ISUZU MOTORS LIMITED Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.020 JPY | -1,44% |
|
+1,81% | +11,23% |
| 16/05 | Toyota test nieuwe EV pick-uptruck in aanloop naar massaproductie in Thailand | RE |
| 15/05 | Winst Isuzu Motors met 16% gestegen in 12 maanden tot maart | MT |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.072.342 | 527.564 | 876.936 | 1.230.917 | 1.224.015 | 1.479.974 | - | - |
| Bedrijfswaarde 1 | 1.030.404 | 520.957 | 768.305 | 1.380.709 | 1.353.571 | 1.694.578 | 1.494.563 | 1.455.650 |
| K/w-verhouding | 9,68 x | 6,49 x | 20,5 x | 9,75 x | 8,07 x | 8,94 x | 8,76 x | 8,03 x |
| Dividendrendement | 2,54% | 5,31% | 2,52% | 4,16% | 5% | 4,48% | 4,47% | 4,86% |
| Marktkapitalisatie/omzet | 0,5 x | 0,25 x | 0,46 x | 0,49 x | 0,38 x | 0,45 x | 0,43 x | 0,41 x |
| Bedrijfswaarde/omzet | 0,48 x | 0,25 x | 0,4 x | 0,55 x | 0,42 x | 0,5 x | 0,44 x | 0,4 x |
| Bedrijfswaarde/EBITDA | 4,18 x | 2,4 x | 4,31 x | 4,84 x | 3,75 x | 4,15 x | 4,07 x | 3,64 x |
| Bedrijfswaarde/FCF | 14,7 x | 16,8 x | 5,93 x | -5,55 x | 9,24 x | 11,8 x | 4,93 x | 9,94 x |
| FCF Yield | 6,79% | 5,96% | 16,9% | -18% | 10,8% | 8,47% | 20,3% | 10,1% |
| Price to Book | 1,15 x | 0,55 x | 0,86 x | 1,03 x | 0,94 x | 1,05 x | 0,98 x | 0,94 x |
| Aantal aandelen (in duizenden) | 737.512 | 737.543 | 737.541 | 775.137 | 775.183 | 722.115 | - | - |
| Referentieprijs 2 | 1.454 | 715,3 | 1.189 | 1.588 | 1.579 | 2.050 | 2.050 | 2.050 |
| Datum van publicatie | 13-05-19 | 26-05-20 | 13-05-21 | 13-05-22 | 12-05-23 | 14-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.149.168 | 2.079.936 | 1.908.150 | 2.514.291 | 3.195.537 | 3.386.676 | 3.411.923 | 3.596.929 |
| EBITDA 1 | 246.757 | 216.795 | 178.266 | 285.532 | 360.801 | 408.118 | 367.075 | 399.965 |
| Bedrijfsresultaat (EBIT) 1 | 176.781 | 140.582 | 95.732 | 187.197 | 253.546 | 293.085 | 282.700 | 303.042 |
| Operationele Marge | 8,23% | 6,76% | 5,02% | 7,45% | 7,93% | 8,65% | 8,29% | 8,43% |
| Resultaat voor belastingen (EBT) 1 | 186.108 | 143.511 | 86.829 | 204.281 | 269.841 | 305.591 | 295.004 | 323.678 |
| Nettowinst (verlies) 1 | 113.444 | 81.232 | 42.708 | 126.193 | 151.743 | 176.442 | 175.527 | 188.660 |
| Nettomarge | 5,28% | 3,91% | 2,24% | 5,02% | 4,75% | 5,21% | 5,14% | 5,25% |
| WPA 2 | 150,2 | 110,1 | 57,91 | 162,9 | 195,8 | 229,9 | 233,9 | 255,3 |
| Free Cash Flow 1 | 69.977 | 31.042 | 129.505 | -248.811 | 146.558 | 143.488 | 303.051 | 146.512 |
| FCF-marge | 3,26% | 1,49% | 6,79% | -9,9% | 4,59% | 4,24% | 8,88% | 4,07% |
| Kasstroomconversie (ebitda) | 28,36% | 14,32% | 72,65% | - | 40,62% | 35,16% | 82,56% | 36,63% |
| Kasstroomconversie (nettowinst) | 61,68% | 38,21% | 303,23% | - | 96,58% | 81,32% | 172,65% | 77,66% |
| Dividend per aandeel 2 | 37,00 | 38,00 | 30,00 | 66,00 | 79,00 | 92,00 | 91,57 | 99,67 |
| Datum van publicatie | 13-05-19 | 26-05-20 | 13-05-21 | 13-05-22 | 12-05-23 | 14-05-24 | - | - |
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 | 2025 S2 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.020.115 | 1.059.821 | 792.862 | 1.115.288 | 615.442 | 1.145.050 | 638.751 | 730.490 | 1.369.241 | 688.201 | 805.131 | 1.493.332 | 850.652 | 851.553 | 1.702.205 | 775.466 | 862.513 | 1.637.979 | 903.500 | 845.197 | 1.748.697 | 745.827 | 834.541 | 1.631.650 | 850.598 | 972.551 | 1.826.281 | 1.663.315 | 1.864.837 |
| EBITDA 1 | - | - | - | - | 67.765 | - | 79.830 | 64.504 | - | 80.280 | 84.117 | - | - | - | - | 95.803 | 103.085 | - | - | 68.597 | - | 74.300 | 82.926 | - | 124.214 | 76.980 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 71.351 | 69.231 | 16.795 | 78.937 | 37.958 | 97.294 | 51.322 | 38.581 | 89.903 | 54.771 | 57.423 | 112.194 | 85.691 | 55.661 | 141.352 | 68.606 | 74.589 | 143.195 | 110.400 | 39.490 | 149.890 | 77.604 | 71.109 | 193.838 | 95.957 | 48.069 | 126.579 | 180.128 | 109.914 |
| Operationele Marge | 6,99% | 6,53% | 2,12% | 7,08% | 6,17% | 8,5% | 8,03% | 5,28% | 6,57% | 7,96% | 7,13% | 7,51% | 10,07% | 6,54% | 8,3% | 8,85% | 8,65% | 8,74% | 12,22% | 4,67% | 8,57% | 10,41% | 8,52% | 11,88% | 11,28% | 4,94% | 6,93% | 10,83% | 5,89% |
| Resultaat voor belastingen (EBT) 1 | 72.484 | 71.027 | 13.396 | 73.433 | 43.897 | 105.716 | 53.402 | 45.163 | - | 58.368 | 67.615 | 125.983 | 85.746 | 58.112 | 143.858 | 72.542 | 83.359 | 155.901 | 111.385 | 38.305 | 149.690 | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 39.832 | - | -1.743 | 44.451 | 24.713 | 71.142 | 33.527 | 21.524 | 55.051 | 36.051 | 36.945 | 72.996 | 52.855 | 25.892 | - | 45.041 | 43.067 | 88.108 | 71.300 | 17.034 | 88.334 | 40.900 | 41.300 | - | 60.300 | 28.800 | - | - | - |
| Nettomarge | 3,9% | - | -0,22% | 3,99% | 4,02% | 6,21% | 5,25% | 2,95% | 4,02% | 5,24% | 4,59% | 4,89% | 6,21% | 3,04% | - | 5,81% | 4,99% | 5,38% | 7,89% | 2,02% | 5,05% | 5,48% | 4,95% | - | 7,09% | 2,96% | - | - | - |
| WPA 2 | 54,01 | 56,13 | -2,360 | 60,27 | 31,82 | 91,87 | 43,24 | 27,76 | 71,00 | 46,51 | 47,66 | 94,17 | 68,18 | 33,40 | 101,6 | 58,11 | 55,55 | 113,7 | 92,65 | 23,61 | 116,3 | - | - | - | - | - | - | 149,2 | 86,16 |
| Dividend per aandeel 2 | 19,00 | - | 10,00 | - | 29,00 | 29,00 | - | 37,00 | - | - | 36,00 | 36,00 | - | 43,00 | - | - | 43,00 | 43,00 | - | 49,00 | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 08-11-19 | 26-05-20 | 06-11-20 | 13-05-21 | 08-11-21 | 08-11-21 | 10-02-22 | 13-05-22 | 13-05-22 | 05-08-22 | 09-11-22 | 09-11-22 | 09-02-23 | 12-05-23 | 12-05-23 | 09-08-23 | 10-11-23 | 10-11-23 | 09-02-24 | 14-05-24 | 14-05-24 | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | 149.792 | 129.556 | 156.034 | 14.589 | - |
| Nettokaspositie 1 | 41.938 | 6.607 | 108.631 | - | - | - | - | 24.325 |
| Hefboom (schuld/ebitda) | - | - | - | 0,5246 x | 0,3591 x | 0,3823 x | 0,0397 x | - |
| Free Cash Flow 1 | 69.977 | 31.042 | 129.505 | -248.811 | 146.558 | 143.488 | 303.051 | 146.512 |
| ROE (netto-inkomsten/eigen vermogen) | 12,3% | 8,6% | 4,3% | 11,4% | 12,1% | 12,7% | 11,7% | 12% |
| ROA (netto-inkomsten/totale activa) | 9% | 7,05% | 4,74% | 8,17% | 9,14% | 9,92% | 7,03% | 8,22% |
| Totale activa 1 | 1.260.006 | 1.152.984 | 900.540 | 1.544.399 | 1.659.540 | 1.778.228 | 2.497.356 | 2.294.076 |
| Nettoactief per aandeel 2 | 1.261 | 1.292 | 1.385 | 1.541 | 1.688 | 1.951 | 2.086 | 2.174 |
| Cashflow per aandeel 2 | 243,0 | 213,0 | 170,0 | 290,0 | 334,0 | 380,0 | 387,0 | 407,0 |
| Capex 1 | 94.768 | 103.467 | 97.891 | 100.325 | 82.200 | 161.381 | 139.500 | 144.500 |
| Capex/omzet | 4,41% | 4,97% | 5,13% | 3,99% | 2,57% | 4,77% | 4,09% | 4,02% |
| Datum van publicatie | 13-05-19 | 26-05-20 | 13-05-21 | 13-05-22 | 12-05-23 | 14-05-24 | - | - |
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
12
Laatste slotkoers
2.050
JPY
Gemiddelde koersdoel
2.252
JPY
Spread / Gemiddelde doel
+9,90%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +11,23% | 9,43 mld. | |
| +20,29% | 269 mld. | |
| +0,98% | 68,63 mld. | |
| -6,48% | 59,94 mld. | |
| -13,44% | 59,78 mld. | |
| +29,61% | 54,34 mld. | |
| +15,65% | 51,77 mld. | |
| -4,24% | 47,67 mld. | |
| +27,24% | 43,27 mld. | |
| +32,19% | 42,39 mld. |
- Beurs
- Aandelen
- Koers 7202
- Financiën Isuzu Motors Limited
