Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.535
JPY
|
+1,89%
|
|
+2,51%
|
-10,83%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
67.832
|
30.266
|
52.699
|
31.909
|
27.133
|
24.398
|
-
|
-
|
Bedrijfswaarde
1 |
52.099
|
29.771
|
35.301
|
17.559
|
18.027
|
12.000
|
16.768
|
15.015
|
K/w-verhouding
|
6,33
x
|
9,23
x
|
15
x
|
7,6
x
|
104
x
|
44
x
|
15,9
x
|
11,8
x
|
Dividendrendement
|
2,28%
|
3,83%
|
2,2%
|
3,64%
|
3,21%
|
3,16%
|
2,37%
|
2,76%
|
Marktkapitalisatie/omzet
|
0,94
x
|
0,56
x
|
0,95
x
|
0,62
x
|
0,63
x
|
0,62
x
|
0,54
x
|
0,52
x
|
Bedrijfswaarde/omzet
|
0,72
x
|
0,55
x
|
0,64
x
|
0,34
x
|
0,42
x
|
0,31
x
|
0,37
x
|
0,32
x
|
Bedrijfswaarde/EBITDA
|
3,07
x
|
4,53
x
|
4,17
x
|
2,44
x
|
6,85
x
|
4,14
x
|
3,97
x
|
3,03
x
|
Bedrijfswaarde/FCF
|
11,8
x
|
-2,55
x
|
1,87
x
|
-120
x
|
-4,28
x
|
4,22
x
|
-164
x
|
5,45
x
|
FCF Yield
|
8,45%
|
-39,2%
|
53,6%
|
-0,83%
|
-23,4%
|
23,7%
|
-0,61%
|
18,3%
|
Price to Book
|
2,53
x
|
1,07
x
|
1,69
x
|
0,93
x
|
0,81
x
|
0,73
x
|
0,71
x
|
0,68
x
|
Aantal aandelen (in duizenden)
|
9.670
|
9.669
|
9.669
|
9.669
|
9.670
|
9.625
|
-
|
-
|
Referentieprijs
2 |
7.015
|
3.130
|
5.450
|
3.300
|
2.806
|
2.535
|
2.535
|
2.535
|
Datum van publicatie
|
13-05-19
|
12-05-20
|
12-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
72.132
|
54.322
|
55.186
|
51.418
|
43.146
|
39.250
|
45.000
|
46.625
|
EBITDA
1 |
16.994
|
6.565
|
8.459
|
7.184
|
2.630
|
2.902
|
4.226
|
4.960
|
Bedrijfsresultaat (EBIT)
1 |
16.628
|
5.707
|
6.604
|
5.461
|
986
|
950
|
2.400
|
3.125
|
Operationele Marge
|
23,05%
|
10,51%
|
11,97%
|
10,62%
|
2,29%
|
2,42%
|
5,33%
|
6,7%
|
Resultaat voor belastingen (EBT)
1 |
16.892
|
6.245
|
7.054
|
6.450
|
1.571
|
870
|
-
|
3.070
|
Nettowinst (verlies)
1 |
10.901
|
3.277
|
3.513
|
4.198
|
260
|
555
|
1.535
|
2.064
|
Nettomarge
|
15,11%
|
6,03%
|
6,37%
|
8,16%
|
0,6%
|
1,41%
|
3,41%
|
4,43%
|
WPA
2 |
1.109
|
339,0
|
363,4
|
434,2
|
26,92
|
57,55
|
159,2
|
213,9
|
Free Cash Flow
1 |
4.404
|
-11.681
|
18.922
|
-146
|
-4.216
|
2.846
|
-102
|
2.754
|
FCF-marge
|
6,11%
|
-21,5%
|
34,29%
|
-0,28%
|
-9,77%
|
7,25%
|
-0,23%
|
5,91%
|
Kasstroomconversie (ebitda)
|
25,92%
|
-
|
223,69%
|
-
|
-
|
98,07%
|
-
|
55,53%
|
Kasstroomconversie (nettowinst)
|
40,4%
|
-
|
538,63%
|
-
|
-
|
512,79%
|
-
|
133,45%
|
Dividend per aandeel
2 |
160,0
|
120,0
|
120,0
|
120,0
|
90,00
|
80,00
|
60,00
|
70,00
|
Datum van publicatie
|
13-05-19
|
12-05-20
|
12-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
35.046
|
19.276
|
28.220
|
26.966
|
14.033
|
27.127
|
9.690
|
14.601
|
24.291
|
7.795
|
11.494
|
19.289
|
10.603
|
13.254
|
23.857
|
5.749
|
6.585
|
12.334
|
6.769
|
16.254
|
25.916
|
8.633
|
10.600
|
13.800
|
11.600
|
14.100
|
29.200
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
6.262
|
-555
|
2.941
|
3.663
|
1.230
|
2.542
|
772
|
2.147
|
2.919
|
452
|
133
|
585
|
-466
|
867
|
401
|
-641
|
-239
|
-880
|
-1.197
|
2.019
|
1.680
|
350
|
550
|
150
|
475
|
1.100
|
2.650
|
Operationele Marge
|
17,87%
|
-2,88%
|
10,42%
|
13,58%
|
8,77%
|
9,37%
|
7,97%
|
14,7%
|
12,02%
|
5,8%
|
1,16%
|
3,03%
|
-4,39%
|
6,54%
|
1,68%
|
-11,15%
|
-3,63%
|
-7,13%
|
-17,68%
|
12,42%
|
6,48%
|
4,05%
|
5,19%
|
1,09%
|
4,09%
|
7,8%
|
9,08%
|
Resultaat voor belastingen (EBT)
|
6.312
|
-67
|
3.147
|
3.907
|
1.213
|
2.948
|
1.286
|
2.216
|
-
|
1.099
|
917
|
2.016
|
-621
|
-
|
-
|
-400
|
-
|
-570
|
-1.269
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
3.886
|
-609
|
1.477
|
2.036
|
748
|
1.893
|
1.027
|
1.278
|
2.305
|
719
|
611
|
1.330
|
-684
|
-386
|
-1.070
|
-406
|
-241
|
-647
|
-740
|
1.316
|
1.197
|
149
|
387
|
120
|
300
|
580
|
1.460
|
Nettomarge
|
11,09%
|
-3,16%
|
5,23%
|
7,55%
|
5,33%
|
6,98%
|
10,6%
|
8,75%
|
9,49%
|
9,22%
|
5,32%
|
6,9%
|
-6,45%
|
-2,91%
|
-4,49%
|
-7,06%
|
-3,66%
|
-5,25%
|
-10,93%
|
8,1%
|
4,62%
|
1,73%
|
3,65%
|
0,87%
|
2,59%
|
4,11%
|
5%
|
WPA
2 |
401,9
|
-62,95
|
152,8
|
210,6
|
77,37
|
195,9
|
106,2
|
132,2
|
238,4
|
74,42
|
63,16
|
137,6
|
-70,71
|
-39,95
|
-110,7
|
-42,04
|
-24,91
|
-66,95
|
-76,60
|
173,5
|
122,5
|
-7,900
|
7,600
|
12,50
|
10,40
|
141,3
|
151,7
|
Dividend per aandeel
2 |
80,00
|
40,00
|
60,00
|
60,00
|
60,00
|
60,00
|
-
|
60,00
|
60,00
|
-
|
60,00
|
60,00
|
-
|
30,00
|
30,00
|
-
|
30,00
|
30,00
|
-
|
30,00
|
30,00
|
-
|
30,00
|
30,00
|
-
|
30,00
|
30,00
|
Datum van publicatie
|
11-11-19
|
12-05-20
|
10-11-20
|
12-05-21
|
08-11-21
|
08-11-21
|
10-02-22
|
13-05-22
|
13-05-22
|
10-08-22
|
10-11-22
|
10-11-22
|
10-02-23
|
12-05-23
|
12-05-23
|
10-08-23
|
10-11-23
|
10-11-23
|
09-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
15.733
|
495
|
17.398
|
14.350
|
9.106
|
12.398
|
7.630
|
9.383
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
4.404
|
-11.681
|
18.922
|
-146
|
-4.216
|
2.846
|
-102
|
2.755
|
ROE (netto-inkomsten/eigen vermogen)
|
47,4%
|
11,9%
|
11,8%
|
12,8%
|
0,8%
|
1,65%
|
4,77%
|
6,3%
|
ROA (netto-inkomsten/totale activa)
|
23,1%
|
7,99%
|
8,78%
|
7,66%
|
2,36%
|
1,5%
|
3,7%
|
4,7%
|
Totale activa
1 |
47.165
|
41.022
|
40.016
|
54.797
|
11.011
|
37.000
|
41.493
|
43.915
|
Nettoactief per aandeel
2 |
2.776
|
2.929
|
3.234
|
3.534
|
3.475
|
3.477
|
3.588
|
3.743
|
Cashflow per aandeel
2 |
1.146
|
428,0
|
555,0
|
574,0
|
145,0
|
238,0
|
333,0
|
399,0
|
Capex
1 |
2.127
|
1.960
|
1.460
|
2.048
|
932
|
864
|
1.115
|
1.093
|
Capex/omzet
|
2,95%
|
3,61%
|
2,65%
|
3,98%
|
2,16%
|
2,2%
|
2,48%
|
2,34%
|
Datum van publicatie
|
13-05-19
|
12-05-20
|
12-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2.535
JPY Gemiddelde koersdoel
2.860
JPY Spread / Gemiddelde doel +12,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,83% | 155 mln. | | +12,06% | 107 mld. | | -0,62% | 29,43 mld. | | +12,05% | 22,21 mld. | | -16,05% | 17,75 mld. | | -6,34% | 17,25 mld. | | +8,74% | 15,28 mld. | | -4,89% | 12,2 mld. | | -2,85% | 10,42 mld. | | -8,86% | 9,04 mld. |
Elektronische apparatuur & onderdelen - Andere
|