Beurs gesloten -
Japan Exchange
08:00:00 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.724
JPY
|
-0,95%
|
|
+1,91%
|
-1,63%
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
83.217
|
80.814
|
75.069
|
71.726
|
70.647
|
94.846
|
-
|
-
|
Bedrijfswaarde
1 |
21.143
|
25.384
|
32.697
|
36.027
|
49.600
|
98.885
|
94.846
|
94.846
|
K/w-verhouding
|
11,8
x
|
9,29
x
|
10,1
x
|
10,7
x
|
9,38
x
|
10,8
x
|
11,7
x
|
9,08
x
|
Dividendrendement
|
2,51%
|
2,71%
|
2,92%
|
3,06%
|
3,45%
|
2,89%
|
2,81%
|
3,29%
|
Marktkapitalisatie/omzet
|
0,33
x
|
0,29
x
|
0,27
x
|
0,27
x
|
0,25
x
|
0,32
x
|
0,28
x
|
0,27
x
|
Bedrijfswaarde/omzet
|
0,33
x
|
0,29
x
|
0,27
x
|
0,27
x
|
0,25
x
|
0,32
x
|
0,28
x
|
0,27
x
|
Bedrijfswaarde/EBITDA
|
6.060.934
x
|
5.070.214
x
|
5.575.534
x
|
5.688.495
x
|
5.264.690
x
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-68.717.278
x
|
8.243.817
x
|
-6.576.922
x
|
-17.780.425
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
0,8
x
|
0,73
x
|
0,65
x
|
0,59
x
|
0,55
x
|
0,74
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
34.819
|
34.819
|
34.819
|
34.819
|
34.819
|
34.819
|
-
|
-
|
Referentieprijs
2 |
2.390
|
2.321
|
2.156
|
2.060
|
2.029
|
2.724
|
2.724
|
2.724
|
Datum van publicatie
|
13-05-19
|
20-05-20
|
12-05-21
|
11-05-22
|
10-05-23
|
15-05-24
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
249.720
|
282.366
|
283.080
|
263.907
|
282.495
|
312.680
|
334.000
|
347.500
|
EBITDA
|
13.730
|
15.939
|
13.464
|
12.609
|
13.419
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
12.441
|
14.720
|
12.198
|
11.225
|
12.038
|
11.651
|
13.000
|
15.900
|
Operationele Marge
|
4,98%
|
5,21%
|
4,31%
|
4,25%
|
4,26%
|
3,73%
|
3,89%
|
4,58%
|
Resultaat voor belastingen (EBT)
1 |
11.593
|
13.939
|
12.028
|
11.316
|
11.755
|
11.884
|
-
|
14.500
|
Nettowinst (verlies)
1 |
7.022
|
8.698
|
7.467
|
6.727
|
7.534
|
9.165
|
8.100
|
10.450
|
Nettomarge
|
2,81%
|
3,08%
|
2,64%
|
2,55%
|
2,67%
|
2,93%
|
2,43%
|
3,01%
|
WPA
2 |
201,7
|
249,8
|
214,5
|
193,2
|
216,4
|
263,2
|
232,6
|
300,1
|
Free Cash Flow
|
-1.211
|
9.803
|
-11.414
|
-4.034
|
-
|
-
|
-
|
-
|
FCF-marge
|
-0,48%
|
3,47%
|
-4,03%
|
-1,53%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
61,5%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
112,7%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
60,00
|
63,00
|
63,00
|
63,00
|
70,00
|
82,00
|
76,50
|
89,50
|
Datum van publicatie
|
13-05-19
|
20-05-20
|
12-05-21
|
11-05-22
|
10-05-23
|
15-05-24
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2020 S1
|
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 |
129.370
|
136.674
|
146.406
|
-
|
125.980
|
64.659
|
73.268
|
137.927
|
60.427
|
68.380
|
128.807
|
74.840
|
78.848
|
153.688
|
65.613
|
77.685
|
143.298
|
80.411
|
88.971
|
169.382
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.682
|
3.599
|
8.599
|
1.691
|
3.128
|
3.670
|
4.427
|
8.097
|
390
|
2.440
|
2.830
|
4.041
|
5.167
|
9.208
|
807
|
2.532
|
3.339
|
3.256
|
5.056
|
8.312
|
Operationele Marge
|
4,39%
|
2,63%
|
5,87%
|
-
|
2,48%
|
5,68%
|
6,04%
|
5,87%
|
0,65%
|
3,57%
|
2,2%
|
5,4%
|
6,55%
|
5,99%
|
1,23%
|
3,26%
|
2,33%
|
4,05%
|
5,68%
|
4,91%
|
Resultaat voor belastingen (EBT)
|
4.912
|
3.509
|
8.519
|
-
|
3.150
|
3.667
|
4.499
|
8.166
|
468
|
2.502
|
2.970
|
4.209
|
4.576
|
8.785
|
492
|
-
|
2.884
|
4.015
|
-
|
-
|
Nettowinst (verlies)
1 |
2.498
|
1.984
|
5.483
|
-
|
1.683
|
2.437
|
2.607
|
5.044
|
69
|
1.309
|
1.378
|
2.718
|
3.438
|
6.156
|
-153
|
1.307
|
1.154
|
2.410
|
5.601
|
8.011
|
Nettomarge
|
1,93%
|
1,45%
|
3,75%
|
-
|
1,34%
|
3,77%
|
3,56%
|
3,66%
|
0,11%
|
1,91%
|
1,07%
|
3,63%
|
4,36%
|
4,01%
|
-0,23%
|
1,68%
|
0,81%
|
3%
|
6,3%
|
4,73%
|
WPA
|
71,75
|
57,00
|
-
|
-
|
48,35
|
70,00
|
-
|
-
|
1,990
|
-
|
39,59
|
78,05
|
-
|
-
|
-4,400
|
-
|
33,17
|
69,22
|
-
|
-
|
Dividend per aandeel
|
23,00
|
23,00
|
-
|
-
|
23,00
|
-
|
-
|
-
|
-
|
-
|
23,00
|
-
|
-
|
-
|
-
|
-
|
27,00
|
-
|
-
|
-
|
Datum van publicatie
|
13-11-19
|
11-11-20
|
12-05-21
|
10-11-21
|
10-11-21
|
09-02-22
|
11-05-22
|
11-05-22
|
09-08-22
|
09-11-22
|
09-11-22
|
08-02-23
|
10-05-23
|
10-05-23
|
09-08-23
|
08-11-23
|
08-11-23
|
07-02-24
|
15-05-24
|
15-05-24
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
62.074
|
55.430
|
42.372
|
35.699
|
21.047
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-1.211
|
9.803
|
-11.414
|
-4.034
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6,9%
|
8,1%
|
6,6%
|
5,7%
|
6%
|
7%
|
6%
|
7,5%
|
ROA (netto-inkomsten/totale activa)
|
6,62%
|
7,14%
|
5,6%
|
5,02%
|
5%
|
4,72%
|
-
|
-
|
Totale activa
1 |
106.108
|
121.797
|
133.244
|
133.940
|
150.668
|
194.123
|
-
|
-
|
Nettoactief per aandeel
|
2.987
|
3.162
|
3.323
|
3.488
|
3.668
|
3.849
|
-
|
-
|
Cashflow per aandeel
|
234,0
|
285,0
|
251,0
|
233,0
|
256,0
|
320,0
|
-
|
-
|
Capex
1 |
4.217
|
11.158
|
3.450
|
4.397
|
7.409
|
3.000
|
3.000
|
3.000
|
Capex/omzet
|
1,69%
|
3,95%
|
1,22%
|
1,67%
|
2,62%
|
0,97%
|
0,9%
|
0,86%
|
Datum van publicatie
|
13-05-19
|
20-05-20
|
12-05-21
|
11-05-22
|
10-05-23
|
15-05-24
|
-
|
-
|
Laatste slotkoers
2.724
JPY Gemiddelde koersdoel
3.400
JPY Spread / Gemiddelde doel +24,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,63% | 612 mln. | | +2,55% | 71,53 mld. | | -3,31% | 55,62 mld. | | +25,07% | 38,55 mld. | | +14,76% | 31,77 mld. | | +13,26% | 28,99 mld. | | +17,08% | 21,54 mld. | | +17,23% | 19,91 mld. | | +35,34% | 17,83 mld. | | +78,65% | 17,59 mld. |
Bouw & Techniek - Andere
|