HASEKO CORPORATION Toevoegen aan een lijst
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.816 JPY | -0,63% |
|
-0,98% | -0,87% |
| 10/05 | HASEKO Corporation herziet dividend voor het boekjaar eindigend op 31 maart 2024, effectief op 28 juni 2024 | CI |
| 2022 | Nikkei 225 daalt 1,5% door vooruitzichten Federal Reserve | MT |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 413.960 | 344.139 | 432.782 | 386.428 | 422.938 | 498.514 | - | - |
| Bedrijfswaarde 1 | 321.941 | 225.779 | 484.182 | 430.802 | 603.181 | 517.193 | 734.342 | 758.663 |
| K/w-verhouding | 4,74 x | 5,75 x | 9,18 x | 7,09 x | 7,12 x | 9,23 x | 8,73 x | 8,32 x |
| Dividendrendement | 5,75% | 6,05% | 4,52% | 5,69% | 5,2% | 4,48% | 4,86% | 4,72% |
| Marktkapitalisatie/omzet | 0,46 x | 0,41 x | 0,53 x | 0,42 x | 0,41 x | 0,47 x | 0,44 x | 0,43 x |
| Bedrijfswaarde/omzet | 0,36 x | 0,27 x | 0,6 x | 0,47 x | 0,59 x | 0,47 x | 0,64 x | 0,65 x |
| Bedrijfswaarde/EBITDA | 3,06 x | 2,49 x | 6,19 x | 4,85 x | 6,25 x | 5,54 x | 8,28 x | 8,01 x |
| Bedrijfswaarde/FCF | 76,9 x | -5,58 x | -124 x | 12,7 x | -5,62 x | 108 x | 21,9 x | 27 x |
| FCF Yield | 1,3% | -17,9% | -0,81% | 7,86% | -17,8% | 0,93% | 4,56% | 3,71% |
| Price to Book | 1,13 x | 0,87 x | 1,09 x | 0,93 x | 0,92 x | 1,01 x | 0,93 x | 0,9 x |
| Aantal aandelen (in duizenden) | 297.385 | 297.441 | 279.395 | 274.647 | 274.813 | 272.785 | - | - |
| Referentieprijs 2 | 1.392 | 1.157 | 1.549 | 1.407 | 1.539 | 1.828 | 1.828 | 1.828 |
| Datum van publicatie | 10-05-19 | 14-05-20 | 13-05-21 | 12-05-22 | 11-05-23 | 10-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 890.981 | 846.029 | 809.400 | 909.708 | 1.027.277 | 1.094.421 | 1.143.450 | 1.161.171 |
| EBITDA 1 | 105.279 | 90.677 | 78.200 | 88.800 | 96.544 | 93.396 | 88.703 | 94.734 |
| Bedrijfsresultaat (EBIT) 1 | 98.430 | 85.925 | 72.900 | 82.702 | 90.162 | 85.747 | 86.700 | 92.043 |
| Operationele Marge | 11,05% | 10,16% | 9,01% | 9,09% | 8,78% | 7,83% | 7,58% | 7,93% |
| Resultaat voor belastingen (EBT) 1 | 121.241 | 87.155 | 70.900 | 81.825 | 87.342 | 82.842 | 84.100 | 87.800 |
| Nettowinst (verlies) 1 | 87.391 | 59.851 | 48.300 | 54.490 | 59.326 | 56.038 | 57.067 | 59.871 |
| Nettomarge | 9,81% | 7,07% | 5,97% | 5,99% | 5,78% | 5,12% | 4,99% | 5,16% |
| WPA 2 | 293,9 | 201,4 | 168,8 | 198,3 | 216,1 | 205,4 | 209,3 | 219,5 |
| Free Cash Flow 1 | 4.189 | -40.439 | -3.900 | 33.847 | -107.355 | 6.450 | 33.500 | 28.122 |
| FCF-marge | 0,47% | -4,78% | -0,48% | 3,72% | -10,45% | 0,59% | 2,93% | 2,42% |
| Kasstroomconversie (ebitda) | 3,98% | - | - | 38,12% | - | 5,68% | 37,77% | 29,68% |
| Kasstroomconversie (nettowinst) | 4,79% | - | - | 62,12% | - | 11,34% | 58,7% | 46,97% |
| Dividend per aandeel 2 | 80,00 | 70,00 | 70,00 | 80,00 | 80,00 | 85,00 | 88,75 | 86,29 |
| Datum van publicatie | 10-05-19 | 14-05-20 | 13-05-21 | 12-05-22 | 11-05-23 | 10-05-24 | - | - |
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 S1 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 414.234 | 431.795 | 369.912 | 439.500 | 201.104 | 414.824 | 211.228 | 283.656 | 494.884 | 234.088 | 212.360 | 446.448 | 260.074 | 320.755 | 580.829 | 263.919 | 259.087 | 523.006 | 245.846 | 325.569 | 571.415 | 268.614 | 259.652 | 526.000 | 263.338 | 370.000 |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.879 | - | 21.954 | 22.051 | - | 18.305 | - |
| Bedrijfsresultaat (EBIT) 1 | 43.635 | 42.290 | 30.940 | 41.960 | 21.029 | 41.424 | 20.041 | 21.237 | 41.278 | 19.952 | 17.752 | 37.704 | 18.882 | 33.576 | 52.458 | 22.573 | 20.703 | 43.276 | 18.163 | 24.308 | 42.471 | 19.151 | 18.275 | 40.500 | 20.152 | 31.000 |
| Operationele Marge | 10,53% | 9,79% | 8,36% | 9,55% | 10,46% | 9,99% | 9,49% | 7,49% | 8,34% | 8,52% | 8,36% | 8,45% | 7,26% | 10,47% | 9,03% | 8,55% | 7,99% | 8,27% | 7,39% | 7,47% | 7,43% | 7,13% | 7,04% | 7,7% | 7,65% | 8,38% |
| Resultaat voor belastingen (EBT) 1 | 43.577 | 43.578 | 30.012 | 40.888 | 19.600 | 40.997 | 20.165 | 20.663 | 40.828 | 19.976 | 16.575 | 36.551 | 18.265 | 32.526 | 50.791 | 22.727 | 20.526 | 43.253 | 17.210 | 22.379 | 39.589 | 17.850 | 14.500 | 40.500 | 21.600 | 29.400 |
| Nettowinst (verlies) 1 | 30.168 | 29.683 | 20.539 | 27.761 | 13.610 | 28.285 | 13.541 | 12.664 | 26.205 | 13.318 | 11.416 | 24.734 | 12.211 | 22.381 | 34.592 | 14.995 | 13.708 | 28.703 | 10.890 | 16.445 | 27.335 | 12.896 | 12.344 | 27.000 | 13.068 | 19.000 |
| Nettomarge | 7,28% | 6,87% | 5,55% | 6,32% | 6,77% | 6,82% | 6,41% | 4,46% | 5,3% | 5,69% | 5,38% | 5,54% | 4,7% | 6,98% | 5,96% | 5,68% | 5,29% | 5,49% | 4,43% | 5,05% | 4,78% | 4,8% | 4,75% | 5,13% | 4,96% | 5,14% |
| WPA 2 | 101,4 | - | 70,94 | - | 49,56 | 102,9 | 49,30 | 46,12 | - | 48,47 | 41,54 | 90,01 | 44,43 | 81,66 | - | 54,99 | 50,25 | 105,2 | 39,92 | 60,29 | - | 48,52 | 45,26 | 105,2 | 47,90 | 69,60 |
| Dividend per aandeel 2 | 20,00 | - | 35,00 | - | 35,00 | 35,00 | - | 45,00 | 45,00 | - | 40,00 | 40,00 | - | 40,00 | - | - | 40,00 | 40,00 | - | 45,00 | - | - | 40,00 | 45,00 | - | 45,00 |
| Datum van publicatie | 08-11-19 | 14-05-20 | 12-11-20 | 13-05-21 | 11-11-21 | 11-11-21 | 10-02-22 | 12-05-22 | 12-05-22 | 10-08-22 | 10-11-22 | 10-11-22 | 09-02-23 | 11-05-23 | 11-05-23 | 09-08-23 | 10-11-23 | 10-11-23 | 09-02-24 | 10-05-24 | 10-05-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | 51.400 | 44.374 | 180.243 | 195.854 | 235.828 | 260.149 |
| Nettokaspositie 1 | 92.019 | 118.360 | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | - | - | 0,6573 x | 0,4997 x | 1,867 x | 1,724 x | 2,659 x | 2,746 x |
| Free Cash Flow 1 | 4.189 | -40.439 | -3.900 | 33.847 | -107.355 | 6.450 | 33.500 | 28.122 |
| ROE (netto-inkomsten/eigen vermogen) | 26,4% | 15,9% | 12,4% | 13,4% | 13,6% | 11,6% | 10,9% | 10,9% |
| ROA (netto-inkomsten/totale activa) | 13,7% | 10,8% | 5,51% | 8,04% | 7,74% | 6,54% | 6,35% | 5,7% |
| Totale activa 1 | 636.274 | 551.992 | 876.588 | 677.395 | 766.238 | 857.152 | 898.688 | 1.050.376 |
| Nettoactief per aandeel 2 | 1.234 | 1.324 | 1.426 | 1.521 | 1.666 | 1.874 | 1.965 | 2.040 |
| Cashflow per aandeel 2 | 309,0 | 217,0 | 187,0 | 220,0 | 239,0 | 233,0 | 165,0 | 172,0 |
| Capex 1 | 28.875 | 25.176 | 29.800 | 26.495 | 35.406 | 23.353 | 30.000 | 30.000 |
| Capex/omzet | 3,24% | 2,98% | 3,68% | 2,91% | 3,45% | 2,13% | 2,62% | 2,58% |
| Datum van publicatie | 10-05-19 | 14-05-20 | 13-05-21 | 12-05-22 | 11-05-23 | 10-05-24 | - | - |
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
Houden
Aantal analisten
7
Laatste slotkoers
1.828
JPY
Gemiddelde koersdoel
1.867
JPY
Spread / Gemiddelde doel
+2,17%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -0,87% | 3,19 mld. | |
| +10,42% | 1,46 mld. | |
| +6,11% | 1,09 mld. | |
| +33,65% | 1,05 mld. | |
| +13,11% | 869 mln. | |
| +20,10% | 790 mln. | |
| +5,65% | 712 mln. | |
| +15,00% | 711 mln. | |
| +1,12% | 663 mln. | |
| +34,66% | 558 mln. |
- Beurs
- Aandelen
- Koers 1808
- Financiën Haseko Corporation
