Beurs gesloten -
Japan Exchange
08:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.525
JPY
|
-1,09%
|
|
+1,46%
|
+9,17%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
38.887
|
30.809
|
37.604
|
47.020
|
61.057
|
79.528
|
-
|
-
|
Bedrijfswaarde
1 |
35.601
|
27.541
|
34.188
|
44.542
|
59.582
|
79.528
|
79.528
|
79.528
|
K/w-verhouding
|
9,52
x
|
10,6
x
|
12,2
x
|
9,71
x
|
9,03
x
|
15,1
x
|
11,5
x
|
9,15
x
|
Dividendrendement
|
4,29%
|
5,71%
|
4,46%
|
4,7%
|
4,35%
|
3,31%
|
4,05%
|
4,86%
|
Marktkapitalisatie/omzet
|
0,76
x
|
0,64
x
|
0,84
x
|
0,88
x
|
0,98
x
|
1,28
x
|
1,19
x
|
1,11
x
|
Bedrijfswaarde/omzet
|
0,76
x
|
0,64
x
|
0,84
x
|
0,88
x
|
0,98
x
|
1,28
x
|
1,19
x
|
1,11
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
14,2
x
|
15,1
x
|
54,2
x
|
30,7
x
|
19,9
x
|
-26,5
x
|
22,2
x
|
14,5
x
|
FCF Yield
|
7,04%
|
6,62%
|
1,85%
|
3,26%
|
5,02%
|
-3,77%
|
4,5%
|
6,88%
|
Price to Book
|
1,18
x
|
0,92
x
|
1,05
x
|
1,18
x
|
1,34
x
|
1,64
x
|
1,64
x
|
-
|
Aantal aandelen (in duizenden)
|
17.572
|
17.605
|
17.646
|
17.683
|
17.723
|
17.575
|
-
|
-
|
Referentieprijs
2 |
2.213
|
1.750
|
2.131
|
2.659
|
3.445
|
4.525
|
4.525
|
4.525
|
Datum van publicatie
|
14-05-19
|
14-05-20
|
17-05-21
|
16-05-22
|
15-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
51.243
|
48.212
|
44.717
|
53.167
|
62.178
|
62.000
|
66.650
|
71.967
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.609
|
4.214
|
3.475
|
6.972
|
8.877
|
7.488
|
9.850
|
12.267
|
Operationele Marge
|
10,95%
|
8,74%
|
7,77%
|
13,11%
|
14,28%
|
12,08%
|
14,78%
|
17,04%
|
Resultaat voor belastingen (EBT)
1 |
5.733
|
4.270
|
4.506
|
7.122
|
10.043
|
7.600
|
9.750
|
12.350
|
Nettowinst (verlies)
1 |
4.087
|
2.918
|
3.090
|
4.841
|
6.746
|
5.335
|
7.002
|
8.683
|
Nettomarge
|
7,98%
|
6,05%
|
6,91%
|
9,11%
|
10,85%
|
8,6%
|
10,51%
|
12,07%
|
WPA
2 |
232,4
|
165,8
|
175,3
|
274,0
|
381,6
|
299,2
|
392,6
|
494,3
|
Free Cash Flow
1 |
2.739
|
2.039
|
694
|
1.532
|
3.068
|
-3.000
|
3.575
|
5.470
|
FCF-marge
|
5,35%
|
4,23%
|
1,55%
|
2,88%
|
4,93%
|
-4,84%
|
5,36%
|
7,6%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
67,02%
|
69,88%
|
22,46%
|
31,65%
|
45,48%
|
-
|
51,06%
|
62,99%
|
Dividend per aandeel
2 |
95,00
|
100,0
|
95,00
|
125,0
|
150,0
|
150,0
|
183,3
|
220,0
|
Datum van publicatie
|
14-05-19
|
14-05-20
|
17-05-21
|
16-05-22
|
15-05-23
|
-
|
-
|
-
|
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 S1
|
2025 S2
|
---|
Omzet
1 |
24.915
|
23.297
|
21.630
|
23.087
|
12.589
|
24.740
|
13.949
|
14.478
|
28.427
|
14.263
|
15.314
|
29.577
|
16.084
|
16.517
|
32.601
|
15.489
|
15.693
|
31.182
|
15.061
|
15.778
|
30.809
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.545
|
1.669
|
1.685
|
1.790
|
1.539
|
2.696
|
1.941
|
2.335
|
4.276
|
2.046
|
1.897
|
3.943
|
2.583
|
2.351
|
4.934
|
2.001
|
1.873
|
3.874
|
1.573
|
2.076
|
3.613
|
-
|
-
|
Operationele Marge
|
10,21%
|
7,16%
|
7,79%
|
7,75%
|
12,22%
|
10,9%
|
13,91%
|
16,13%
|
15,04%
|
14,34%
|
12,39%
|
13,33%
|
16,06%
|
14,23%
|
15,13%
|
12,92%
|
11,94%
|
12,42%
|
10,44%
|
13,16%
|
11,73%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.593
|
1.677
|
2.558
|
-
|
1.554
|
2.772
|
2.014
|
2.336
|
4.350
|
2.197
|
2.432
|
4.629
|
3.634
|
1.780
|
5.414
|
2.109
|
1.895
|
4.004
|
1.707
|
1.709
|
3.436
|
-
|
-
|
Nettowinst (verlies)
1 |
1.816
|
1.102
|
1.803
|
1.287
|
1.184
|
1.916
|
1.383
|
1.542
|
2.925
|
1.487
|
1.686
|
3.173
|
2.273
|
1.300
|
3.573
|
1.380
|
1.318
|
2.698
|
1.289
|
1.313
|
2.602
|
-
|
-
|
Nettomarge
|
7,29%
|
4,73%
|
8,34%
|
5,57%
|
9,41%
|
7,74%
|
9,91%
|
10,65%
|
10,29%
|
10,43%
|
11,01%
|
10,73%
|
14,13%
|
7,87%
|
10,96%
|
8,91%
|
8,4%
|
8,65%
|
8,56%
|
8,32%
|
8,45%
|
-
|
-
|
WPA
|
103,3
|
-
|
102,3
|
-
|
-
|
108,5
|
78,18
|
-
|
-
|
84,11
|
-
|
179,3
|
128,3
|
-
|
-
|
78,63
|
-
|
153,7
|
73,33
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
50,00
|
-
|
45,00
|
-
|
-
|
50,00
|
-
|
-
|
-
|
-
|
-
|
60,00
|
-
|
-
|
-
|
-
|
-
|
75,00
|
-
|
-
|
75,00
|
95,00
|
95,00
|
Datum van publicatie
|
30-10-19
|
14-05-20
|
28-10-20
|
17-05-21
|
27-10-21
|
27-10-21
|
26-01-22
|
16-05-22
|
16-05-22
|
26-07-22
|
26-10-22
|
26-10-22
|
30-01-23
|
15-05-23
|
15-05-23
|
28-07-23
|
30-10-23
|
30-10-23
|
30-01-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
3.286
|
3.268
|
3.416
|
2.478
|
1.475
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2.739
|
2.039
|
694
|
1.532
|
3.068
|
-3.000
|
3.575
|
5.470
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
8,8%
|
9%
|
12,8%
|
15,9%
|
11,3%
|
13,5%
|
16,3%
|
ROA (netto-inkomsten/totale activa)
|
11,5%
|
8,72%
|
7,29%
|
12,7%
|
14%
|
10,7%
|
-
|
-
|
Totale activa
1 |
35.399
|
33.480
|
42.408
|
37.989
|
48.082
|
49.860
|
-
|
-
|
Nettoactief per aandeel
2 |
1.868
|
1.893
|
2.020
|
2.247
|
2.575
|
2.757
|
2.757
|
-
|
Cashflow per aandeel
2 |
330,0
|
285,0
|
315,0
|
415,0
|
533,0
|
462,0
|
570,0
|
706,0
|
Capex
1 |
2.623
|
3.082
|
3.892
|
3.268
|
3.496
|
4.650
|
4.650
|
4.100
|
Capex/omzet
|
5,12%
|
6,39%
|
8,7%
|
6,15%
|
5,62%
|
7,5%
|
6,98%
|
5,7%
|
Datum van publicatie
|
14-05-19
|
14-05-20
|
17-05-21
|
16-05-22
|
15-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4.525
JPY Gemiddelde koersdoel
4.933
JPY Spread / Gemiddelde doel +9,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,17% | 510 mln. | | +16,68% | 87,2 mld. | | +21,80% | 72,13 mld. | | +18,00% | 36,82 mld. | | +25,04% | 34,67 mld. | | +12,66% | 28,34 mld. | | +4,41% | 27,06 mld. | | +6,88% | 26,98 mld. | | +20,37% | 26,3 mld. | | +20,64% | 25,5 mld. |
Industriële machines & uitrusting - Andere
|