HORIBA, LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 12.255 JPY | +0,78% |
|
+0,29% | +11,11% |
| 17/05 | Winst toerekenbaar aan Horiba daalt met 48% in Q1 | MT |
| 16/05 | Horiba, Ltd. Geeft dividendvoorspelling voor het jaar dat eindigt op 31 december 2024 | CI |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 309.152 | 255.294 | 285.254 | 241.976 | 466.235 | 509.932 | - | - |
| Bedrijfswaarde 1 | 280.800 | 215.858 | 228.403 | 167.827 | 391.854 | 415.105 | 398.913 | 375.716 |
| K/w-verhouding | 20 x | 19,4 x | 13,4 x | 7,1 x | 11,6 x | 14 x | 12,3 x | 11,8 x |
| Dividendrendement | 1,77% | 1,49% | 2,22% | 4,28% | 2,63% | 2,22% | 2,43% | 2,52% |
| Marktkapitalisatie/omzet | 1,54 x | 1,36 x | 1,27 x | 0,9 x | 1,6 x | 1,64 x | 1,54 x | 1,5 x |
| Bedrijfswaarde/omzet | 1,4 x | 1,15 x | 1,02 x | 0,62 x | 1,35 x | 1,34 x | 1,2 x | 1,1 x |
| Bedrijfswaarde/EBITDA | 9,55 x | 7,45 x | 5,42 x | 2,96 x | 6,6 x | 6,26 x | 5,38 x | 4,91 x |
| Bedrijfswaarde/FCF | 20,3 x | 12,6 x | 11,1 x | 7,23 x | 42 x | 24,5 x | 14,1 x | 11,1 x |
| FCF Yield | 4,92% | 7,92% | 9,02% | 13,8% | 2,38% | 4,08% | 7,08% | 8,99% |
| Price to Book | 1,81 x | 1,43 x | 1,4 x | 1,01 x | 1,65 x | 1,69 x | 1,54 x | 1,41 x |
| Aantal aandelen (in duizenden) | 42.176 | 42.197 | 42.197 | 42.230 | 42.270 | 41.935 | - | - |
| Referentieprijs 2 | 7.330 | 6.050 | 6.760 | 5.730 | 11.030 | 12.160 | 12.160 | 12.160 |
| Datum van publicatie | 14-02-20 | 15-02-21 | 14-02-22 | 14-02-23 | 14-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 200.241 | 187.080 | 224.314 | 270.133 | 290.558 | 310.785 | 331.126 | 340.908 |
| EBITDA 1 | 29.401 | 28.990 | 42.109 | 56.754 | 59.393 | 66.321 | 74.176 | 76.533 |
| Bedrijfsresultaat (EBIT) 1 | 20.916 | 19.694 | 32.046 | 45.843 | 47.296 | 50.472 | 57.797 | 60.046 |
| Operationele Marge | 10,45% | 10,53% | 14,29% | 16,97% | 16,28% | 16,24% | 17,45% | 17,61% |
| Resultaat voor belastingen (EBT) 1 | 20.734 | 18.821 | 30.204 | 47.272 | 53.703 | 51.102 | 57.919 | 60.620 |
| Nettowinst (verlies) 1 | 15.481 | 13.188 | 21.311 | 34.072 | 40.302 | 36.574 | 41.634 | 43.408 |
| Nettomarge | 7,73% | 7,05% | 9,5% | 12,61% | 13,87% | 11,77% | 12,57% | 12,73% |
| WPA 2 | 367,1 | 312,6 | 505,0 | 807,1 | 953,7 | 866,5 | 988,9 | 1.033 |
| Free Cash Flow 1 | 13.804 | 17.088 | 20.606 | 23.221 | 9.337 | 16.923 | 28.251 | 33.792 |
| FCF-marge | 6,89% | 9,13% | 9,19% | 8,6% | 3,21% | 5,45% | 8,53% | 9,91% |
| Kasstroomconversie (ebitda) | 46,95% | 58,94% | 48,93% | 40,92% | 15,72% | 25,52% | 38,09% | 44,15% |
| Kasstroomconversie (nettowinst) | 89,17% | 129,57% | 96,69% | 68,15% | 23,17% | 46,27% | 67,86% | 77,85% |
| Dividend per aandeel 2 | 130,0 | 90,00 | 150,0 | 245,0 | 290,0 | 270,5 | 295,9 | 306,6 |
| Datum van publicatie | 14-02-20 | 15-02-21 | 14-02-22 | 14-02-23 | 14-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 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 | 84.975 | 102.105 | 101.317 | 70.357 | 122.997 | 55.510 | 59.455 | 114.965 | 70.156 | 85.012 | 155.168 | 65.854 | 65.251 | 131.105 | 69.574 | 89.879 | 159.453 | 70.252 | 74.815 | 131.501 | 79.080 | 94.620 | 182.499 |
| EBITDA | - | - | - | 14.912 | - | 11.211 | 10.332 | - | 15.424 | 20.113 | - | 13.385 | 10.451 | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 6.676 | 13.018 | 13.069 | 12.187 | - | 8.605 | 7.655 | 16.260 | 12.311 | 17.272 | 29.583 | 10.450 | 7.388 | 17.838 | 10.661 | 18.797 | 29.458 | 10.009 | 10.515 | 17.388 | 13.115 | 18.795 | 33.412 |
| Operationele Marge | 7,86% | 12,75% | 12,9% | 17,32% | - | 15,5% | 12,88% | 14,14% | 17,55% | 20,32% | 19,07% | 15,87% | 11,32% | 13,61% | 15,32% | 20,91% | 18,47% | 14,25% | 14,05% | 13,22% | 16,58% | 19,86% | 18,31% |
| Resultaat voor belastingen (EBT) | 7.319 | - | 13.012 | 10.377 | - | 8.730 | 8.066 | 16.796 | 13.122 | 17.354 | - | 16.377 | 8.007 | 24.384 | 11.181 | - | - | 10.160 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 4.860 | 8.328 | 8.744 | 7.590 | - | 5.721 | 5.519 | 11.240 | 9.462 | 13.370 | 22.832 | 13.556 | 5.450 | 19.006 | 7.966 | 13.330 | 21.296 | 7.029 | 6.300 | 12.650 | - | - | 21.550 |
| Nettomarge | 5,72% | 8,16% | 8,63% | 10,79% | - | 10,31% | 9,28% | 9,78% | 13,49% | 15,73% | 14,71% | 20,58% | 8,35% | 14,5% | 11,45% | 14,83% | 13,36% | 10,01% | 8,42% | 9,62% | - | - | 11,81% |
| WPA 2 | 115,2 | 197,4 | 207,2 | 179,9 | - | 135,6 | 130,7 | 266,3 | 224,1 | 316,7 | 540,8 | 321,0 | 128,9 | 449,9 | 188,4 | 315,4 | 503,8 | 166,6 | 449,9 | 299,5 | - | - | 510,3 |
| Dividend per aandeel | 30,00 | - | 50,00 | 100,0 | - | - | 65,00 | 65,00 | - | 180,0 | - | - | 80,00 | 80,00 | - | - | 210,0 | - | - | - | - | - | - |
| Datum van publicatie | 11-08-20 | 15-02-21 | 10-08-21 | 14-02-22 | 14-02-22 | 13-05-22 | 12-08-22 | 12-08-22 | 11-11-22 | 14-02-23 | 14-02-23 | 12-05-23 | 09-08-23 | 09-08-23 | 13-11-23 | 14-02-24 | 14-02-24 | 14-05-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 28.352 | 39.436 | 56.851 | 74.149 | 74.381 | 94.828 | 111.019 | 134.216 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 13.804 | 17.088 | 20.606 | 23.221 | 9.337 | 16.923 | 28.251 | 33.792 |
| ROE (netto-inkomsten/eigen vermogen) | 9,3% | 7,6% | 11,2% | 15,4% | 15,4% | 12,6% | 13,3% | 12,9% |
| ROA (netto-inkomsten/totale activa) | 6,92% | 6,03% | 9,16% | 11,9% | 11,1% | 9,63% | 10,5% | 11% |
| Totale activa 1 | 223.813 | 218.633 | 232.697 | 286.597 | 361.571 | 379.657 | 397.772 | 393.428 |
| Nettoactief per aandeel 2 | 4.053 | 4.217 | 4.827 | 5.685 | 6.695 | 7.194 | 7.899 | 8.654 |
| Cashflow per aandeel 2 | 568,0 | 533,0 | 744,0 | 1.065 | 1.240 | 1.223 | 1.276 | 1.491 |
| Capex 1 | 12.834 | 15.165 | 12.195 | 12.565 | 9.122 | 22.450 | 16.689 | 17.407 |
| Capex/omzet | 6,41% | 8,11% | 5,44% | 4,65% | 3,14% | 7,22% | 5,04% | 5,11% |
| Datum van publicatie | 14-02-20 | 15-02-21 | 14-02-22 | 14-02-23 | 14-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
10
Laatste slotkoers
12.160
JPY
Gemiddelde koersdoel
14.738
JPY
Spread / Gemiddelde doel
+21,20%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +11,11% | 3,26 mld. | |
| +1,21% | 31,68 mld. | |
| +28,40% | 8,88 mld. | |
| +4,43% | 7,49 mld. | |
| +22,52% | 5,56 mld. | |
| +23,38% | 3,99 mld. | |
| -9,86% | 3,88 mld. | |
| +14,03% | 3,76 mld. | |
| -7,34% | 2,79 mld. | |
| -29,88% | 2,3 mld. |
- Beurs
- Aandelen
- Koers 6856
- Financiën HORIBA, Ltd.
