BROTHER INDUSTRIES, LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.920 JPY | -3,60% |
|
-4,82% | +29,75% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 531.926 | 429.674 | 636.381 | 579.624 | 509.019 | 774.213 | - | - |
| Bedrijfswaarde 1 | 489.596 | 356.986 | 502.836 | 452.535 | 416.533 | 721.176 | 774.213 | 774.213 |
| K/w-verhouding | 9,87 x | 8,67 x | 26 x | 9,52 x | 13 x | 22,8 x | 13,3 x | 12,7 x |
| Dividendrendement | 2,93% | 3,63% | 2,45% | 2,86% | 3,41% | 2,98% | 3,42% | 2,72% |
| Marktkapitalisatie/omzet | 0,78 x | 0,67 x | 1,01 x | 0,82 x | 0,62 x | 0,88 x | 0,91 x | 0,89 x |
| Bedrijfswaarde/omzet | 0,78 x | 0,67 x | 1,01 x | 0,82 x | 0,62 x | 0,88 x | 0,91 x | 0,89 x |
| Bedrijfswaarde/EBITDA | 5,04 x | 4 x | 7,86 x | 4,67 x | 5,2 x | 6,39 x | 5,78 x | 5,89 x |
| Bedrijfswaarde/FCF | 11,5 x | 7,78 x | 7,78 x | 12,7 x | -28,7 x | 8,84 x | 14,6 x | 16,2 x |
| FCF Yield | 8,69% | 12,9% | 12,8% | 7,88% | -3,49% | 11,3% | 6,87% | 6,18% |
| Price to Book | 1,25 x | 1 x | 1,32 x | 1,03 x | 0,85 x | 1,08 x | 1,06 x | 1,03 x |
| Aantal aandelen (in duizenden) | 259.730 | 259.779 | 259.853 | 259.108 | 255.532 | 255.600 | - | - |
| Referentieprijs 2 | 2.048 | 1.654 | 2.449 | 2.237 | 1.992 | 2.920 | 2.920 | 2.920 |
| Datum van publicatie | 08-05-19 | 11-05-20 | 07-05-21 | 11-05-22 | 08-05-23 | 09-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 683.972 | 637.259 | 631.812 | 710.938 | 815.300 | 822.930 | 848.400 | 868.200 |
| EBITDA 1 | 105.599 | 107.526 | 80.983 | 124.201 | 97.953 | 121.067 | 134.000 | 131.533 |
| Bedrijfsresultaat (EBIT) 1 | 71.925 | 67.329 | 42.731 | 85.501 | 55.400 | 49.792 | 78.750 | 81.760 |
| Operationele Marge | 10,52% | 10,57% | 6,76% | 12,03% | 6,8% | 6,05% | 9,28% | 9,42% |
| Resultaat voor belastingen (EBT) 1 | 72.274 | 67.046 | 42.944 | 86.429 | 57.000 | 52.523 | 78.867 | 82.975 |
| Nettowinst (verlies) 1 | 53.902 | 49.566 | 24.520 | 61.030 | 39.100 | 31.645 | 56.600 | 59.000 |
| Nettomarge | 7,88% | 7,78% | 3,88% | 8,58% | 4,8% | 3,85% | 6,67% | 6,8% |
| WPA 2 | 207,5 | 190,8 | 94,36 | 234,9 | 152,7 | 123,8 | 219,2 | 230,3 |
| Free Cash Flow 1 | 46.250 | 55.240 | 81.751 | 45.648 | -17.766 | 81.606 | 53.200 | 47.850 |
| FCF-marge | 6,76% | 8,67% | 12,94% | 6,42% | -2,18% | 9,92% | 6,27% | 5,51% |
| Kasstroomconversie (ebitda) | 43,8% | 51,37% | 100,95% | 36,75% | - | 55,92% | 39,7% | 36,38% |
| Kasstroomconversie (nettowinst) | 85,8% | 111,45% | 333,41% | 74,8% | - | 257,88% | 93,99% | 81,1% |
| Dividend per aandeel 2 | 60,00 | 60,00 | 60,00 | 64,00 | 68,00 | 84,00 | 100,0 | 79,50 |
| Datum van publicatie | 08-05-19 | 11-05-20 | 07-05-21 | 11-05-22 | 08-05-23 | 09-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 318.487 | 318.772 | 290.062 | 341.750 | 176.504 | 350.517 | 184.457 | 175.964 | 360.421 | 199.734 | 196.932 | 396.666 | 216.800 | 201.800 | 418.634 | 200.400 | 199.225 | 399.632 | 213.100 | 210.198 | 423.298 | 205.950 | 214.000 | 225.000 | 222.000 |
| EBITDA | - | - | - | - | 34.263 | - | 34.592 | - | - | 35.011 | 22.914 | - | 32.539 | - | - | - | 29.353 | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 36.526 | - | 32.518 | 10.213 | 24.717 | 51.178 | 24.842 | 9.481 | 34.323 | 25.018 | 12.449 | 37.467 | 21.500 | -3.600 | 17.933 | 22.000 | 17.702 | 39.727 | 21.400 | -11.335 | 10.065 | 23.000 | 20.000 | 22.000 | 18.000 |
| Operationele Marge | 11,47% | - | 11,21% | 2,99% | 14% | 14,6% | 13,47% | 5,39% | 9,52% | 12,53% | 6,32% | 9,45% | 9,92% | -1,78% | 4,28% | 10,98% | 8,89% | 9,94% | 10,04% | -5,39% | 2,38% | 11,17% | 9,35% | 9,78% | 8,11% |
| Resultaat voor belastingen (EBT) 1 | 36.368 | - | 32.643 | 10.301 | 24.841 | 51.576 | 25.199 | 9.654 | 34.853 | 25.297 | 12.911 | 38.208 | 21.900 | -3.200 | 18.792 | 22.700 | 18.347 | 40.999 | 22.300 | -10.776 | 11.524 | 22.000 | - | - | - |
| Nettowinst (verlies) 1 | 27.275 | - | 24.697 | - | 18.193 | 36.812 | 17.440 | 6.778 | 24.218 | 17.389 | 12.869 | 30.258 | 12.700 | -3.900 | 8.842 | 16.200 | 12.658 | 28.901 | 17.700 | -14.956 | 2.744 | 16.000 | - | - | - |
| Nettomarge | 8,56% | - | 8,51% | - | 10,31% | 10,5% | 9,45% | 3,85% | 6,72% | 8,71% | 6,53% | 7,63% | 5,86% | -1,93% | 2,11% | 8,08% | 6,35% | 7,23% | 8,31% | -7,12% | 0,65% | 7,77% | - | - | - |
| WPA 2 | 105,0 | - | 95,04 | -0,6800 | 69,99 | 141,6 | 67,09 | 26,19 | 93,28 | 67,60 | 50,40 | 118,0 | 49,79 | -15,12 | 34,67 | 63,55 | 49,53 | 113,1 | 69,30 | -58,57 | 10,73 | 61,90 | - | - | - |
| Dividend per aandeel | 30,00 | 30,00 | 27,00 | 33,00 | 30,00 | 30,00 | - | 34,00 | 34,00 | - | 34,00 | 34,00 | - | 34,00 | - | - | - | 34,00 | - | - | 50,00 | - | - | - | - |
| Datum van publicatie | 05-11-19 | 11-05-20 | 09-11-20 | 07-05-21 | 08-11-21 | 08-11-21 | 01-02-22 | 11-05-22 | 11-05-22 | 05-08-22 | 09-11-22 | 09-11-22 | 07-02-23 | 08-05-23 | 08-05-23 | 07-08-23 | 07-11-23 | 07-11-23 | 06-02-24 | 09-05-24 | 09-05-24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie | - | - | - | - | - | - | - | - |
| Nettokaspositie | 42.330 | 72.688 | 133.545 | 127.089 | 92.486 | - | - | - |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 46.250 | 55.240 | 81.751 | 45.648 | -17.766 | 81.606 | 53.200 | 47.850 |
| ROE (netto-inkomsten/eigen vermogen) | 13,1% | 11,6% | 5,4% | 11,7% | 6,8% | 5% | 8,4% | 8,47% |
| ROA (netto-inkomsten/totale activa) | 10,2% | 9,31% | 5,82% | 11,1% | 6,86% | 6,01% | 6,1% | 6% |
| Totale activa 1 | 528.356 | 532.312 | 421.200 | 549.031 | 570.382 | 526.160 | 927.869 | 983.333 |
| Nettoactief per aandeel 2 | 1.635 | 1.649 | 1.858 | 2.170 | 2.334 | 2.613 | 2.748 | 2.830 |
| Cashflow per aandeel | 337,0 | 346,0 | 242,0 | 384,0 | 319,0 | 310,0 | - | - |
| Capex 1 | 27.030 | 32.508 | 27.514 | 41.875 | 54.987 | 59.422 | 58.000 | 55.000 |
| Capex/omzet | 3,95% | 5,1% | 4,35% | 5,89% | 6,74% | 7,22% | 6,84% | 6,33% |
| Datum van publicatie | 08-05-19 | 11-05-20 | 07-05-21 | 11-05-22 | 08-05-23 | 09-05-24 | - | - |
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
5
Laatste slotkoers
2.920
JPY
Gemiddelde koersdoel
2.812
JPY
Spread / Gemiddelde doel
-3,68%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +29,75% | 4,92 mld. | |
| +24,25% | 28,24 mld. | |
| +35,23% | 5,57 mld. | |
| +8,35% | 1,05 mld. | |
| -23,31% | 985 mln. | |
| +17,27% | 918 mln. | |
| -44,99% | 774 mln. | |
| +1,04% | 439 mln. | |
| -15,53% | 329 mln. | |
| +13,98% | 120 mln. |
- Beurs
- Aandelen
- Koers 6448
- Financiën Brother Industries, Ltd.
