Beurs gesloten -
Japan Exchange
08:00:00 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.660
JPY
|
-3,02%
|
|
-5,38%
|
+62,99%
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
30.121
|
48.624
|
56.074
|
56.625
|
114.551
|
137.589
|
-
|
-
|
Bedrijfswaarde
1 |
67.216
|
81.219
|
91.067
|
93.112
|
136.995
|
160.816
|
159.413
|
159.125
|
K/w-verhouding
|
5,51
x
|
9,79
x
|
5,99
x
|
6,02
x
|
13,1
x
|
13,9
x
|
12,8
x
|
11,8
x
|
Dividendrendement
|
1,49%
|
1,23%
|
2,66%
|
3,17%
|
2,32%
|
2,54%
|
2,83%
|
3,08%
|
Marktkapitalisatie/omzet
|
0,18
x
|
0,3
x
|
0,28
x
|
0,27
x
|
0,54
x
|
0,59
x
|
0,57
x
|
0,55
x
|
Bedrijfswaarde/omzet
|
0,39
x
|
0,5
x
|
0,46
x
|
0,45
x
|
0,64
x
|
0,69
x
|
0,66
x
|
0,63
x
|
Bedrijfswaarde/EBITDA
|
5,74
x
|
7,54
x
|
6,8
x
|
6,55
x
|
8,32
x
|
8,57
x
|
7,62
x
|
7,03
x
|
Bedrijfswaarde/FCF
|
14,9
x
|
14,4
x
|
-83,5
x
|
151
x
|
11,4
x
|
46
x
|
22,8
x
|
21,7
x
|
FCF Yield
|
6,71%
|
6,93%
|
-1,2%
|
0,66%
|
8,76%
|
2,18%
|
4,39%
|
4,6%
|
Price to Book
|
0,76
x
|
1,02
x
|
0,96
x
|
0,84
x
|
1,51
x
|
1,67
x
|
1,55
x
|
1,44
x
|
Aantal aandelen (in duizenden)
|
29.823
|
29.831
|
29.842
|
29.881
|
29.523
|
29.526
|
-
|
-
|
Referentieprijs
2 |
1.010
|
1.630
|
1.879
|
1.895
|
3.880
|
4.660
|
4.660
|
4.660
|
Datum van publicatie
|
15-05-20
|
13-05-21
|
12-05-22
|
12-05-23
|
13-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
171.142
|
161.697
|
199.194
|
209.111
|
213.904
|
231.667
|
242.467
|
252.100
|
EBITDA
1 |
11.708
|
10.773
|
13.384
|
14.215
|
16.462
|
18.767
|
20.933
|
22.633
|
Bedrijfsresultaat (EBIT)
1 |
8.609
|
7.590
|
10.039
|
10.474
|
12.824
|
14.200
|
15.867
|
17.233
|
Operationele Marge
|
5,03%
|
4,69%
|
5,04%
|
5,01%
|
6%
|
6,13%
|
6,54%
|
6,84%
|
Resultaat voor belastingen (EBT)
1 |
7.395
|
6.730
|
11.312
|
12.756
|
13.104
|
14.500
|
16.000
|
17.100
|
Nettowinst (verlies)
1 |
5.465
|
4.966
|
9.353
|
9.410
|
8.838
|
9.900
|
10.767
|
11.633
|
Nettomarge
|
3,19%
|
3,07%
|
4,7%
|
4,5%
|
4,13%
|
4,27%
|
4,44%
|
4,61%
|
WPA
2 |
183,3
|
166,5
|
313,4
|
315,0
|
297,1
|
335,4
|
364,8
|
394,1
|
Free Cash Flow
1 |
4.510
|
5.629
|
-1.091
|
616
|
12.004
|
3.500
|
6.999
|
7.325
|
FCF-marge
|
2,64%
|
3,48%
|
-0,55%
|
0,29%
|
5,61%
|
1,51%
|
2,89%
|
2,91%
|
Kasstroomconversie (ebitda)
|
38,52%
|
52,25%
|
-
|
4,33%
|
72,92%
|
18,65%
|
33,43%
|
32,37%
|
Kasstroomconversie (nettowinst)
|
82,53%
|
113,35%
|
-
|
6,55%
|
135,82%
|
35,35%
|
65,01%
|
62,97%
|
Dividend per aandeel
2 |
15,00
|
20,00
|
50,00
|
60,00
|
90,00
|
118,3
|
131,7
|
143,3
|
Datum van publicatie
|
15-05-20
|
13-05-21
|
12-05-22
|
12-05-23
|
13-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S2
|
2021 S1
|
2021 S2
|
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
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
|
85.166
|
72.200
|
89.497
|
94.741
|
52.506
|
51.947
|
104.453
|
50.026
|
52.259
|
102.285
|
55.763
|
51.063
|
106.826
|
48.415
|
50.014
|
98.429
|
60.076
|
55.399
|
115.475
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.336
|
2.415
|
5.175
|
5.015
|
3.218
|
1.806
|
5.024
|
2.156
|
2.154
|
4.310
|
2.774
|
3.390
|
6.164
|
1.603
|
2.860
|
4.463
|
4.886
|
3.475
|
8.361
|
2.300
|
3.300
|
4.700
|
3.700
|
Operationele Marge
|
5,09%
|
3,34%
|
5,78%
|
5,29%
|
6,13%
|
3,48%
|
4,81%
|
4,31%
|
4,12%
|
4,21%
|
4,97%
|
6,64%
|
5,77%
|
3,31%
|
5,72%
|
4,53%
|
8,13%
|
6,27%
|
7,24%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
2.613
|
-
|
4.686
|
2.859
|
-
|
-
|
2.435
|
-
|
6.523
|
3.158
|
-
|
-
|
1.804
|
3.012
|
4.816
|
4.632
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
1.823
|
-
|
3.171
|
2.054
|
-
|
-
|
1.640
|
-
|
3.714
|
2.700
|
2.996
|
-
|
1.180
|
2.111
|
3.291
|
3.035
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
2,52%
|
-
|
3,35%
|
3,91%
|
-
|
-
|
3,28%
|
-
|
3,63%
|
4,84%
|
5,87%
|
-
|
2,44%
|
4,22%
|
3,34%
|
5,05%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
61,15
|
-
|
106,3
|
68,83
|
-
|
-
|
54,94
|
-
|
124,4
|
90,35
|
-
|
-
|
39,48
|
-
|
110,0
|
102,1
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
35,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-05-20
|
04-11-20
|
13-05-21
|
04-11-21
|
03-02-22
|
12-05-22
|
12-05-22
|
03-08-22
|
04-11-22
|
04-11-22
|
03-02-23
|
12-05-23
|
12-05-23
|
03-08-23
|
02-11-23
|
02-11-23
|
02-02-24
|
13-05-24
|
13-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
37.095
|
32.595
|
34.993
|
36.487
|
22.444
|
23.227
|
21.824
|
21.536
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,168
x
|
3,026
x
|
2,615
x
|
2,567
x
|
1,363
x
|
1,238
x
|
1,043
x
|
0,9515
x
|
Free Cash Flow
1 |
4.510
|
5.629
|
-1.091
|
616
|
12.004
|
3.500
|
6.999
|
7.325
|
ROE (netto-inkomsten/eigen vermogen)
|
14,7%
|
11,4%
|
17,7%
|
15%
|
12,3%
|
12,5%
|
12,6%
|
12,7%
|
ROA (netto-inkomsten/totale activa)
|
6,38%
|
6,16%
|
7,14%
|
6,84%
|
7,68%
|
5,9%
|
6,1%
|
6,4%
|
Totale activa
1 |
85.716
|
80.576
|
130.999
|
137.626
|
115.145
|
167.797
|
176.503
|
181.771
|
Nettoactief per aandeel
2 |
1.327
|
1.595
|
1.953
|
2.259
|
2.571
|
2.785
|
2.997
|
3.227
|
Cashflow per aandeel
|
287,0
|
273,0
|
426,0
|
432,0
|
419,0
|
-
|
-
|
-
|
Capex
1 |
4.186
|
3.253
|
6.303
|
4.282
|
5.736
|
9.000
|
8.000
|
9.000
|
Capex/omzet
|
2,45%
|
2,01%
|
3,16%
|
2,05%
|
2,68%
|
3,88%
|
3,3%
|
3,57%
|
Datum van publicatie
|
15-05-20
|
13-05-21
|
12-05-22
|
12-05-23
|
13-05-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4.660
JPY Gemiddelde koersdoel
5.033
JPY Spread / Gemiddelde doel +8,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +62,99% | 856 mln. | | +41,46% | 17,67 mld. | | +37,29% | 5,14 mld. | | +44,10% | 5,07 mld. | | +35,69% | 4,58 mld. | | -7,76% | 4,43 mld. | | +6,64% | 4,31 mld. | | +14,04% | 4,22 mld. | | +40,56% | 2,6 mld. | | +15,05% | 2,44 mld. |
Draden & Kabels
|