Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.063
JPY
|
+0,43%
|
|
+1,39%
|
+33,25%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.526.198
|
1.217.273
|
1.505.734
|
1.843.528
|
1.749.354
|
3.024.853
|
-
|
-
|
Bedrijfswaarde
1 |
1.526.198
|
796.348
|
966.340
|
1.212.378
|
968.459
|
3.024.853
|
3.024.853
|
3.024.853
|
K/w-verhouding
|
10,4
x
|
10
x
|
10,7
x
|
8,35
x
|
19,4
x
|
9,03
x
|
9,08
x
|
8,14
x
|
Dividendrendement
|
3,17%
|
4,49%
|
4,01%
|
3,9%
|
4,95%
|
3,26%
|
3,68%
|
4,14%
|
Marktkapitalisatie/omzet
|
0,42
x
|
0,32
x
|
0,39
x
|
0,44
x
|
0,38
x
|
0,62
x
|
0,61
x
|
0,6
x
|
Bedrijfswaarde/omzet
|
0,42
x
|
0,32
x
|
0,39
x
|
0,44
x
|
0,38
x
|
0,62
x
|
0,61
x
|
0,6
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-108.827.612
x
|
4.495.247
x
|
2.893.411
x
|
-
|
6.336.745
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
-
|
0%
|
-
|
-
|
-
|
Price to Book
|
0,87
x
|
0,76
x
|
0,75
x
|
0,91
x
|
0,94
x
|
1,2
x
|
1,18
x
|
1,12
x
|
Aantal aandelen (in duizenden)
|
1.117.276
|
1.092.378
|
1.064.876
|
1.027.799
|
999.250
|
987.546
|
-
|
-
|
Referentieprijs
2 |
1.366
|
1.114
|
1.414
|
1.794
|
1.751
|
3.063
|
3.063
|
3.063
|
Datum van publicatie
|
20-05-19
|
20-05-20
|
20-05-21
|
20-05-22
|
19-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.643.040
|
3.760.366
|
3.846.323
|
4.167.400
|
4.607.100
|
4.870.114
|
4.956.208
|
5.044.007
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
177.191
|
194.937
|
340.280
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
4,71%
|
5,07%
|
8,17%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
202.029
|
177.191
|
194.937
|
317.632
|
123.409
|
455.601
|
483.876
|
522.819
|
Nettowinst (verlies)
1 |
146.626
|
122.515
|
142.482
|
224.800
|
91.100
|
332.298
|
336.684
|
367.779
|
Nettomarge
|
4,02%
|
3,26%
|
3,7%
|
5,39%
|
1,98%
|
6,82%
|
6,79%
|
7,29%
|
WPA
2 |
130,8
|
111,4
|
132,5
|
214,7
|
90,21
|
339,3
|
337,5
|
376,2
|
Free Cash Flow
|
-14.024
|
270.791
|
520.401
|
-
|
276.065
|
-
|
-
|
-
|
FCF-marge
|
-0,38%
|
7,2%
|
13,53%
|
-
|
5,99%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
221,03%
|
365,24%
|
-
|
303,04%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
43,33
|
50,00
|
56,67
|
70,00
|
86,67
|
100,0
|
112,8
|
126,7
|
Datum van publicatie
|
20-05-19
|
20-05-20
|
20-05-21
|
20-05-22
|
19-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Omzet
1 |
1.955.408
|
1.985.323
|
2.179.729
|
977.490
|
-
|
1.286.566
|
1.279.204
|
2.565.770
|
1.123.965
|
-
|
1.449.488
|
-
|
2.659.605
|
1.188.978
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
60.112
|
63.601
|
188.094
|
71.032
|
-
|
53.775
|
-
|
-25.127
|
82.728
|
-
|
127.193
|
-
|
178.399
|
249.073
|
Nettowinst (verlies)
1 |
43.927
|
39.616
|
130.735
|
52.990
|
41.075
|
41.797
|
-61.827
|
-20.030
|
57.640
|
53.490
|
100.040
|
31.485
|
131.525
|
191.522
|
Nettomarge
|
2,25%
|
2%
|
6%
|
5,42%
|
-
|
3,25%
|
-4,83%
|
-0,78%
|
5,13%
|
-
|
6,9%
|
-
|
4,95%
|
16,11%
|
WPA
2 |
39,66
|
36,49
|
123,4
|
51,10
|
40,20
|
40,69
|
-60,31
|
-19,62
|
56,71
|
53,13
|
100,2
|
32,10
|
132,3
|
193,3
|
Dividend per aandeel
2 |
25,00
|
26,67
|
35,00
|
-
|
35,00
|
-
|
43,33
|
43,33
|
-
|
43,33
|
-
|
50,00
|
50,00
|
-
|
Datum van publicatie
|
19-11-19
|
19-11-20
|
19-11-21
|
14-02-22
|
20-05-22
|
05-08-22
|
18-11-22
|
18-11-22
|
14-02-23
|
19-05-23
|
09-08-23
|
17-11-23
|
17-11-23
|
14-02-24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
420.925
|
539.394
|
631.150
|
780.895
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-14.024
|
270.791
|
520.401
|
-
|
276.065
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8%
|
7,3%
|
7,9%
|
11,1%
|
4,7%
|
14,5%
|
13,3%
|
14%
|
ROA (netto-inkomsten/totale activa)
|
1,66%
|
1,6%
|
1,71%
|
2,35%
|
0,87%
|
3%
|
3,59%
|
4,01%
|
Totale activa
1 |
8.831.296
|
7.637.997
|
8.312.060
|
9.585.332
|
10.501.078
|
11.067.388
|
9.367.936
|
9.180.706
|
Nettoactief per aandeel
2 |
1.573
|
1.462
|
1.895
|
1.973
|
1.856
|
2.548
|
2.596
|
2.724
|
Cashflow per aandeel
|
173,0
|
149,0
|
170,0
|
266,0
|
141,0
|
-
|
-
|
-
|
Capex
|
92.796
|
85.655
|
105.801
|
71.025
|
172.827
|
-
|
-
|
-
|
Capex/omzet
|
2,55%
|
2,28%
|
2,75%
|
1,7%
|
3,75%
|
-
|
-
|
-
|
Datum van publicatie
|
20-05-19
|
20-05-20
|
20-05-21
|
20-05-22
|
19-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3.063
JPY Gemiddelde koersdoel
3.208
JPY Spread / Gemiddelde doel +4,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +33,25% | 19,22 mld. | | +38,91% | 61,52 mld. | | +10,01% | 50,24 mld. | | +12,05% | 48,88 mld. | | +21,50% | 44,86 mld. | | +22,39% | 33,96 mld. | | +10,03% | 29,23 mld. | | +50,11% | 27,95 mld. | | +21,57% | 24,78 mld. | | -3,96% | 20,38 mld. |
Schadeverzekeringen - Andere
|