Vertraagde tijd
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.583
JPY
|
-3,12%
|
|
-2,94%
|
+22,43%
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.806
|
7.864
|
9.981
|
10.448
|
25.003
|
37.031
|
-
|
-
|
Bedrijfswaarde
1 |
9.730
|
8.850
|
11.773
|
12.425
|
26.161
|
34.528
|
33.918
|
30.786
|
K/w-verhouding
|
15,7
x
|
15,2
x
|
-73,9
x
|
15
x
|
14,4
x
|
15,4
x
|
14,2
x
|
12,9
x
|
Dividendrendement
|
2,05%
|
2,45%
|
1,13%
|
1,81%
|
1,68%
|
1,9%
|
2,02%
|
2,4%
|
Marktkapitalisatie/omzet
|
0,5
x
|
0,41
x
|
0,53
x
|
0,45
x
|
0,89
x
|
1
x
|
0,91
x
|
0,83
x
|
Bedrijfswaarde/omzet
|
0,55
x
|
0,46
x
|
0,63
x
|
0,53
x
|
0,93
x
|
1
x
|
0,84
x
|
0,69
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
9,21
x
|
6,99
x
|
5,16
x
|
Bedrijfswaarde/FCF
|
19,2
x
|
28,8
x
|
45,2
x
|
45,5
x
|
-
|
19,9
x
|
13,8
x
|
13
x
|
FCF Yield
|
5,22%
|
3,47%
|
2,21%
|
2,2%
|
-
|
5,01%
|
7,22%
|
7,7%
|
Price to Book
|
2,06
x
|
1,71
x
|
2,31
x
|
2,21
x
|
3,77
x
|
4,08
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
22.550
|
22.632
|
22.632
|
22.229
|
22.772
|
23.393
|
-
|
-
|
Referentieprijs
2 |
390,5
|
347,5
|
441,0
|
470,0
|
1.098
|
1.583
|
1.583
|
1.583
|
Datum van publicatie
|
10-04-19
|
14-04-20
|
14-04-21
|
13-04-22
|
12-04-23
|
10-04-24
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.737
|
19.123
|
18.735
|
23.313
|
28.212
|
34.454
|
40.500
|
44.726
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
3.948
|
4.852
|
5.961
|
Bedrijfsresultaat (EBIT)
1 |
905
|
939
|
106
|
995
|
2.565
|
3.348
|
4.000
|
4.918
|
Operationele Marge
|
5,1%
|
4,91%
|
0,57%
|
4,27%
|
9,09%
|
9,72%
|
9,88%
|
11%
|
Resultaat voor belastingen (EBT)
1 |
853
|
756
|
17
|
848
|
2.488
|
3.317
|
-
|
-
|
Nettowinst (verlies)
1 |
564
|
515
|
-134
|
703
|
1.710
|
2.241
|
2.600
|
2.880
|
Nettomarge
|
3,18%
|
2,69%
|
-0,72%
|
3,02%
|
6,06%
|
6,5%
|
6,42%
|
6,44%
|
WPA
2 |
24,90
|
22,80
|
-5,970
|
31,39
|
76,31
|
95,94
|
111,1
|
123,0
|
Free Cash Flow
1 |
508
|
307
|
260,2
|
273,2
|
-
|
1.823
|
2.449
|
2.369
|
FCF-marge
|
2,86%
|
1,61%
|
1,39%
|
1,17%
|
-
|
5,35%
|
6,05%
|
5,3%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
46,18%
|
50,47%
|
39,74%
|
Kasstroomconversie (nettowinst)
|
90,07%
|
59,61%
|
-
|
38,86%
|
-
|
81,51%
|
94,19%
|
82,26%
|
Dividend per aandeel
2 |
8,000
|
8,500
|
5,000
|
8,500
|
18,50
|
28,00
|
32,00
|
38,00
|
Datum van publicatie
|
10-04-19
|
14-04-20
|
14-04-21
|
13-04-22
|
12-04-23
|
10-04-24
|
-
|
-
|
Fiscaal tijdperk: Februari |
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
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
9.066
|
8.377
|
5.068
|
10.736
|
6.150
|
6.427
|
6.733
|
6.092
|
12.825
|
7.563
|
7.824
|
8.259
|
7.603
|
15.862
|
9.011
|
9.581
|
9.950
|
9.050
|
10.500
|
11.000
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
379
|
-263
|
-188
|
155
|
425
|
415
|
766
|
236
|
1.002
|
899
|
664
|
1.032
|
416
|
1.448
|
1.027
|
873
|
1.280
|
490
|
1.180
|
1.050
|
Operationele Marge
|
4,18%
|
-3,14%
|
-3,71%
|
1,44%
|
6,91%
|
6,46%
|
11,38%
|
3,87%
|
7,81%
|
11,89%
|
8,49%
|
12,5%
|
5,47%
|
9,13%
|
11,4%
|
9,11%
|
12,86%
|
5,41%
|
11,24%
|
9,55%
|
Resultaat voor belastingen (EBT)
|
443
|
-216
|
-
|
123
|
436
|
-
|
785
|
-
|
1.031
|
911
|
-
|
1.042
|
-
|
1.468
|
1.040
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
288
|
-266
|
-200
|
45
|
287
|
371
|
532
|
133
|
665
|
598
|
447
|
673
|
259
|
932
|
668
|
641
|
830
|
320
|
770
|
680
|
Nettomarge
|
3,18%
|
-3,18%
|
-3,95%
|
0,42%
|
4,67%
|
5,77%
|
7,9%
|
2,18%
|
5,19%
|
7,91%
|
5,71%
|
8,15%
|
3,41%
|
5,88%
|
7,41%
|
6,69%
|
8,34%
|
3,54%
|
7,33%
|
6,18%
|
WPA
|
12,74
|
-11,76
|
-
|
2,015
|
12,79
|
-
|
23,94
|
-
|
29,90
|
26,82
|
-
|
28,94
|
-
|
39,97
|
28,58
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
4,500
|
1,000
|
-
|
4,000
|
-
|
-
|
-
|
-
|
6,000
|
-
|
-
|
-
|
-
|
12,00
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-10-19
|
13-10-20
|
13-10-21
|
13-10-21
|
12-01-22
|
13-04-22
|
13-07-22
|
12-10-22
|
12-10-22
|
12-01-23
|
12-04-23
|
12-07-23
|
11-10-23
|
11-10-23
|
12-01-24
|
10-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
924
|
986
|
1.792
|
1.977
|
1.158
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
664
|
3.113
|
6.245
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
508
|
307
|
260
|
273
|
-
|
1.823
|
2.449
|
2.369
|
ROE (netto-inkomsten/eigen vermogen)
|
13,8%
|
11,6%
|
-3%
|
15,6%
|
29,8%
|
29,4%
|
25,2%
|
26,9%
|
ROA (netto-inkomsten/totale activa)
|
11,4%
|
10,9%
|
1,67%
|
9,48%
|
19,8%
|
20,9%
|
20,4%
|
20,3%
|
Totale activa
1 |
4.969
|
4.729
|
-8.022
|
7.412
|
8.631
|
10.705
|
12.745
|
14.187
|
Nettoactief per aandeel
|
189,0
|
204,0
|
191,0
|
212,0
|
291,0
|
362,0
|
-
|
-
|
Cashflow per aandeel
2 |
37,60
|
36,10
|
7,340
|
45,90
|
93,50
|
119,0
|
138,0
|
155,0
|
Capex
1 |
341
|
331
|
222
|
597
|
807
|
650
|
1.300
|
1.300
|
Capex/omzet
|
1,92%
|
1,73%
|
1,19%
|
2,56%
|
2,86%
|
1,91%
|
3,21%
|
2,91%
|
Datum van publicatie
|
10-04-19
|
14-04-20
|
14-04-21
|
13-04-22
|
12-04-23
|
10-04-24
|
-
|
-
|
Laatste slotkoers
1.583
JPY Gemiddelde koersdoel
1.800
JPY Spread / Gemiddelde doel +13,71% Consensus |