Beurs gesloten -
OTC Markets
20:12:47 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,13
USD
|
-1,09%
|
|
+10,27%
|
+54,12%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.828.813
|
3.458.669
|
3.650.120
|
4.857.727
|
4.987.844
|
12.241.747
|
-
|
-
|
Bedrijfswaarde
1 |
3.828.813
|
3.458.669
|
3.650.120
|
5.385.964
|
4.115.851
|
9.290.573
|
12.241.747
|
12.241.747
|
K/w-verhouding
|
14
x
|
13,4
x
|
22,7
x
|
11,6
x
|
13,6
x
|
13,4
x
|
13,7
x
|
13,5
x
|
Dividendrendement
|
4,66%
|
4,55%
|
4,46%
|
3,58%
|
3,93%
|
2,62%
|
2,56%
|
3,02%
|
Marktkapitalisatie/omzet
|
0,7
x
|
0,63
x
|
0,67
x
|
0,83
x
|
0,75
x
|
1,25
x
|
1,53
x
|
1,53
x
|
Bedrijfswaarde/omzet
|
0,7
x
|
0,63
x
|
0,67
x
|
0,83
x
|
0,75
x
|
1,25
x
|
1,53
x
|
1,53
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
4.212.847
x
|
3.633.991
x
|
3.510.406
x
|
4.866.175
x
|
5.793.930
x
|
10.081.103
x
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
Price to Book
|
1,06
x
|
1,02
x
|
1
x
|
1,2
x
|
1,4
x
|
1,79
x
|
2,28
x
|
2,26
x
|
Aantal aandelen (in duizenden)
|
2.142.193
|
2.096.163
|
2.079.841
|
2.044.498
|
1.958.321
|
1.960.876
|
-
|
-
|
Referentieprijs
2 |
1.787
|
1.650
|
1.755
|
2.376
|
2.547
|
6.243
|
6.243
|
6.243
|
Datum van publicatie
|
20-05-19
|
20-05-20
|
20-05-21
|
20-05-22
|
19-05-23
|
20-05-24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.476.720
|
5.465.432
|
5.461.195
|
5.863.770
|
6.648.600
|
7.424.667
|
7.977.300
|
8.024.333
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
393.467
|
295.291
|
588.473
|
642.877
|
881.156
|
781.910
|
828.825
|
Operationele Marge
|
-
|
7,2%
|
5,41%
|
10,04%
|
9,67%
|
11,87%
|
9,8%
|
10,33%
|
Resultaat voor belastingen (EBT)
1 |
385.733
|
354.127
|
243.174
|
554.272
|
529.358
|
821.861
|
1.219.902
|
1.210.327
|
Nettowinst (verlies)
1 |
274.579
|
259.763
|
161.801
|
420.484
|
376.447
|
695.808
|
888.131
|
887.806
|
Nettomarge
|
5,01%
|
4,75%
|
2,96%
|
7,17%
|
5,66%
|
9,37%
|
11,13%
|
11,06%
|
WPA
2 |
127,7
|
123,2
|
77,38
|
204,5
|
187,3
|
351,6
|
454,1
|
461,2
|
Free Cash Flow
|
908.842
|
951.755
|
1.039.800
|
998.264
|
860.874
|
921.583
|
-
|
-
|
FCF-marge
|
16,59%
|
17,41%
|
19,04%
|
17,02%
|
12,95%
|
12,41%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
330,99%
|
366,39%
|
642,64%
|
237,41%
|
228,68%
|
132,45%
|
-
|
-
|
Dividend per aandeel
2 |
83,33
|
75,00
|
78,33
|
85,00
|
100,0
|
123,0
|
160,1
|
188,8
|
Datum van publicatie
|
20-05-19
|
20-05-20
|
20-05-21
|
20-05-22
|
19-05-23
|
20-05-24
|
-
|
-
|
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 |
2.743.021
|
2.743.719
|
1.430.192
|
2.885.617
|
1.486.533
|
1.491.620
|
1.628.749
|
1.778.855
|
3.407.604
|
1.804.443
|
1.436.553
|
1.822.527
|
-
|
3.744.117
|
1.890.528
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
151.816
|
92.528
|
-
|
363.999
|
128.017
|
-
|
163.038
|
-
|
127.672
|
238.026
|
163.660
|
168.567
|
-
|
273.344
|
306.252
|
Nettowinst (verlies)
1 |
116.611
|
62.393
|
109.551
|
269.278
|
104.841
|
46.365
|
124.555
|
-38.038
|
86.517
|
184.917
|
105.013
|
127.950
|
77.055
|
205.005
|
312.477
|
Nettomarge
|
4,25%
|
2,27%
|
7,66%
|
9,33%
|
7,05%
|
3,11%
|
7,65%
|
-2,14%
|
2,54%
|
10,25%
|
7,31%
|
7,02%
|
-
|
5,48%
|
16,53%
|
WPA
2 |
55,16
|
29,79
|
-
|
130,0
|
51,34
|
23,16
|
61,51
|
-55,98
|
128,6
|
91,91
|
52,57
|
64,37
|
39,01
|
103,4
|
157,9
|
Dividend per aandeel
2 |
43,33
|
45,00
|
-
|
40,00
|
-
|
45,00
|
-
|
50,00
|
150,0
|
-
|
50,00
|
-
|
60,50
|
60,50
|
-
|
Datum van publicatie
|
19-11-19
|
19-11-20
|
19-11-21
|
19-11-21
|
14-02-22
|
20-05-22
|
05-08-22
|
18-11-22
|
18-11-22
|
14-02-23
|
19-05-23
|
07-08-23
|
17-11-23
|
17-11-23
|
14-02-24
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
528.237
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
871.993
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
908.842
|
951.755
|
1.039.800
|
998.264
|
860.874
|
921.583
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,4%
|
7,5%
|
4,6%
|
10,9%
|
9,8%
|
15,9%
|
15,1%
|
15,7%
|
ROA (netto-inkomsten/totale activa)
|
1,83%
|
1,52%
|
1,05%
|
2,14%
|
1,83%
|
2,89%
|
4,04%
|
2,92%
|
Totale activa
1 |
14.991.374
|
17.053.209
|
15.474.168
|
19.642.085
|
20.523.771
|
24.070.155
|
22.010.687
|
30.404.330
|
Nettoactief per aandeel
2 |
1.686
|
1.611
|
1.762
|
1.977
|
1.824
|
2.624
|
2.744
|
2.763
|
Cashflow per aandeel
|
155,0
|
152,0
|
116,0
|
248,0
|
243,0
|
416,0
|
-
|
-
|
Capex
|
36.595
|
45.868
|
138.073
|
103.976
|
146.708
|
150.541
|
-
|
-
|
Capex/omzet
|
0,67%
|
0,84%
|
2,53%
|
1,77%
|
2,21%
|
2,03%
|
-
|
-
|
Datum van publicatie
|
20-05-19
|
20-05-20
|
20-05-21
|
20-05-22
|
19-05-23
|
20-05-24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6.243
JPY Gemiddelde koersdoel
6.010
JPY Spread / Gemiddelde doel -3,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,05% | 49,03 mld. | | +13,18% | 41,81 mld. | | +107,77% | 37,9 mld. | | +32,15% | 36,71 mld. | | +13,13% | 30,18 mld. | | +26,79% | 25,36 mld. | | 0,00% | 21,46 mld. | | +50,04% | 21,11 mld. | | +11,20% | 20,11 mld. |
Schadeverzekeringen - Andere
|