Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.731
JPY
|
+1,43%
|
|
+3,99%
|
+13,19%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
462.524
|
575.565
|
734.121
|
649.410
|
761.398
|
687.439
|
-
|
-
|
Bedrijfswaarde
1 |
341.741
|
452.115
|
587.892
|
486.322
|
567.897
|
465.438
|
432.586
|
407.369
|
K/w-verhouding
|
25
x
|
27
x
|
27,2
x
|
12,7
x
|
15,5
x
|
19,5
x
|
17
x
|
17,5
x
|
Dividendrendement
|
1,21%
|
1,12%
|
1,27%
|
2,38%
|
1,95%
|
1,57%
|
1,78%
|
1,76%
|
Marktkapitalisatie/omzet
|
1,71
x
|
2,21
x
|
2,21
x
|
1,78
x
|
2,22
x
|
1,95
x
|
1,95
x
|
1,93
x
|
Bedrijfswaarde/omzet
|
1,26
x
|
1,74
x
|
1,77
x
|
1,33
x
|
1,65
x
|
1,32
x
|
1,23
x
|
1,15
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
11,3
x
|
10,7
x
|
7,27
x
|
11,1
x
|
8,62
x
|
6,59
x
|
6,3
x
|
Bedrijfswaarde/FCF
|
-462
x
|
54,2
x
|
20,7
x
|
25
x
|
14,3
x
|
12,4
x
|
11,5
x
|
11,8
x
|
FCF Yield
|
-0,22%
|
1,85%
|
4,82%
|
4%
|
7,01%
|
8,08%
|
8,73%
|
8,5%
|
Price to Book
|
2,28
x
|
2,6
x
|
3,03
x
|
2,29
x
|
2,41
x
|
2,02
x
|
1,84
x
|
1,7
x
|
Aantal aandelen (in duizenden)
|
119.207
|
119.288
|
119.369
|
119.597
|
119.717
|
119.951
|
-
|
-
|
Referentieprijs
2 |
3.880
|
4.825
|
6.150
|
5.430
|
6.360
|
5.731
|
5.731
|
5.731
|
Datum van publicatie
|
13-05-19
|
13-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
271.048
|
260.527
|
332.532
|
365.275
|
343.267
|
353.413
|
352.234
|
355.625
|
EBITDA
1 |
31.332
|
40.176
|
54.741
|
66.855
|
51.252
|
54.017
|
65.638
|
64.630
|
Bedrijfsresultaat (EBIT)
1 |
24.531
|
32.759
|
47.226
|
59.261
|
44.331
|
45.546
|
56.420
|
54.921
|
Operationele Marge
|
9,05%
|
12,57%
|
14,2%
|
16,22%
|
12,91%
|
12,89%
|
16,02%
|
15,44%
|
Resultaat voor belastingen (EBT)
1 |
23.028
|
30.793
|
45.694
|
70.223
|
58.431
|
51.568
|
58.611
|
57.571
|
Nettowinst (verlies)
1 |
18.463
|
21.346
|
26.942
|
51.013
|
49.264
|
35.236
|
40.496
|
39.361
|
Nettomarge
|
6,81%
|
8,19%
|
8,1%
|
13,97%
|
14,35%
|
9,97%
|
11,5%
|
11,07%
|
WPA
2 |
154,9
|
179,0
|
225,8
|
426,8
|
411,6
|
293,2
|
336,7
|
327,1
|
Free Cash Flow
1 |
-740
|
8.348
|
28.349
|
19.446
|
39.828
|
37.610
|
37.754
|
34.633
|
FCF-marge
|
-0,27%
|
3,2%
|
8,53%
|
5,32%
|
11,6%
|
10,64%
|
10,72%
|
9,74%
|
Kasstroomconversie (ebitda)
|
-
|
20,78%
|
51,79%
|
29,09%
|
77,71%
|
69,62%
|
57,52%
|
53,59%
|
Kasstroomconversie (nettowinst)
|
-
|
39,11%
|
105,22%
|
38,12%
|
80,85%
|
106,73%
|
93,23%
|
87,99%
|
Dividend per aandeel
2 |
47,00
|
54,00
|
78,00
|
129,0
|
124,0
|
90,22
|
102,1
|
101,0
|
Datum van publicatie
|
13-05-19
|
13-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
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
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
120.762
|
139.765
|
172.731
|
159.801
|
80.313
|
168.917
|
104.710
|
91.648
|
196.358
|
74.876
|
88.516
|
163.392
|
92.224
|
87.651
|
179.875
|
85.669
|
86.377
|
172.046
|
85.566
|
96.296
|
78.859
|
91.042
|
92.665
|
95.001
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.816
|
-
|
4.717
|
-
|
-
|
-
|
15.300
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
15.918
|
16.841
|
31.655
|
15.571
|
11.830
|
29.146
|
20.992
|
9.123
|
30.115
|
14.430
|
11.614
|
26.044
|
15.271
|
3.016
|
18.287
|
3.097
|
14.240
|
17.337
|
17.581
|
11.376
|
14.022
|
16.813
|
17.601
|
9.032
|
Operationele Marge
|
13,18%
|
12,05%
|
18,33%
|
9,74%
|
14,73%
|
17,25%
|
20,05%
|
9,95%
|
15,34%
|
19,27%
|
13,12%
|
15,94%
|
16,56%
|
3,44%
|
10,17%
|
3,62%
|
16,49%
|
10,08%
|
20,55%
|
11,81%
|
17,78%
|
18,47%
|
18,99%
|
9,51%
|
Resultaat voor belastingen (EBT)
1 |
15.502
|
-
|
28.205
|
-
|
13.982
|
31.685
|
22.993
|
-
|
-
|
26.242
|
26.075
|
52.317
|
7.227
|
-1.113
|
-
|
9.135
|
15.605
|
24.740
|
14.718
|
12.900
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
10.969
|
10.377
|
16.047
|
10.895
|
10.336
|
22.991
|
16.853
|
11.169
|
28.022
|
18.355
|
21.118
|
39.473
|
6.924
|
2.867
|
9.791
|
6.300
|
10.323
|
16.623
|
10.145
|
9.502
|
9.200
|
14.500
|
12.400
|
8.300
|
Nettomarge
|
9,08%
|
7,42%
|
9,29%
|
6,82%
|
12,87%
|
13,61%
|
16,09%
|
12,19%
|
14,27%
|
24,51%
|
23,86%
|
24,16%
|
7,51%
|
3,27%
|
5,44%
|
7,35%
|
11,95%
|
9,66%
|
11,86%
|
9,87%
|
11,67%
|
15,93%
|
13,38%
|
8,74%
|
WPA
2 |
92,02
|
-
|
134,5
|
-
|
86,50
|
192,5
|
141,0
|
93,38
|
-
|
153,4
|
176,5
|
329,9
|
57,80
|
23,91
|
-
|
52,61
|
86,09
|
138,7
|
84,58
|
72,51
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
10,00
|
-
|
10,00
|
-
|
10,00
|
10,00
|
-
|
119,0
|
-
|
-
|
10,00
|
10,00
|
-
|
-
|
-
|
-
|
10,00
|
10,00
|
-
|
82,13
|
-
|
10,00
|
-
|
88,47
|
Datum van publicatie
|
07-11-19
|
13-05-20
|
06-11-20
|
13-05-21
|
05-11-21
|
05-11-21
|
04-02-22
|
13-05-22
|
13-05-22
|
04-08-22
|
07-11-22
|
07-11-22
|
03-02-23
|
12-05-23
|
12-05-23
|
04-08-23
|
07-11-23
|
07-11-23
|
05-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
120.783
|
123.450
|
146.229
|
163.088
|
193.501
|
222.001
|
254.854
|
280.070
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-740
|
8.348
|
28.349
|
19.446
|
39.828
|
37.610
|
37.754
|
34.633
|
ROE (netto-inkomsten/eigen vermogen)
|
9,3%
|
10%
|
11,6%
|
19,4%
|
16,4%
|
10,7%
|
11,5%
|
10,4%
|
ROA (netto-inkomsten/totale activa)
|
10,5%
|
11,1%
|
15,6%
|
19,7%
|
14%
|
9,42%
|
9,84%
|
9,15%
|
Totale activa
1 |
175.281
|
193.038
|
172.158
|
258.675
|
351.426
|
373.874
|
411.576
|
430.048
|
Nettoactief per aandeel
2 |
1.699
|
1.854
|
2.030
|
2.370
|
2.642
|
2.835
|
3.110
|
3.362
|
Cashflow per aandeel
2 |
212,0
|
241,0
|
289,0
|
490,0
|
469,0
|
422,0
|
467,0
|
460,0
|
Capex
1 |
9.581
|
9.657
|
7.377
|
9.123
|
9.695
|
9.262
|
9.156
|
9.376
|
Capex/omzet
|
3,53%
|
3,71%
|
2,22%
|
2,5%
|
2,82%
|
2,62%
|
2,6%
|
2,64%
|
Datum van publicatie
|
13-05-19
|
13-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5.731
JPY Gemiddelde koersdoel
7.004
JPY Spread / Gemiddelde doel +22,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,19% | 4,37 mld. | | +3,04% | 61,86 mld. | | -3,35% | 13,24 mld. | | +18,54% | 7,71 mld. | | +6,47% | 6,68 mld. | | -11,96% | 5,04 mld. | | -20,74% | 4,15 mld. | | -8,26% | 3,17 mld. | | +1,53% | 2,97 mld. | | -14,36% | 2,76 mld. |
Internet Gaming
|