Bedrijfswaarde/EBITDA
|
6,55
x
|
6,95
x
|
6,04
x
|
3,63
x
|
3,25
x
|
3,25
x
|
3,18
x
|
3,11
x
|
Bedrijfswaarde/FCF
|
113
x
|
9,46
x
|
196
x
|
-18,2
x
|
6,46
x
|
30,4
x
|
12,9
x
|
12,4
x
|
FCF Yield
|
0,88%
|
10,6%
|
0,51%
|
-5,5%
|
15,5%
|
3,29%
|
7,77%
|
8,04%
|
Price to Book
|
1,24
x
|
1,3
x
|
1,02
x
|
0,79
x
|
0,77
x
|
0,8
x
|
0,73
x
|
0,67
x
|
Aantal aandelen (in duizenden)
|
47.250
|
47.260
|
47.260
|
47.303
|
47.074
|
47.074
|
-
|
-
|
Referentieprijs
2 |
1.523
|
1.543
|
1.416
|
1.277
|
1.463
|
1.586
|
1.586
|
1.586
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
223.037
|
181.598
|
226.833
|
277.031
|
309.768
|
336.500
|
357.500
|
380.000
|
EBITDA
1 |
10.983
|
10.498
|
11.083
|
16.643
|
21.182
|
23.000
|
23.500
|
24.000
|
Bedrijfsresultaat (EBIT)
1 |
5.506
|
4.452
|
4.954
|
8.929
|
12.254
|
13.350
|
14.550
|
15.500
|
Operationele Marge
|
2,47%
|
2,45%
|
2,18%
|
3,22%
|
3,96%
|
3,97%
|
4,07%
|
4,08%
|
Resultaat voor belastingen (EBT)
|
5.634
|
2.763
|
5.935
|
7.960
|
11.852
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
3.695
|
1.724
|
4.561
|
4.733
|
8.185
|
8.490
|
9.300
|
10.000
|
Nettomarge
|
1,66%
|
0,95%
|
2,01%
|
1,71%
|
2,64%
|
2,52%
|
2,6%
|
2,63%
|
WPA
2 |
78,21
|
36,48
|
96,53
|
100,1
|
173,6
|
180,4
|
197,6
|
212,4
|
Free Cash Flow
1 |
636
|
7.707
|
341
|
-3.325
|
10.669
|
2.456
|
5.799
|
5.999
|
FCF-marge
|
0,29%
|
4,24%
|
0,15%
|
-1,2%
|
3,44%
|
0,73%
|
1,62%
|
1,58%
|
Kasstroomconversie (ebitda)
|
5,79%
|
73,41%
|
3,08%
|
-
|
50,37%
|
10,68%
|
24,68%
|
25%
|
Kasstroomconversie (nettowinst)
|
17,21%
|
447,04%
|
7,48%
|
-
|
130,35%
|
28,93%
|
62,35%
|
59,99%
|
Dividend per aandeel
2 |
28,00
|
29,00
|
30,00
|
31,00
|
44,00
|
48,00
|
49,00
|
48,00
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
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 |
109.294
|
80.234
|
101.364
|
109.470
|
54.337
|
63.026
|
117.363
|
63.026
|
62.441
|
125.467
|
76.450
|
75.114
|
151.564
|
71.721
|
78.891
|
150.612
|
79.079
|
80.077
|
159.156
|
78.750
|
85.000
|
165.000
|
87.500
|
87.500
|
175.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.536
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.383
|
1.048
|
3.404
|
2.541
|
1.057
|
1.356
|
2.413
|
1.858
|
1.599
|
3.457
|
3.107
|
2.365
|
5.472
|
2.684
|
3.027
|
5.711
|
3.494
|
3.049
|
-
|
2.675
|
3.300
|
6.000
|
3.750
|
3.750
|
7.500
|
Operationele Marge
|
2,18%
|
1,31%
|
3,36%
|
2,32%
|
1,95%
|
2,15%
|
2,06%
|
2,95%
|
2,56%
|
2,76%
|
4,06%
|
3,15%
|
3,61%
|
3,74%
|
3,84%
|
3,79%
|
4,42%
|
3,81%
|
-
|
3,4%
|
3,88%
|
3,64%
|
4,29%
|
4,29%
|
4,29%
|
Resultaat voor belastingen (EBT)
|
-
|
-826
|
-
|
2.917
|
1.317
|
-
|
-
|
1.934
|
-
|
3.272
|
2.817
|
-
|
-
|
2.712
|
-
|
5.858
|
3.446
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-641
|
-
|
2.452
|
822
|
-
|
-
|
1.020
|
-
|
1.579
|
1.839
|
-
|
-
|
1.939
|
-
|
3.941
|
2.148
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-0,8%
|
-
|
2,24%
|
1,51%
|
-
|
-
|
1,62%
|
-
|
1,26%
|
2,41%
|
-
|
-
|
2,7%
|
-
|
2,62%
|
2,72%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-13,58
|
-
|
51,90
|
17,38
|
-
|
-
|
21,59
|
-
|
33,41
|
38,88
|
-
|
-
|
41,00
|
-
|
83,43
|
45,61
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
14,00
|
-
|
15,00
|
-
|
-
|
-
|
-
|
-
|
15,00
|
-
|
-
|
-
|
-
|
-
|
16,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
11-08-20
|
12-02-21
|
11-08-21
|
12-11-21
|
14-02-22
|
14-02-22
|
13-05-22
|
10-08-22
|
10-08-22
|
14-11-22
|
14-02-23
|
14-02-23
|
12-05-23
|
10-08-23
|
10-08-23
|
13-11-23
|
14-02-24
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
27.816
|
22.741
|
40.523
|
47.468
|
42.001
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,533
x
|
2,166
x
|
3,656
x
|
2,852
x
|
1,983
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
636
|
7.707
|
341
|
-3.325
|
10.669
|
2.456
|
5.799
|
5.999
|
ROE (netto-inkomsten/eigen vermogen)
|
6,5%
|
3%
|
7,5%
|
6,6%
|
9,9%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
4,01%
|
3,09%
|
3,78%
|
4,45%
|
5,62%
|
-
|
-
|
-
|
Totale activa
1 |
92.103
|
55.830
|
120.811
|
106.472
|
145.757
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1.224
|
1.187
|
1.394
|
1.626
|
1.892
|
1.979
|
2.187
|
2.351
|
Cashflow per aandeel
|
194,0
|
164,0
|
226,0
|
263,0
|
363,0
|
-
|
-
|
-
|
Capex
1 |
9.082
|
5.573
|
7.443
|
10.845
|
9.127
|
7.800
|
7.600
|
7.600
|
Capex/omzet
|
4,07%
|
3,07%
|
3,28%
|
3,91%
|
2,95%
|
2,32%
|
2,13%
|
2%
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
14-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
1.586
JPY Gemiddelde koersdoel
2.300
JPY Spread / Gemiddelde doel +45,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,41% | 474 mln. | | +12,06% | 107 mld. | | -0,62% | 29,43 mld. | | +12,05% | 22,21 mld. | | -16,05% | 17,75 mld. | | -6,34% | 17,25 mld. | | +8,74% | 15,28 mld. | | -4,89% | 12,2 mld. | | -2,85% | 10,42 mld. | | -8,86% | 9,04 mld. |
Elektronische apparatuur & onderdelen - Andere
|