Beurs gesloten -
Japan Exchange
08:00:00 13-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.315
JPY
|
+2,01%
|
|
+7,07%
|
+56,68%
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.856
|
69.933
|
54.083
|
54.446
|
69.563
|
-
|
-
|
Bedrijfswaarde
1 |
22.674
|
70.488
|
62.725
|
59.279
|
74.265
|
73.047
|
71.448
|
K/w-verhouding
|
51
x
|
104
x
|
59,2
x
|
47,4
x
|
45,8
x
|
35,7
x
|
29,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
6,72
x
|
9,53
x
|
3,98
x
|
2,94
x
|
3,19
x
|
2,75
x
|
2,43
x
|
Bedrijfswaarde/omzet
|
5,89
x
|
9,6
x
|
4,62
x
|
3,2
x
|
3,4
x
|
2,89
x
|
2,5
x
|
Bedrijfswaarde/EBITDA
|
24.252.313
x
|
-
|
37.695.946
x
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-9.239.627
x
|
-18.448.605
x
|
-7.013.171
x
|
14.229.265
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
3,65
x
|
8,92
x
|
5,56
x
|
4,95
x
|
5,42
x
|
4,65
x
|
3,95
x
|
Aantal aandelen (in duizenden)
|
15.138
|
15.336
|
15.930
|
16.156
|
16.121
|
-
|
-
|
Referentieprijs
2 |
1.708
|
4.560
|
3.395
|
3.370
|
4.230
|
4.230
|
4.230
|
Datum van publicatie
|
19-05-20
|
14-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.896
|
3.850
|
7.339
|
13.573
|
18.541
|
21.823
|
25.260
|
28.580
|
EBITDA
|
-
|
934,9
|
-
|
1.664
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
746
|
1.056
|
1.392
|
1.686
|
2.263
|
2.953
|
3.580
|
Operationele Marge
|
-
|
19,38%
|
14,39%
|
10,26%
|
9,09%
|
10,37%
|
11,69%
|
12,53%
|
Resultaat voor belastingen (EBT)
1 |
-
|
706
|
1.023
|
1.247
|
1.619
|
2.110
|
2.790
|
3.425
|
Nettowinst (verlies)
1 |
-
|
473
|
667
|
892,4
|
1.148
|
1.510
|
1.950
|
2.377
|
Nettomarge
|
-
|
12,29%
|
9,09%
|
6,57%
|
6,19%
|
6,92%
|
7,72%
|
8,32%
|
WPA
2 |
18,91
|
33,50
|
43,81
|
57,38
|
71,12
|
92,30
|
118,5
|
142,8
|
Free Cash Flow
|
-
|
-2.454
|
-3.821
|
-8.944
|
4.166
|
-
|
-
|
-
|
FCF-marge
|
-
|
-63,74%
|
-52,06%
|
-65,9%
|
22,47%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
362,89%
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-11-19
|
19-05-20
|
14-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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
|
2024 S2
|
---|
Omzet
1 |
2.267
|
5.072
|
1.626
|
3.409
|
3.947
|
6.217
|
10.164
|
2.922
|
3.595
|
6.517
|
3.693
|
8.331
|
12.024
|
4.290
|
3.210
|
7.500
|
5.298
|
8.622
|
13.920
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
231
|
825
|
147,8
|
323,7
|
654
|
414,3
|
1.068
|
230
|
531
|
761
|
306
|
619
|
925
|
202,3
|
406,2
|
608,6
|
901,9
|
745
|
1.646
|
Operationele Marge
|
10,19%
|
16,27%
|
9,09%
|
9,5%
|
16,57%
|
6,66%
|
10,51%
|
7,87%
|
14,77%
|
11,68%
|
8,29%
|
7,43%
|
7,69%
|
4,72%
|
12,66%
|
8,11%
|
17,02%
|
8,64%
|
11,83%
|
Resultaat voor belastingen (EBT)
1 |
233
|
790,2
|
137,1
|
305,6
|
641,7
|
299,6
|
941,2
|
96
|
711,2
|
807,2
|
267
|
544,8
|
811,8
|
158
|
367,6
|
525,6
|
858,9
|
716
|
1.575
|
Nettowinst (verlies)
1 |
131
|
536
|
87,56
|
203,2
|
437,1
|
252
|
689,2
|
66
|
574
|
640
|
150
|
358
|
508
|
133,9
|
234,2
|
368,1
|
564,3
|
573
|
1.137
|
Nettomarge
|
5,78%
|
10,57%
|
5,39%
|
5,96%
|
11,08%
|
4,05%
|
6,78%
|
2,26%
|
15,97%
|
9,82%
|
4,06%
|
4,3%
|
4,22%
|
3,12%
|
7,3%
|
4,91%
|
10,65%
|
6,65%
|
8,17%
|
WPA
|
8,650
|
-
|
-
|
13,09
|
28,14
|
-
|
-
|
4,130
|
-
|
41,07
|
7,930
|
-
|
-
|
8,280
|
-
|
22,76
|
34,88
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-10-20
|
14-05-21
|
29-10-21
|
29-10-21
|
31-01-22
|
11-05-22
|
11-05-22
|
29-07-22
|
31-10-22
|
31-10-22
|
31-01-23
|
10-05-23
|
10-05-23
|
31-07-23
|
31-10-23
|
31-10-23
|
29-01-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
555
|
8.642
|
4.833
|
4.702
|
3.484
|
1.885
|
Nettokaspositie
1 |
-
|
3.182
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
5,194
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-2.454
|
-3.821
|
-8.944
|
4.166
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
9,2%
|
8,9%
|
10,2%
|
11,1%
|
12,8%
|
15,3%
|
16,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
10%
|
7,35%
|
6,85%
|
6,6%
|
8,3%
|
9,4%
|
Totale activa
1 |
-
|
-
|
6.649
|
12.136
|
16.763
|
22.879
|
23.494
|
25.284
|
Nettoactief per aandeel
2 |
-
|
468,0
|
511,0
|
611,0
|
680,0
|
780,0
|
909,0
|
1.071
|
Cashflow per aandeel
|
-
|
46,80
|
58,30
|
73,90
|
87,90
|
-
|
-
|
-
|
Capex
1 |
-
|
106
|
253
|
482
|
194
|
190
|
215
|
240
|
Capex/omzet
|
-
|
2,75%
|
3,45%
|
3,55%
|
1,05%
|
0,87%
|
0,85%
|
0,84%
|
Datum van publicatie
|
14-11-19
|
19-05-20
|
14-05-21
|
11-05-22
|
10-05-23
|
-
|
-
|
-
|
Laatste slotkoers
4.230
JPY Gemiddelde koersdoel
5.050
JPY Spread / Gemiddelde doel +19,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +56,68% | 437 mln. | | -4,93% | 27,21 mld. | | +9,41% | 20,81 mld. | | -25,78% | 9,97 mld. | | -18,04% | 9,67 mld. | | -4,55% | 6,78 mld. | | -6,74% | 5,73 mld. | | +43,74% | 4,79 mld. | | -3,29% | 2,42 mld. | | -11,26% | 2,21 mld. |
andere onroerend goed diensten
|