Beurs gesloten -
Japan Exchange
08:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.230
JPY
|
+1,49%
|
|
+5,58%
|
-9,96%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.551
|
12.279
|
25.257
|
20.208
|
15.063
|
11.682
|
-
|
-
|
Bedrijfswaarde
1 |
30.475
|
10.935
|
23.727
|
17.455
|
11.362
|
11.682
|
11.682
|
11.682
|
K/w-verhouding
|
215
x
|
52,4
x
|
106
x
|
27,2
x
|
15,1
x
|
11,7
x
|
11,1
x
|
9,74
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
1,26%
|
1,63%
|
1,63%
|
1,63%
|
Marktkapitalisatie/omzet
|
10,8
x
|
3,97
x
|
7,07
x
|
4,49
x
|
3,17
x
|
2,49
x
|
2,2
x
|
1,95
x
|
Bedrijfswaarde/omzet
|
10,8
x
|
3,97
x
|
7,07
x
|
4,49
x
|
3,17
x
|
2,49
x
|
2,2
x
|
1,95
x
|
Bedrijfswaarde/EBITDA
|
95.653.166
x
|
26.230.002
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
71,5
x
|
49,7
x
|
-
|
16,8
x
|
17,7
x
|
15,7
x
|
14,4
x
|
12,8
x
|
FCF Yield
|
1,4%
|
2,01%
|
-
|
5,95%
|
5,64%
|
6,38%
|
6,93%
|
7,79%
|
Price to Book
|
39,8
x
|
11,7
x
|
19,5
x
|
9,83
x
|
4,79
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
9.199
|
9.331
|
9.379
|
9.395
|
9.497
|
9.497
|
-
|
-
|
Referentieprijs
2 |
3.430
|
1.316
|
2.693
|
2.151
|
1.586
|
1.230
|
1.230
|
1.230
|
Datum van publicatie
|
15-10-19
|
15-10-20
|
15-10-21
|
14-10-22
|
13-10-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.922
|
3.094
|
3.574
|
4.497
|
4.746
|
4.700
|
5.300
|
6.000
|
EBITDA
|
329,8
|
468,1
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
305
|
443
|
414
|
1.251
|
1.589
|
1.600
|
1.700
|
2.000
|
Operationele Marge
|
10,44%
|
14,32%
|
11,58%
|
27,82%
|
33,48%
|
34,04%
|
32,08%
|
33,33%
|
Resultaat voor belastingen (EBT)
|
288
|
421
|
404
|
1.232
|
1.562
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
146
|
233
|
236
|
741
|
995
|
1.000
|
1.050
|
1.200
|
Nettomarge
|
5%
|
7,53%
|
6,6%
|
16,48%
|
20,97%
|
21,28%
|
19,81%
|
20%
|
WPA
2 |
15,94
|
25,12
|
25,29
|
78,97
|
104,9
|
105,3
|
110,6
|
126,3
|
Free Cash Flow
1 |
441
|
247
|
-
|
1.202
|
849
|
745
|
810
|
910
|
FCF-marge
|
15,09%
|
7,98%
|
-
|
26,73%
|
17,89%
|
15,85%
|
15,28%
|
15,17%
|
Kasstroomconversie (ebitda)
|
133,7%
|
52,76%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
302,05%
|
106,01%
|
-
|
162,21%
|
85,33%
|
74,5%
|
77,14%
|
75,83%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
20,00
|
20,00
|
20,00
|
20,00
|
Datum van publicatie
|
15-10-19
|
15-10-20
|
15-10-21
|
14-10-22
|
13-10-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2020 S1
|
2021 S1
|
2022 Q1
|
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
|
---|
Omzet
1 |
1.605
|
1.635
|
1.059
|
1.118
|
2.177
|
1.151
|
1.169
|
1.186
|
1.210
|
2.396
|
1.184
|
1.166
|
1.168
|
1.159
|
2.327
|
1.167
|
1.207
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
187
|
418
|
257
|
221
|
478
|
467
|
306
|
345
|
448
|
793
|
441
|
355
|
394
|
351
|
745
|
426
|
430
|
Operationele Marge
|
11,65%
|
25,57%
|
24,27%
|
19,77%
|
21,96%
|
40,57%
|
26,18%
|
29,09%
|
37,02%
|
33,1%
|
37,25%
|
30,45%
|
33,73%
|
30,28%
|
32,02%
|
36,5%
|
35,63%
|
Resultaat voor belastingen (EBT)
|
177
|
415
|
251
|
-
|
467
|
466
|
-
|
340
|
-
|
785
|
436
|
-
|
389
|
-
|
735
|
-
|
-
|
Nettowinst (verlies)
1 |
96
|
255
|
161
|
132
|
293
|
282
|
166
|
221
|
269
|
490
|
265
|
240
|
242
|
205
|
447
|
266
|
287
|
Nettomarge
|
5,98%
|
15,6%
|
15,2%
|
11,81%
|
13,46%
|
24,5%
|
14,2%
|
18,63%
|
22,23%
|
20,45%
|
22,38%
|
20,58%
|
20,72%
|
17,69%
|
19,21%
|
22,79%
|
23,78%
|
WPA
|
10,45
|
27,37
|
17,20
|
-
|
31,28
|
29,96
|
-
|
23,50
|
-
|
51,75
|
27,92
|
-
|
25,54
|
-
|
47,17
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-04-20
|
14-04-21
|
14-01-22
|
14-04-22
|
14-04-22
|
15-07-22
|
14-10-22
|
12-01-23
|
13-04-23
|
13-04-23
|
13-07-23
|
13-10-23
|
12-01-24
|
12-04-24
|
12-04-24
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
1.076
|
1.344
|
1.530
|
2.753
|
3.701
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
441
|
247
|
-
|
1.202
|
849
|
745
|
810
|
910
|
ROE (netto-inkomsten/eigen vermogen)
|
20,5%
|
22,2%
|
20,2%
|
44,3%
|
38,2%
|
25,3%
|
21,8%
|
20,6%
|
ROA (netto-inkomsten/totale activa)
|
19,9%
|
23,6%
|
19%
|
41,9%
|
38,6%
|
-
|
-
|
-
|
Totale activa
1 |
732,7
|
985,9
|
1.242
|
1.770
|
2.576
|
-
|
-
|
-
|
Nettoactief per aandeel
|
86,30
|
113,0
|
138,0
|
219,0
|
331,0
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
18,50
|
27,70
|
27,40
|
81,20
|
108,0
|
109,0
|
114,0
|
130,0
|
Capex
1 |
19
|
5
|
20
|
16
|
15
|
49
|
34
|
34
|
Capex/omzet
|
0,65%
|
0,16%
|
0,56%
|
0,36%
|
0,32%
|
1,04%
|
0,64%
|
0,57%
|
Datum van publicatie
|
15-10-19
|
15-10-20
|
15-10-21
|
14-10-22
|
13-10-23
|
-
|
-
|
-
|
Laatste slotkoers
1.230
JPY Gemiddelde koersdoel
2.200
JPY Spread / Gemiddelde doel +78,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,96% | 74,21 mln. | | +6,70% | 31,29 mld. | | +42,95% | 20,08 mld. | | -12,63% | 8,55 mld. | | -19,63% | 2,14 mld. | | -28,83% | 1,32 mld. | | +6,88% | 795 mln. | | -18,60% | 504 mln. | | -24,62% | 356 mln. | | -1,51% | 346 mln. |
Social Media & Netwerken
|