Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.135
JPY
|
+8,39%
|
|
+15,37%
|
+40,41%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
528.492
|
517.460
|
721.249
|
286.401
|
258.914
|
432.646
|
-
|
-
|
Bedrijfswaarde
1 |
635.217
|
609.990
|
796.943
|
391.413
|
367.348
|
364.211
|
529.084
|
537.436
|
K/w-verhouding
|
35,7
x
|
31,9
x
|
83,9
x
|
18,6
x
|
7,68
x
|
13,3
x
|
23
x
|
21,3
x
|
Dividendrendement
|
1,11%
|
1,12%
|
0,81%
|
2,11%
|
2,44%
|
2,02%
|
1,51%
|
1,51%
|
Marktkapitalisatie/omzet
|
1,15
x
|
1,07
x
|
1,66
x
|
0,56
x
|
0,37
x
|
0,58
x
|
0,65
x
|
0,65
x
|
Bedrijfswaarde/omzet
|
1,38
x
|
1,26
x
|
1,83
x
|
0,76
x
|
0,52
x
|
0,58
x
|
0,8
x
|
0,81
x
|
Bedrijfswaarde/EBITDA
|
11,8
x
|
10,4
x
|
15,6
x
|
7,2
x
|
4,59
x
|
8,06
x
|
8,86
x
|
8,63
x
|
Bedrijfswaarde/FCF
|
-3.471.132.329
x
|
17.906.110
x
|
26.159.297
x
|
-20.134.425
x
|
92.321.590
x
|
55.989.364
x
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
-0%
|
0%
|
0%
|
-
|
-
|
Price to Book
|
1,61
x
|
1,6
x
|
2,01
x
|
0,75
x
|
0,64
x
|
0,8
x
|
1,01
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
106.336
|
105.604
|
105.600
|
105.101
|
105.121
|
104.630
|
-
|
-
|
Referentieprijs
2 |
4.970
|
4.900
|
6.830
|
2.725
|
2.463
|
4.135
|
4.135
|
4.135
|
Datum van publicatie
|
26-04-19
|
28-04-20
|
28-04-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
461.199
|
485.623
|
434.776
|
515.313
|
706.073
|
632.985
|
661.750
|
662.750
|
EBITDA
1 |
53.906
|
58.908
|
50.978
|
54.368
|
80.011
|
64.200
|
59.700
|
62.300
|
Bedrijfsresultaat (EBIT)
1 |
17.831
|
21.351
|
13.515
|
17.858
|
43.743
|
33.597
|
22.500
|
24.550
|
Operationele Marge
|
3,87%
|
4,4%
|
3,11%
|
3,47%
|
6,2%
|
5,31%
|
3,4%
|
3,7%
|
Resultaat voor belastingen (EBT)
|
21.064
|
23.393
|
13.331
|
21.329
|
47.403
|
40.151
|
-
|
27.100
|
Nettowinst (verlies)
1 |
14.820
|
16.266
|
8.592
|
15.459
|
33.721
|
27.304
|
18.750
|
20.000
|
Nettomarge
|
3,21%
|
3,35%
|
1,98%
|
3%
|
4,78%
|
4,31%
|
2,83%
|
3,02%
|
WPA
2 |
139,4
|
153,6
|
81,37
|
146,7
|
320,8
|
259,7
|
179,7
|
193,8
|
Free Cash Flow
|
-183
|
34.066
|
30.465
|
-19.440
|
3.979
|
6.505
|
-
|
-
|
FCF-marge
|
-0,04%
|
7,01%
|
7,01%
|
-3,77%
|
0,56%
|
1,03%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
57,83%
|
59,76%
|
-
|
4,97%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
209,43%
|
354,57%
|
-
|
11,8%
|
23,82%
|
-
|
-
|
Dividend per aandeel
2 |
55,00
|
55,00
|
55,00
|
57,50
|
60,00
|
70,00
|
62,50
|
62,50
|
Datum van publicatie
|
26-04-19
|
28-04-20
|
28-04-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
---|
Omzet
1 |
230.116
|
202.693
|
105.091
|
207.880
|
128.244
|
179.189
|
144.515
|
158.328
|
302.843
|
183.173
|
220.057
|
155.275
|
145.631
|
300.906
|
148.678
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
18.174
|
14.859
|
-3.608
|
2.805
|
40
|
15.013
|
13.022
|
-4.602
|
8.420
|
12.787
|
22.536
|
23.622
|
5.197
|
28.819
|
-395
|
Operationele Marge
|
7,9%
|
7,33%
|
-3,43%
|
1,35%
|
0,03%
|
8,38%
|
9,01%
|
-2,91%
|
2,78%
|
6,98%
|
10,24%
|
15,21%
|
3,57%
|
9,58%
|
-0,27%
|
Resultaat voor belastingen (EBT)
1 |
20.614
|
16.143
|
-3.285
|
4.194
|
1.342
|
-
|
14.297
|
-
|
9.803
|
14.209
|
23.391
|
25.683
|
-
|
34.228
|
2.558
|
Nettowinst (verlies)
1 |
14.786
|
11.760
|
-2.402
|
2.922
|
982
|
11.555
|
10.321
|
-3.430
|
6.891
|
10.349
|
16.481
|
18.597
|
6.000
|
24.597
|
877
|
Nettomarge
|
6,43%
|
5,8%
|
-2,29%
|
1,41%
|
0,77%
|
6,45%
|
7,14%
|
-2,17%
|
2,28%
|
5,65%
|
7,49%
|
11,98%
|
4,12%
|
8,17%
|
0,59%
|
WPA
2 |
139,3
|
111,4
|
-
|
27,68
|
9,320
|
-
|
98,21
|
-32,65
|
65,56
|
98,46
|
-
|
176,9
|
57,07
|
234,0
|
8,330
|
Dividend per aandeel
|
27,50
|
27,50
|
-
|
27,50
|
-
|
-
|
-
|
-
|
30,00
|
-
|
-
|
-
|
-
|
30,00
|
-
|
Datum van publicatie
|
29-10-19
|
29-10-20
|
29-10-21
|
29-10-21
|
28-01-22
|
27-04-22
|
28-07-22
|
27-10-22
|
27-10-22
|
27-01-23
|
27-04-23
|
27-07-23
|
31-10-23
|
31-10-23
|
30-01-24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
106.725
|
92.530
|
75.694
|
105.012
|
108.434
|
84.637
|
96.438
|
104.790
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,98
x
|
1,571
x
|
1,485
x
|
1,932
x
|
1,355
x
|
1,318
x
|
1,615
x
|
1,682
x
|
Free Cash Flow
|
-183
|
34.066
|
30.465
|
-19.440
|
3.979
|
6.505
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
4,5%
|
5%
|
2,5%
|
4,2%
|
8,6%
|
6,4%
|
4,18%
|
4,42%
|
ROA (netto-inkomsten/totale activa)
|
3,94%
|
4,44%
|
2,85%
|
3,49%
|
7,14%
|
5,71%
|
-
|
-
|
Totale activa
1 |
376.570
|
366.320
|
301.509
|
443.560
|
472.208
|
477.870
|
-
|
-
|
Nettoactief per aandeel
2 |
3.078
|
3.056
|
3.404
|
3.642
|
3.829
|
4.345
|
4.091
|
4.211
|
Cashflow per aandeel
|
479,0
|
508,0
|
436,0
|
493,0
|
666,0
|
626,0
|
-
|
-
|
Capex
|
32.798
|
34.310
|
33.932
|
40.375
|
37.814
|
40.871
|
-
|
-
|
Capex/omzet
|
7,11%
|
7,07%
|
7,8%
|
7,84%
|
5,36%
|
6,46%
|
-
|
-
|
Datum van publicatie
|
26-04-19
|
28-04-20
|
28-04-21
|
27-04-22
|
27-04-23
|
25-04-24
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
4.135
JPY Gemiddelde koersdoel
2.730
JPY Spread / Gemiddelde doel -33,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +40,41% | 2,75 mld. | | +0,89% | 17,64 mld. | | +28,35% | 16,4 mld. | | -6,96% | 12,12 mld. | | +10,84% | 9,16 mld. | | +16,20% | 8,89 mld. | | +3,56% | 7,48 mld. | | -2,58% | 6,96 mld. | | +8,30% | 6,51 mld. | | -5,97% | 5,03 mld. |
Aardgasbedrijven - Andere
|