Beurs gesloten -
Japan Exchange
08:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.465
JPY
|
+0,14%
|
|
+3,90%
|
-7,85%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
122.740
|
178.953
|
185.287
|
179.824
|
189.814
|
180.691
|
-
|
-
|
Bedrijfswaarde
1 |
95.384
|
154.256
|
160.317
|
151.090
|
158.537
|
180.691
|
180.691
|
180.691
|
K/w-verhouding
|
18,3
x
|
22,9
x
|
21,3
x
|
19,3
x
|
17,6
x
|
16
x
|
14,9
x
|
14
x
|
Dividendrendement
|
2,35%
|
1,76%
|
2,05%
|
2,27%
|
2,47%
|
2,89%
|
3,17%
|
3,46%
|
Marktkapitalisatie/omzet
|
1,86
x
|
2,64
x
|
2,8
x
|
2,65
x
|
2,64
x
|
2,38
x
|
2,24
x
|
2,11
x
|
Bedrijfswaarde/omzet
|
1,86
x
|
2,64
x
|
2,8
x
|
2,65
x
|
2,64
x
|
2,38
x
|
2,24
x
|
2,11
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
20.081.722
x
|
26.452.770
x
|
-
|
21.438.185
x
|
26.866.858
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
1,72
x
|
2,32
x
|
2,22
x
|
2,06
x
|
1,99
x
|
1,78
x
|
1,68
x
|
1,58
x
|
Aantal aandelen (in duizenden)
|
52.453
|
52.556
|
52.713
|
52.427
|
52.147
|
52.148
|
-
|
-
|
Referentieprijs
2 |
2.340
|
3.405
|
3.515
|
3.430
|
3.640
|
3.465
|
3.465
|
3.465
|
Datum van publicatie
|
11-11-19
|
04-11-20
|
09-11-21
|
09-11-22
|
14-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
66.120
|
67.814
|
66.221
|
67.838
|
71.915
|
75.800
|
80.700
|
85.600
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
9.347
|
11.381
|
12.314
|
13.351
|
14.338
|
15.300
|
16.400
|
17.600
|
Operationele Marge
|
14,14%
|
16,78%
|
18,6%
|
19,68%
|
19,94%
|
20,18%
|
20,32%
|
20,56%
|
Resultaat voor belastingen (EBT)
1 |
10.004
|
11.646
|
12.660
|
13.650
|
15.135
|
15.800
|
16.900
|
18.100
|
Nettowinst (verlies)
1 |
6.721
|
7.821
|
8.686
|
9.317
|
10.826
|
11.300
|
12.100
|
12.900
|
Nettomarge
|
10,16%
|
11,53%
|
13,12%
|
13,73%
|
15,05%
|
14,91%
|
14,99%
|
15,07%
|
WPA
2 |
127,8
|
148,8
|
164,9
|
177,6
|
206,5
|
216,7
|
232,0
|
247,4
|
Free Cash Flow
|
6.112
|
6.765
|
-
|
8.388
|
7.065
|
-
|
-
|
-
|
FCF-marge
|
9,24%
|
9,98%
|
-
|
12,36%
|
9,82%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
90,94%
|
86,5%
|
-
|
90,03%
|
65,26%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
55,00
|
60,00
|
72,00
|
78,00
|
90,00
|
100,0
|
110,0
|
120,0
|
Datum van publicatie
|
11-11-19
|
04-11-20
|
09-11-21
|
09-11-22
|
14-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
---|
Omzet
1 |
35.137
|
33.372
|
15.292
|
33.768
|
16.572
|
16.908
|
36.050
|
17.812
|
17.124
|
37.047
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.991
|
7.906
|
3.091
|
8.225
|
3.431
|
4.012
|
8.735
|
4.625
|
3.739
|
8.989
|
Operationele Marge
|
19,9%
|
23,69%
|
20,21%
|
24,36%
|
20,7%
|
23,73%
|
24,23%
|
25,97%
|
21,83%
|
24,26%
|
Resultaat voor belastingen (EBT)
1 |
7.144
|
8.050
|
3.241
|
8.431
|
3.488
|
4.169
|
8.849
|
5.123
|
3.946
|
9.264
|
Nettowinst (verlies)
1 |
4.712
|
5.495
|
2.228
|
5.816
|
2.309
|
2.890
|
6.134
|
3.621
|
2.710
|
6.376
|
Nettomarge
|
13,41%
|
16,47%
|
14,57%
|
17,22%
|
13,93%
|
17,09%
|
17,02%
|
20,33%
|
15,83%
|
17,21%
|
WPA
2 |
89,66
|
104,4
|
42,41
|
110,8
|
44,06
|
55,12
|
117,0
|
69,05
|
51,97
|
122,3
|
Dividend per aandeel
|
27,50
|
32,50
|
-
|
36,00
|
-
|
-
|
39,00
|
-
|
-
|
45,00
|
Datum van publicatie
|
01-05-20
|
07-05-21
|
10-02-22
|
10-05-22
|
10-08-22
|
10-02-23
|
12-05-23
|
10-08-23
|
09-02-24
|
10-05-24
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
27.356
|
24.697
|
24.970
|
28.734
|
31.277
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
6.112
|
6.765
|
-
|
8.388
|
7.065
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,4%
|
10,5%
|
10,8%
|
10,9%
|
11,9%
|
11,5%
|
11,6%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
10,3%
|
12%
|
12,6%
|
12,9%
|
13,1%
|
9,4%
|
18,4%
|
18,4%
|
Totale activa
1 |
65.059
|
65.145
|
68.909
|
72.424
|
82.661
|
120.213
|
65.761
|
70.109
|
Nettoactief per aandeel
2 |
1.362
|
1.467
|
1.582
|
1.666
|
1.828
|
1.945
|
2.067
|
2.194
|
Cashflow per aandeel
|
185,0
|
207,0
|
221,0
|
236,0
|
274,0
|
-
|
-
|
-
|
Capex
|
4.438
|
3.804
|
3.735
|
4.662
|
6.002
|
-
|
-
|
-
|
Capex/omzet
|
6,71%
|
5,61%
|
5,64%
|
6,87%
|
8,35%
|
-
|
-
|
-
|
Datum van publicatie
|
11-11-19
|
04-11-20
|
09-11-21
|
09-11-22
|
14-11-23
|
-
|
-
|
-
|
Laatste slotkoers
3.465
JPY Gemiddelde koersdoel
5.500
JPY Spread / Gemiddelde doel +58,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,85% | 1,12 mld. | | +16,19% | 71,05 mld. | | +7,63% | 17,49 mld. | | +14,16% | 13,96 mld. | | +13,07% | 12,57 mld. | | +12,91% | 9,77 mld. | | -25,53% | 6,28 mld. | | -7,26% | 5,79 mld. | | +2,19% | 5,21 mld. | | +1,65% | 5,09 mld. |
Bedrijfsondersteunende diensten - NEC
|