AGC INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 5.487 JPY | +1,57% |
|
+0,13% | +4,79% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 870.749 | 797.825 | 1.218.240 | 974.193 | 1.108.883 | 1.164.351 | - | - |
| Bedrijfswaarde 1 | 1.359.749 | 1.535.970 | 1.625.603 | 1.414.718 | 1.657.830 | 1.742.751 | 1.741.497 | 1.680.855 |
| K/w-verhouding | 19,6 x | 24,4 x | 9,82 x | -309 x | 17,2 x | 20,6 x | 11,6 x | 9,37 x |
| Dividendrendement | 3,05% | 3,33% | 3,83% | 4,78% | 4,01% | 3,83% | 3,94% | 4,03% |
| Marktkapitalisatie/omzet | 0,57 x | 0,56 x | 0,72 x | 0,48 x | 0,55 x | 0,56 x | 0,53 x | 0,51 x |
| Bedrijfswaarde/omzet | 0,9 x | 1,09 x | 0,96 x | 0,69 x | 0,82 x | 0,84 x | 0,79 x | 0,74 x |
| Bedrijfswaarde/EBITDA | 5,55 x | 7 x | 4,36 x | 3,83 x | 5,45 x | 5,18 x | 4,47 x | 3,94 x |
| Bedrijfswaarde/FCF | -86,3 x | -96,3 x | 14 x | 19,7 x | 50,6 x | 36,3 x | 28,7 x | 20,4 x |
| FCF Yield | -1,16% | -1,04% | 7,14% | 5,08% | 1,98% | 2,75% | 3,49% | 4,91% |
| Price to Book | 0,75 x | 0,71 x | 0,93 x | 0,7 x | 0,77 x | 0,78 x | 0,75 x | 0,73 x |
| Aantal aandelen (in duizenden) | 221.565 | 221.618 | 221.902 | 221.659 | 211.781 | 212.202 | - | - |
| Referentieprijs 2 | 3.930 | 3.600 | 5.490 | 4.395 | 5.236 | 5.487 | 5.487 | 5.487 |
| Datum van publicatie | 05-02-20 | 05-02-21 | 08-02-22 | 08-02-23 | 07-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.518.039 | 1.412.306 | 1.697.383 | 2.035.874 | 2.019.254 | 2.080.095 | 2.201.649 | 2.280.332 |
| EBITDA 1 | 244.985 | 219.496 | 372.924 | 369.598 | 304.079 | 336.543 | 389.422 | 426.247 |
| Bedrijfsresultaat (EBIT) 1 | 101.624 | 75.780 | 206.168 | 183.942 | 128.779 | 147.405 | 186.447 | 216.589 |
| Operationele Marge | 6,69% | 5,37% | 12,15% | 9,04% | 6,38% | 7,09% | 8,47% | 9,5% |
| Resultaat voor belastingen (EBT) 1 | 76.213 | 57.121 | 210.045 | 58.512 | 122.800 | 107.108 | 178.252 | 209.124 |
| Nettowinst (verlies) 1 | 44.434 | 32.715 | 123.840 | -3.152 | 65.798 | 50.541 | 100.116 | 124.684 |
| Nettomarge | 2,93% | 2,32% | 7,3% | -0,15% | 3,26% | 2,43% | 4,55% | 5,47% |
| WPA 2 | 200,8 | 147,8 | 559,1 | -14,22 | 304,7 | 266,1 | 471,6 | 585,8 |
| Free Cash Flow 1 | -15.755 | -15.956 | 116.141 | 71.834 | 32.756 | 48.000 | 60.700 | 82.446 |
| FCF-marge | -1,04% | -1,13% | 6,84% | 3,53% | 1,62% | 2,31% | 2,76% | 3,62% |
| Kasstroomconversie (ebitda) | - | - | 31,14% | 19,44% | 10,77% | 14,26% | 15,59% | 19,34% |
| Kasstroomconversie (nettowinst) | - | - | 93,78% | - | 49,78% | 94,97% | 60,63% | 66,12% |
| Dividend per aandeel 2 | 120,0 | 120,0 | 210,0 | 210,0 | 210,0 | 210,0 | 216,1 | 221,2 |
| Datum van publicatie | 05-02-20 | 05-02-21 | 08-02-22 | 08-02-23 | 07-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q4 | 2021 S2 | 2022 Q1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 780.550 | 654.500 | 757.806 | 811.332 | 463.878 | 886.051 | 472.667 | 505.673 | 978.340 | 520.560 | 537.024 | - | 489.208 | 496.092 | 985.300 | 498.500 | 535.450 | 1.033.950 | 498.740 | 519.065 | 948.600 | 516.250 | 549.775 | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 60.137 | 20.600 | 55.180 | 95.208 | 59.788 | 110.960 | 57.784 | 57.556 | 115.340 | 36.760 | 31.848 | 68.602 | 34.247 | 30.053 | 64.300 | 31.200 | 33.280 | 64.480 | 24.143 | 34.314 | 61.800 | 41.548 | 44.182 | - |
| Operationele Marge | 7,7% | 3,15% | 7,28% | 11,73% | 12,89% | 12,52% | 12,23% | 11,38% | 11,79% | 7,06% | 5,93% | - | 7% | 6,06% | 6,53% | 6,26% | 6,22% | 6,24% | 4,84% | 6,61% | 6,51% | 8,05% | 8,04% | - |
| Resultaat voor belastingen (EBT) 1 | 33.657 | 16.500 | 40.621 | 97.133 | 24.955 | 112.912 | 54.354 | 63.241 | 117.595 | 47.632 | - | - | 36.569 | - | 65.970 | 33.242 | 23.588 | - | -6.303 | 32.600 | 19.900 | 40.500 | 44.800 | - |
| Nettowinst (verlies) 1 | 12.148 | 11.400 | 21.315 | 63.843 | -5.605 | 59.997 | 30.545 | 40.657 | 71.202 | 27.552 | - | - | 22.072 | - | 40.578 | 16.962 | 8.258 | 25.220 | -20.955 | 18.300 | 100 | 24.100 | 29.000 | - |
| Nettomarge | 1,56% | 1,74% | 2,81% | 7,87% | -1,21% | 6,77% | 6,46% | 8,04% | 7,28% | 5,29% | - | - | 4,51% | - | 4,12% | 3,4% | 1,54% | 2,44% | -4,2% | 3,53% | 0,01% | 4,67% | 5,27% | - |
| WPA | 54,90 | 51,70 | 96,14 | 288,3 | -25,38 | 270,8 | 137,8 | 183,4 | 321,3 | 124,3 | - | - | 99,91 | - | 185,2 | 79,76 | - | - | -98,90 | - | - | - | - | - |
| Dividend per aandeel | - | 60,00 | 60,00 | 80,00 | - | - | - | - | 105,0 | - | - | 105,0 | - | - | 105,0 | - | - | 105,0 | - | - | 105,0 | - | - | 105,0 |
| Datum van publicatie | 05-02-20 | 31-07-20 | 05-02-21 | 02-08-21 | 08-02-22 | 08-02-22 | 10-05-22 | 02-08-22 | 02-08-22 | 02-11-22 | 08-02-23 | 08-02-23 | 12-05-23 | 02-08-23 | 02-08-23 | 02-11-23 | 07-02-24 | 07-02-24 | 08-05-24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 489.000 | 738.145 | 407.363 | 440.525 | 548.947 | 578.400 | 577.146 | 516.505 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,996 x | 3,363 x | 1,092 x | 1,192 x | 1,805 x | 1,719 x | 1,482 x | 1,212 x |
| Free Cash Flow 1 | -15.755 | -15.956 | 116.141 | 71.834 | 32.756 | 48.000 | 60.700 | 82.446 |
| ROE (netto-inkomsten/eigen vermogen) | 3,9% | 2,9% | 10,2% | -0,2% | 4,6% | 3,41% | 6,79% | 7,96% |
| ROA (netto-inkomsten/totale activa) | 3,33% | 2,35% | 8,08% | 2,14% | 4,27% | 2,29% | 3,47% | 3,98% |
| Totale activa 1 | 1.332.558 | 1.394.567 | 1.533.074 | -147.604 | 1.539.981 | 2.204.862 | 2.888.320 | 3.133.945 |
| Nettoactief per aandeel 2 | 5.230 | 5.039 | 5.930 | 6.271 | 6.832 | 7.039 | 7.286 | 7.536 |
| Cashflow per aandeel 2 | 849,0 | 797,0 | 1.312 | 823,0 | 1.117 | 1.349 | 1.512 | 1.719 |
| Capex 1 | 207.661 | 241.348 | 216.503 | 236.553 | 231.715 | 247.067 | 233.914 | 228.767 |
| Capex/omzet | 13,68% | 17,09% | 12,76% | 11,62% | 11,48% | 11,88% | 10,62% | 10,03% |
| Datum van publicatie | 05-02-20 | 05-02-21 | 08-02-22 | 08-02-23 | 07-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
9
Laatste slotkoers
5.487
JPY
Gemiddelde koersdoel
5.879
JPY
Spread / Gemiddelde doel
+7,14%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +4,79% | 7,41 mld. | |
| +5,82% | 32,39 mld. | |
| +33,88% | 19,86 mld. | |
| -3,68% | 19,63 mld. | |
| +4,39% | 15,42 mld. | |
| +4,51% | 9,4 mld. | |
| -7,99% | 8,76 mld. | |
| +38,36% | 7,54 mld. | |
| -16,19% | 6,99 mld. | |
| +25,39% | 6,99 mld. |
- Beurs
- Aandelen
- Koers 5201
- Financiën AGC Inc.
