Beurs gesloten -
Japan Exchange
08:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.603
JPY
|
-0,42%
|
|
-0,23%
|
+6,20%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
119.361
|
99.537
|
119.122
|
185.705
|
169.529
|
203.846
|
-
|
-
|
Bedrijfswaarde
1 |
163.498
|
155.987
|
179.045
|
228.737
|
202.946
|
246.770
|
260.201
|
272.661
|
K/w-verhouding
|
17,5
x
|
11,2
x
|
14,5
x
|
9,48
x
|
7,74
x
|
17
x
|
16,9
x
|
16
x
|
Dividendrendement
|
3,26%
|
3,97%
|
3,26%
|
4,22%
|
4,6%
|
3,86%
|
3,91%
|
3,96%
|
Marktkapitalisatie/omzet
|
0,64
x
|
0,52
x
|
0,62
x
|
0,8
x
|
0,76
x
|
1,08
x
|
1,05
x
|
1,01
x
|
Bedrijfswaarde/omzet
|
0,88
x
|
0,81
x
|
0,93
x
|
0,99
x
|
0,91
x
|
1,3
x
|
1,34
x
|
1,35
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
8,02
x
|
8,92
x
|
6,08
x
|
5,62
x
|
10,2
x
|
10,1
x
|
9,96
x
|
Bedrijfswaarde/FCF
|
-84,5
x
|
-69,8
x
|
42,2
x
|
9,08
x
|
8,04
x
|
36
x
|
-87,4
x
|
-141
x
|
FCF Yield
|
-1,18%
|
-1,43%
|
2,37%
|
11%
|
12,4%
|
2,78%
|
-1,14%
|
-0,71%
|
Price to Book
|
0,66
x
|
0,6
x
|
0,64
x
|
0,91
x
|
0,79
x
|
0,94
x
|
0,93
x
|
0,91
x
|
Aantal aandelen (in duizenden)
|
85.563
|
84.140
|
80.980
|
80.741
|
77.944
|
77.982
|
-
|
-
|
Referentieprijs
2 |
1.395
|
1.183
|
1.471
|
2.300
|
2.175
|
2.614
|
2.614
|
2.614
|
Datum van publicatie
|
14-05-19
|
12-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
186.172
|
191.721
|
192.024
|
231.461
|
223.948
|
189.600
|
194.250
|
202.025
|
EBITDA
1 |
16.219
|
19.445
|
20.073
|
37.618
|
36.122
|
24.290
|
25.751
|
27.379
|
Bedrijfsresultaat (EBIT)
1 |
8.795
|
11.101
|
10.963
|
27.748
|
26.090
|
13.700
|
14.675
|
15.500
|
Operationele Marge
|
4,72%
|
5,79%
|
5,71%
|
11,99%
|
11,65%
|
7,23%
|
7,55%
|
7,67%
|
Resultaat voor belastingen (EBT)
1 |
11.162
|
13.955
|
13.466
|
30.702
|
41.159
|
17.400
|
18.200
|
18.767
|
Nettowinst (verlies)
1 |
6.912
|
8.951
|
8.454
|
19.703
|
22.455
|
12.133
|
12.175
|
12.750
|
Nettomarge
|
3,71%
|
4,67%
|
4,4%
|
8,51%
|
10,03%
|
6,4%
|
6,27%
|
6,31%
|
WPA
2 |
79,80
|
105,7
|
101,7
|
242,6
|
281,1
|
153,5
|
154,8
|
163,1
|
Free Cash Flow
1 |
-1.936
|
-2.236
|
4.239
|
25.205
|
25.244
|
6.849
|
-2.978
|
-1.927
|
FCF-marge
|
-1,04%
|
-1,17%
|
2,21%
|
10,89%
|
11,27%
|
3,61%
|
-1,53%
|
-0,95%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
21,12%
|
67%
|
69,89%
|
28,2%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
50,14%
|
127,92%
|
112,42%
|
56,45%
|
-
|
-
|
Dividend per aandeel
2 |
45,50
|
47,00
|
48,00
|
97,00
|
100,0
|
101,0
|
102,2
|
103,5
|
Datum van publicatie
|
14-05-19
|
12-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
95.231
|
96.490
|
92.945
|
54.689
|
105.789
|
61.094
|
64.578
|
69.314
|
54.206
|
123.520
|
54.343
|
46.085
|
46.678
|
93.532
|
47.202
|
47.466
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.551
|
5.550
|
4.440
|
5.400
|
9.540
|
8.570
|
9.638
|
13.408
|
4.247
|
17.655
|
4.631
|
3.804
|
3.342
|
6.541
|
3.742
|
3.467
|
Operationele Marge
|
5,83%
|
5,75%
|
4,78%
|
9,87%
|
9,02%
|
14,03%
|
14,92%
|
19,34%
|
7,83%
|
14,29%
|
8,52%
|
8,25%
|
7,16%
|
6,99%
|
7,93%
|
7,3%
|
Resultaat voor belastingen (EBT)
|
6.747
|
-
|
5.670
|
-
|
10.836
|
10.071
|
-
|
21.892
|
-
|
26.613
|
6.507
|
-
|
5.345
|
8.531
|
5.561
|
-
|
Nettowinst (verlies)
1 |
4.302
|
4.649
|
3.360
|
-
|
7.700
|
7.056
|
-
|
11.725
|
-
|
14.781
|
4.337
|
-
|
3.518
|
5.488
|
3.728
|
2.884
|
Nettomarge
|
4,52%
|
4,82%
|
3,62%
|
-
|
7,28%
|
11,55%
|
-
|
16,92%
|
-
|
11,97%
|
7,98%
|
-
|
7,54%
|
5,87%
|
7,9%
|
6,08%
|
WPA
|
50,45
|
-
|
40,21
|
-
|
94,28
|
87,02
|
-
|
145,6
|
-
|
184,0
|
54,82
|
-
|
44,32
|
69,19
|
47,25
|
-
|
Dividend per aandeel
|
18,00
|
-
|
24,00
|
-
|
38,00
|
-
|
-
|
-
|
-
|
50,00
|
-
|
-
|
-
|
50,50
|
-
|
-
|
Datum van publicatie
|
07-11-19
|
12-05-20
|
06-11-20
|
09-11-21
|
09-11-21
|
07-02-22
|
13-05-22
|
05-08-22
|
08-11-22
|
08-11-22
|
07-02-23
|
12-05-23
|
04-08-23
|
09-11-23
|
07-02-24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
44.137
|
56.450
|
59.923
|
43.032
|
33.417
|
42.924
|
56.355
|
68.815
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,721
x
|
2,903
x
|
2,985
x
|
1,144
x
|
0,9251
x
|
1,767
x
|
2,188
x
|
2,513
x
|
Free Cash Flow
1 |
-1.936
|
-2.236
|
4.239
|
25.205
|
25.244
|
6.849
|
-2.978
|
-1.927
|
ROE (netto-inkomsten/eigen vermogen)
|
3,8%
|
5,2%
|
4,77%
|
10%
|
10,7%
|
5,57%
|
5,48%
|
5,75%
|
ROA (netto-inkomsten/totale activa)
|
3,4%
|
4,24%
|
2,53%
|
8,42%
|
7,67%
|
3,44%
|
3,49%
|
3,51%
|
Totale activa
1 |
203.574
|
211.049
|
333.715
|
234.034
|
292.887
|
352.816
|
348.954
|
363.662
|
Nettoactief per aandeel
2 |
2.119
|
1.978
|
2.301
|
2.519
|
2.738
|
2.786
|
2.826
|
2.864
|
Cashflow per aandeel
2 |
165,0
|
204,0
|
211,0
|
364,0
|
406,0
|
283,0
|
314,0
|
335,0
|
Capex
1 |
15.935
|
20.149
|
16.746
|
9.298
|
12.977
|
18.000
|
26.500
|
28.167
|
Capex/omzet
|
8,56%
|
10,51%
|
8,72%
|
4,02%
|
5,79%
|
9,49%
|
13,64%
|
13,94%
|
Datum van publicatie
|
14-05-19
|
12-05-20
|
13-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Laatste slotkoers
2.614
JPY Gemiddelde koersdoel
2.533
JPY Spread / Gemiddelde doel -3,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,20% | 1,29 mld. | | -15,91% | 31,45 mld. | | -1,52% | 6,34 mld. | | -4,96% | 4,93 mld. | | +0,67% | 4,5 mld. | | +4,62% | 4,07 mld. | | +4,41% | 3,6 mld. | | +60,78% | 2,45 mld. | | +1,90% | 2,3 mld. | | -1,43% | 2,26 mld. |
Geïntegreerde logistieke dienstverleners
|