Beurs gesloten -
Japan Exchange
08:00:00 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.852
JPY
|
-2,83%
|
|
-1,49%
|
-3,89%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.333
|
21.216
|
14.382
|
12.057
|
22.078
|
19.177
|
-
|
-
|
Bedrijfswaarde
1 |
7.663
|
21.216
|
12.686
|
10.011
|
19.716
|
19.177
|
19.177
|
19.177
|
K/w-verhouding
|
23,5
x
|
47,5
x
|
21,2
x
|
15,3
x
|
21,9
x
|
15,3
x
|
13,2
x
|
11,3
x
|
Dividendrendement
|
0,18%
|
0,47%
|
1,51%
|
2,15%
|
1,5%
|
1,94%
|
2,38%
|
2,81%
|
Marktkapitalisatie/omzet
|
0,71
x
|
1,59
x
|
1
x
|
0,74
x
|
1,15
x
|
0,87
x
|
0,77
x
|
0,68
x
|
Bedrijfswaarde/omzet
|
0,71
x
|
1,59
x
|
1
x
|
0,74
x
|
1,15
x
|
0,87
x
|
0,77
x
|
0,68
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-245
x
|
-
|
-
|
12,9
x
|
24,5
x
|
19,9
x
|
16,5
x
|
13,8
x
|
FCF Yield
|
-0,41%
|
-
|
-
|
7,75%
|
4,08%
|
5,03%
|
6,07%
|
7,22%
|
Price to Book
|
4,21
x
|
8,89
x
|
4,81
x
|
3,53
x
|
5,35
x
|
3,84
x
|
3,2
x
|
2,68
x
|
Aantal aandelen (in duizenden)
|
10.070
|
9.970
|
10.347
|
10.349
|
10.356
|
10.355
|
-
|
-
|
Referentieprijs
2 |
827,5
|
2.128
|
1.390
|
1.165
|
2.132
|
1.852
|
1.852
|
1.852
|
Datum van publicatie
|
13-08-19
|
12-08-20
|
10-08-21
|
10-08-22
|
09-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.762
|
13.376
|
14.431
|
16.198
|
19.267
|
22.000
|
24.900
|
28.400
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
529
|
754
|
931
|
1.196
|
1.456
|
1.850
|
2.150
|
2.550
|
Operationele Marge
|
4,5%
|
5,64%
|
6,45%
|
7,38%
|
7,56%
|
8,41%
|
8,63%
|
8,98%
|
Resultaat voor belastingen (EBT)
|
501
|
657
|
930
|
1.176
|
1.430
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
345
|
450
|
674
|
785
|
1.009
|
1.250
|
1.450
|
1.700
|
Nettomarge
|
2,93%
|
3,36%
|
4,67%
|
4,85%
|
5,24%
|
5,68%
|
5,82%
|
5,99%
|
WPA
2 |
35,20
|
44,82
|
65,45
|
75,91
|
97,52
|
120,8
|
140,0
|
164,2
|
Free Cash Flow
1 |
-34
|
-
|
-
|
934
|
900,5
|
965
|
1.165
|
1.385
|
FCF-marge
|
-0,29%
|
-
|
-
|
5,77%
|
4,67%
|
4,39%
|
4,68%
|
4,88%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
118,98%
|
89,25%
|
77,2%
|
80,34%
|
81,47%
|
Dividend per aandeel
2 |
1,500
|
10,00
|
21,00
|
25,00
|
32,00
|
36,00
|
44,00
|
52,00
|
Datum van publicatie
|
13-08-19
|
12-08-20
|
10-08-21
|
10-08-22
|
09-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
6.573
|
6.917
|
3.721
|
7.790
|
4.146
|
4.404
|
9.211
|
4.981
|
5.075
|
5.034
|
5.601
|
10.635
|
5.574
|
5.790
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
406
|
508
|
241
|
587
|
446
|
304
|
743
|
440
|
273
|
399
|
-
|
883
|
566
|
400
|
Operationele Marge
|
6,18%
|
7,34%
|
6,48%
|
7,54%
|
10,76%
|
6,9%
|
8,07%
|
8,83%
|
5,38%
|
7,93%
|
-
|
8,3%
|
10,15%
|
6,91%
|
Resultaat voor belastingen (EBT)
|
369
|
517
|
248
|
592
|
434
|
309
|
757
|
437
|
-
|
427
|
-
|
922
|
-
|
-
|
Nettowinst (verlies)
1 |
239
|
344
|
162
|
393
|
292
|
205
|
508
|
293
|
208
|
282
|
-
|
614
|
365
|
270
|
Nettomarge
|
3,64%
|
4,97%
|
4,35%
|
5,04%
|
7,04%
|
4,65%
|
5,52%
|
5,88%
|
4,1%
|
5,6%
|
-
|
5,77%
|
6,55%
|
4,66%
|
WPA
|
23,80
|
33,49
|
15,69
|
37,97
|
28,28
|
19,89
|
49,11
|
28,29
|
-
|
27,32
|
-
|
59,37
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
12,00
|
-
|
-
|
15,00
|
-
|
-
|
-
|
-
|
18,00
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
10-11-21
|
09-02-22
|
11-05-22
|
09-11-22
|
09-02-23
|
10-05-23
|
09-08-23
|
08-11-23
|
07-02-24
|
07-02-24
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
670
|
-
|
1.696
|
2.046
|
2.362
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-34
|
-
|
-
|
934
|
901
|
965
|
1.165
|
1.385
|
ROE (netto-inkomsten/eigen vermogen)
|
27,2%
|
20,5%
|
25%
|
24,5%
|
26,8%
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
10,6%
|
12,6%
|
15,1%
|
16,4%
|
17,6%
|
-
|
-
|
-
|
Totale activa
1 |
3.262
|
3.575
|
4.454
|
4.775
|
5.746
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
196,0
|
239,0
|
289,0
|
330,0
|
398,0
|
483,0
|
579,0
|
691,0
|
Cashflow per aandeel
|
52,90
|
61,50
|
82,30
|
92,90
|
115,0
|
-
|
-
|
-
|
Capex
1 |
106
|
-
|
146
|
73
|
165
|
180
|
180
|
180
|
Capex/omzet
|
0,9%
|
-
|
1,01%
|
0,45%
|
0,86%
|
0,82%
|
0,72%
|
0,63%
|
Datum van publicatie
|
13-08-19
|
12-08-20
|
10-08-21
|
10-08-22
|
09-08-23
|
-
|
-
|
-
|
Laatste slotkoers
1.852
JPY Gemiddelde koersdoel
3.200
JPY Spread / Gemiddelde doel +72,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,89% | 128 mln. | | -10,85% | 195 mld. | | +4,84% | 173 mld. | | +3,63% | 155 mld. | | +4,00% | 100 mld. | | +10,39% | 79,97 mld. | | +24,59% | 75,6 mld. | | -7,49% | 71,69 mld. | | -20,21% | 53,13 mld. | | -10,40% | 43,19 mld. |
IT Diensten & Consulting - Andere
|