Vertraagde tijd
Japan Exchange
04:30:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
429
JPY
|
-0,92%
|
|
-4,45%
|
-1,61%
|
Fiscaal tijdperk: Juni |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
60.107
|
41.319
|
32.214
|
30.519
|
-
|
-
|
Bedrijfswaarde
1 |
104.625
|
79.827
|
74.771
|
72.099
|
76.343
|
75.671
|
K/w-verhouding
|
25,1
x
|
15,3
x
|
8,96
x
|
7,06
x
|
24,1
x
|
19
x
|
Dividendrendement
|
1,12%
|
1,78%
|
2,84%
|
3,7%
|
1,27%
|
1,62%
|
Marktkapitalisatie/omzet
|
1,75
x
|
1,18
x
|
0,94
x
|
0,79
x
|
0,89
x
|
0,69
x
|
Bedrijfswaarde/omzet
|
3,05
x
|
2,28
x
|
2,17
x
|
1,87
x
|
2,23
x
|
1,72
x
|
Bedrijfswaarde/EBITDA
|
15,2
x
|
-
|
7,48
x
|
6,73
x
|
12
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-20,3
x
|
-14
x
|
-24,5
x
|
71,4
x
|
FCF Yield
|
-
|
-
|
-4,92%
|
-7,13%
|
-4,08%
|
1,4%
|
Price to Book
|
2,8
x
|
1,64
x
|
1,14
x
|
0,79
x
|
0,78
x
|
0,76
x
|
Aantal aandelen (in duizenden)
|
32.899
|
35.016
|
35.206
|
70.483
|
-
|
-
|
Referentieprijs
2 |
1.827
|
1.180
|
915,0
|
433,0
|
433,0
|
433,0
|
Datum van publicatie
|
12-08-21
|
15-08-22
|
14-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
28.415
|
34.249
|
34.945
|
34.415
|
38.576
|
34.242
|
44.042
|
EBITDA
1 |
-
|
6.891
|
-
|
9.991
|
10.712
|
6.368
|
6.841
|
Bedrijfsresultaat (EBIT)
1 |
-
|
4.399
|
5.146
|
6.864
|
7.226
|
3.326
|
4.086
|
Operationele Marge
|
-
|
12,84%
|
14,73%
|
19,94%
|
18,73%
|
9,71%
|
9,28%
|
Resultaat voor belastingen (EBT)
1 |
-
|
3.428
|
4.310
|
5.351
|
6.447
|
1.994
|
2.474
|
Nettowinst (verlies)
1 |
-
|
1.990
|
2.695
|
3.592
|
4.410
|
1.886
|
2.304
|
Nettomarge
|
-
|
5,81%
|
7,71%
|
10,44%
|
11,43%
|
5,51%
|
5,23%
|
WPA
2 |
63,75
|
72,86
|
77,19
|
102,2
|
61,30
|
18,00
|
22,80
|
Free Cash Flow
1 |
-
|
-
|
-
|
-3.682
|
-5.143
|
-3.117
|
1.060
|
FCF-marge
|
-
|
-
|
-
|
-10,7%
|
-13,33%
|
-9,1%
|
2,41%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
15,49%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
46,01%
|
Dividend per aandeel
2 |
-
|
20,52
|
21,00
|
26,00
|
16,00
|
5,500
|
7,000
|
Datum van publicatie
|
24-03-21
|
12-08-21
|
15-08-22
|
14-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
10.196
|
18.310
|
8.398
|
8.237
|
16.635
|
8.323
|
8.287
|
16.610
|
7.437
|
6.221
|
15.068
|
6.785
|
17.300
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.217
|
4.158
|
667
|
321
|
988
|
1.527
|
1.396
|
2.923
|
1.334
|
714
|
1.765
|
541
|
5.147
|
Operationele Marge
|
31,55%
|
22,71%
|
7,94%
|
3,9%
|
5,94%
|
18,35%
|
16,85%
|
17,6%
|
17,94%
|
11,48%
|
11,71%
|
7,97%
|
29,75%
|
Resultaat voor belastingen (EBT)
|
2.971
|
3.773
|
601
|
-
|
-
|
1.453
|
-
|
2.501
|
1.145
|
498
|
1.458
|
-
|
-
|
Nettowinst (verlies)
1 |
1.911
|
2.396
|
400
|
-
|
-
|
905
|
-
|
1.560
|
767
|
283
|
865
|
119
|
3.336
|
Nettomarge
|
18,74%
|
13,09%
|
4,76%
|
-
|
-
|
10,87%
|
-
|
9,39%
|
10,31%
|
4,55%
|
5,74%
|
1,75%
|
19,28%
|
WPA
|
54,83
|
68,72
|
11,41
|
-
|
-
|
25,79
|
-
|
44,42
|
21,81
|
4,020
|
12,29
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-11-21
|
14-02-22
|
16-05-22
|
15-08-22
|
15-08-22
|
14-11-22
|
14-02-23
|
14-02-23
|
15-05-23
|
14-11-23
|
14-02-24
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
44.518
|
38.508
|
42.557
|
41.580
|
45.824
|
45.152
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
6,46
x
|
-
|
4,26
x
|
3,882
x
|
7,196
x
|
6,6
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
-3.682
|
-5.143
|
-3.117
|
1.060
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
13,1%
|
11,2%
|
13,4%
|
13%
|
3,3%
|
4,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
4,77%
|
5,86%
|
4,5%
|
1,3%
|
1,6%
|
Totale activa
1 |
-
|
-
|
56.454
|
61.303
|
98.000
|
145.038
|
144.000
|
Nettoactief per aandeel
2 |
-
|
652,0
|
718,0
|
802,0
|
548,0
|
552,0
|
571,0
|
Cashflow per aandeel
|
-
|
164,0
|
159,0
|
191,0
|
-
|
-
|
-
|
Capex
1 |
-
|
2.264
|
7.954
|
17.509
|
11.212
|
9.361
|
3.071
|
Capex/omzet
|
-
|
6,61%
|
22,76%
|
50,88%
|
29,06%
|
27,34%
|
6,97%
|
Datum van publicatie
|
24-03-21
|
12-08-21
|
15-08-22
|
14-08-23
|
-
|
-
|
-
|
Laatste slotkoers
433
JPY Gemiddelde koersdoel
520
JPY Spread / Gemiddelde doel +20,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,61% | 196 mln. | | +10,26% | 139 mld. | | +4,82% | 81,36 mld. | | -3,03% | 78,57 mld. | | +1,26% | 76,17 mld. | | -8,16% | 67,47 mld. | | +59,07% | 59,43 mld. | | +5,92% | 45,64 mld. | | -.--% | 43,26 mld. | | +8,47% | 42,83 mld. |
Elektriciteitsbedrijven - Andere
|