Beurs gesloten -
Japan Exchange
08:31:46 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.384
JPY
|
+4,56%
|
|
+0,93%
|
+12,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
535.525
|
658.926
|
822.543
|
615.244
|
739.414
|
833.479
|
-
|
-
|
Bedrijfswaarde
1 |
617.530
|
725.854
|
738.936
|
496.988
|
807.308
|
900.060
|
785.682
|
715.741
|
K/w-verhouding
|
16,2
x
|
25,9
x
|
17,3
x
|
8,76
x
|
11,6
x
|
27,4
x
|
14,9
x
|
11,5
x
|
Dividendrendement
|
1,92%
|
1,19%
|
1,75%
|
4,61%
|
2,6%
|
1,29%
|
2,09%
|
2,75%
|
Marktkapitalisatie/omzet
|
1,79
x
|
2,26
x
|
2,45
x
|
1,39
x
|
1,74
x
|
2
x
|
1,67
x
|
1,55
x
|
Bedrijfswaarde/omzet
|
2,06
x
|
2,49
x
|
2,2
x
|
1,13
x
|
1,9
x
|
2,16
x
|
1,57
x
|
1,33
x
|
Bedrijfswaarde/EBITDA
|
6,64
x
|
8,57
x
|
7,08
x
|
2,93
x
|
5,59
x
|
6,4
x
|
4,25
x
|
3,61
x
|
Bedrijfswaarde/FCF
|
39,8
x
|
23,8
x
|
19,8
x
|
9,36
x
|
-5,33
x
|
22,7
x
|
14,7
x
|
7,64
x
|
FCF Yield
|
2,51%
|
4,19%
|
5,06%
|
10,7%
|
-18,7%
|
4,4%
|
6,78%
|
13,1%
|
Price to Book
|
1,77
x
|
2,09
x
|
1,73
x
|
1,15
x
|
1,29
x
|
1,4
x
|
1,3
x
|
1,2
x
|
Aantal aandelen (in duizenden)
|
293.278
|
291.174
|
350.167
|
350.167
|
349.687
|
349.687
|
-
|
-
|
Referentieprijs
2 |
1.826
|
2.263
|
2.349
|
1.757
|
2.114
|
2.384
|
2.384
|
2.384
|
Datum van publicatie
|
13-02-20
|
09-02-21
|
09-02-22
|
09-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
299.460
|
291.333
|
335.674
|
441.083
|
425.941
|
416.689
|
499.117
|
538.706
|
EBITDA
1 |
93.032
|
84.667
|
104.332
|
169.529
|
144.505
|
140.634
|
184.930
|
198.097
|
Bedrijfsresultaat (EBIT)
1 |
50.636
|
37.897
|
51.543
|
109.683
|
73.080
|
48.705
|
85.955
|
112.437
|
Operationele Marge
|
16,91%
|
13,01%
|
15,36%
|
24,87%
|
17,16%
|
11,69%
|
17,22%
|
20,87%
|
Resultaat voor belastingen (EBT)
1 |
49.228
|
35.650
|
51.107
|
111.339
|
92.711
|
49.034
|
89.424
|
116.808
|
Nettowinst (verlies)
1 |
33.112
|
25.505
|
41.120
|
70.205
|
63.884
|
30.469
|
55.901
|
72.752
|
Nettomarge
|
11,06%
|
8,75%
|
12,25%
|
15,92%
|
15%
|
7,31%
|
11,2%
|
13,51%
|
WPA
2 |
112,9
|
87,48
|
135,9
|
200,5
|
182,6
|
87,12
|
159,8
|
208,1
|
Free Cash Flow
1 |
15.499
|
30.448
|
37.371
|
53.111
|
-151.335
|
39.626
|
53.297
|
93.717
|
FCF-marge
|
5,18%
|
10,45%
|
11,13%
|
12,04%
|
-35,53%
|
9,51%
|
10,68%
|
17,4%
|
Kasstroomconversie (ebitda)
|
16,66%
|
35,96%
|
35,82%
|
31,33%
|
-
|
28,18%
|
28,82%
|
47,31%
|
Kasstroomconversie (nettowinst)
|
46,81%
|
119,38%
|
90,88%
|
75,65%
|
-
|
130,05%
|
95,34%
|
128,82%
|
Dividend per aandeel
2 |
35,00
|
27,00
|
41,00
|
81,00
|
55,00
|
30,74
|
49,78
|
65,55
|
Datum van publicatie
|
13-02-20
|
09-02-21
|
09-02-22
|
09-02-23
|
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
|
2025 Q1
|
---|
Omzet
1 |
142.973
|
147.142
|
144.191
|
157.778
|
86.685
|
91.211
|
177.896
|
100.449
|
106.963
|
207.412
|
116.246
|
117.425
|
233.671
|
109.948
|
110.711
|
220.659
|
100.192
|
105.090
|
205.282
|
89.504
|
97.471
|
177.250
|
110.661
|
120.222
|
226.750
|
127.600
|
EBITDA
1 |
-
|
-
|
-
|
-
|
28.458
|
30.290
|
-
|
36.889
|
40.531
|
-
|
45.756
|
46.353
|
-
|
40.136
|
37.374
|
-
|
34.272
|
32.723
|
-
|
29.100
|
30.100
|
-
|
34.100
|
39.100
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
17.093
|
23.170
|
14.727
|
21.720
|
14.813
|
15.010
|
29.823
|
23.452
|
26.299
|
49.751
|
30.180
|
29.752
|
59.932
|
25.974
|
20.812
|
46.786
|
15.069
|
11.225
|
26.294
|
6.916
|
8.455
|
10.250
|
13.670
|
16.011
|
33.500
|
13.100
|
Operationele Marge
|
11,96%
|
15,75%
|
10,21%
|
13,77%
|
17,09%
|
16,46%
|
16,76%
|
23,35%
|
24,59%
|
23,99%
|
25,96%
|
25,34%
|
25,65%
|
23,62%
|
18,8%
|
21,2%
|
15,04%
|
10,68%
|
12,81%
|
7,73%
|
8,67%
|
5,78%
|
12,35%
|
13,32%
|
14,77%
|
10,27%
|
Resultaat voor belastingen (EBT)
1 |
-
|
22.650
|
13.000
|
20.964
|
14.220
|
15.923
|
30.143
|
23.734
|
27.195
|
50.929
|
32.483
|
27.927
|
60.410
|
47.468
|
-
|
68.612
|
15.465
|
-
|
-
|
5.490
|
6.133
|
7.000
|
16.044
|
18.819
|
40.000
|
-
|
Nettowinst (verlies)
1 |
10.133
|
16.821
|
8.684
|
16.373
|
10.606
|
14.141
|
24.747
|
15.202
|
16.122
|
31.324
|
20.470
|
18.411
|
38.881
|
37.698
|
11.949
|
49.647
|
9.290
|
4.947
|
-
|
4.002
|
5.445
|
4.300
|
8.640
|
9.419
|
24.600
|
-
|
Nettomarge
|
7,09%
|
11,43%
|
6,02%
|
10,38%
|
12,24%
|
15,5%
|
13,91%
|
15,13%
|
15,07%
|
15,1%
|
17,61%
|
15,68%
|
16,64%
|
34,29%
|
10,79%
|
22,5%
|
9,27%
|
4,71%
|
-
|
4,47%
|
5,59%
|
2,43%
|
7,81%
|
7,83%
|
10,85%
|
-
|
WPA
2 |
-
|
57,62
|
-
|
56,36
|
36,54
|
42,96
|
-
|
43,42
|
46,04
|
89,46
|
58,45
|
52,58
|
-
|
107,7
|
34,16
|
141,8
|
26,60
|
14,17
|
-
|
13,02
|
18,01
|
-
|
25,27
|
27,12
|
-
|
-
|
Dividend per aandeel
2 |
-
|
18,00
|
-
|
17,00
|
-
|
24,00
|
-
|
-
|
36,00
|
36,00
|
-
|
45,00
|
-
|
-
|
42,00
|
42,00
|
-
|
13,00
|
-
|
-
|
15,00
|
-
|
-
|
12,00
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
06-08-20
|
09-02-21
|
05-08-21
|
04-11-21
|
09-02-22
|
09-02-22
|
12-05-22
|
04-08-22
|
04-08-22
|
08-11-22
|
09-02-23
|
09-02-23
|
11-05-23
|
08-08-23
|
08-08-23
|
08-11-23
|
14-02-24
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
82.005
|
66.928
|
-
|
-
|
67.894
|
66.581
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
83.607
|
118.256
|
-
|
-
|
47.798
|
117.739
|
Hefboom (schuld/ebitda)
|
0,8815
x
|
0,7905
x
|
-
|
-
|
0,4698
x
|
0,4734
x
|
-
|
-
|
Free Cash Flow
1 |
15.499
|
30.448
|
37.371
|
53.111
|
-151.335
|
39.627
|
53.297
|
93.717
|
ROE (netto-inkomsten/eigen vermogen)
|
11,3%
|
8,3%
|
10,4%
|
13,9%
|
11,6%
|
5,15%
|
9,04%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
8,28%
|
6,08%
|
7,53%
|
13,4%
|
7,39%
|
3,27%
|
5,84%
|
7,24%
|
Totale activa
1 |
399.853
|
419.224
|
546.420
|
522.530
|
864.506
|
933.116
|
957.590
|
1.004.960
|
Nettoactief per aandeel
2 |
1.030
|
1.082
|
1.360
|
1.524
|
1.636
|
1.708
|
1.832
|
1.982
|
Cashflow per aandeel
2 |
252,0
|
242,0
|
305,0
|
371,0
|
387,0
|
389,0
|
381,0
|
458,0
|
Capex
1 |
62.165
|
53.740
|
67.786
|
125.453
|
256.910
|
144.014
|
97.791
|
87.259
|
Capex/omzet
|
20,76%
|
18,45%
|
20,19%
|
28,44%
|
60,32%
|
34,56%
|
19,59%
|
16,2%
|
Datum van publicatie
|
13-02-20
|
09-02-21
|
09-02-22
|
09-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.384
JPY Gemiddelde koersdoel
2.614
JPY Spread / Gemiddelde doel +9,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,72% | 5,29 mld. | | +77,16% | 2.159 mld. | | +20,41% | 623 mld. | | +31,87% | 622 mld. | | +6,78% | 254 mld. | | +14,54% | 185 mld. | | +4,12% | 162 mld. | | -36,56% | 136 mld. | | +34,57% | 127 mld. | | +35,67% | 105 mld. |
Halfgeleiders - Andere
|