KYOWA KIRIN CO. LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.656 JPY | +2,87% |
|
+3,41% | +12,05% |
| 07/05 | Winst Kyowa Kirin 15% hoger in Q1 | MT |
| 02/05 | Aandelen BridgeBio Pharma dalen na financiële resultaten Q1 | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.381.568 | 1.511.601 | 1.684.484 | 1.623.165 | 1.274.135 | 1.415.196 | - | - |
| Bedrijfswaarde 1 | 1.360.806 | 1.224.582 | 1.349.400 | 1.283.971 | 871.052 | 1.087.686 | 1.055.234 | 1.024.230 |
| K/w-verhouding | 20,7 x | 32,1 x | 32,2 x | 30,3 x | 15,7 x | 21,1 x | 19,4 x | 17,3 x |
| Dividendrendement | 1,63% | 1,56% | 1,47% | 1,69% | 2,36% | 2,21% | 2,31% | 2,51% |
| Marktkapitalisatie/omzet | 4,52 x | 4,75 x | 4,78 x | 4,07 x | 2,88 x | 2,99 x | 2,92 x | 2,75 x |
| Bedrijfswaarde/omzet | 4,45 x | 3,85 x | 3,83 x | 3,22 x | 1,97 x | 2,3 x | 2,18 x | 1,99 x |
| Bedrijfswaarde/EBITDA | 18,3 x | 15,4 x | 16,7 x | 12,2 x | 7,39 x | 10 x | 9,21 x | 7,96 x |
| Bedrijfswaarde/FCF | 25,8 x | 41,7 x | 17,9 x | 40,8 x | 9,15 x | -38,5 x | 18,2 x | 14,6 x |
| FCF Yield | 3,87% | 2,4% | 5,57% | 2,45% | 10,9% | -2,6% | 5,51% | 6,83% |
| Price to Book | 2,04 x | 2,16 x | 2,29 x | 2,13 x | 1,52 x | 1,65 x | 1,58 x | 1,5 x |
| Aantal aandelen (in duizenden) | 536.948 | 537.172 | 537.315 | 537.472 | 537.610 | 532.930 | - | - |
| Referentieprijs 2 | 2.573 | 2.814 | 3.135 | 3.020 | 2.370 | 2.656 | 2.656 | 2.656 |
| Datum van publicatie | 05-02-20 | 04-02-21 | 07-02-22 | 07-02-23 | 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 | 305.820 | 318.352 | 352.246 | 398.371 | 442.233 | 473.469 | 484.943 | 513.837 |
| EBITDA 1 | 74.170 | 79.456 | 80.611 | 105.176 | 117.881 | 108.567 | 114.533 | 128.687 |
| Bedrijfsresultaat (EBIT) 1 | 55.373 | 58.990 | 61.111 | 82.374 | 95.842 | 86.984 | 93.985 | 105.997 |
| Operationele Marge | 18,11% | 18,53% | 17,35% | 20,68% | 21,67% | 18,37% | 19,38% | 20,63% |
| Resultaat voor belastingen (EBT) 1 | 44.492 | 52.263 | 60.050 | 67.572 | 97.246 | 88.157 | 95.676 | 106.958 |
| Nettowinst (verlies) 1 | 67.084 | 47.027 | 52.347 | 53.573 | 81.188 | 66.648 | 72.490 | 81.247 |
| Nettomarge | 21,94% | 14,77% | 14,86% | 13,45% | 18,36% | 14,08% | 14,95% | 15,81% |
| WPA 2 | 124,6 | 87,56 | 97,43 | 99,68 | 151,0 | 125,7 | 136,8 | 153,9 |
| Free Cash Flow 1 | 52.722 | 29.387 | 75.185 | 31.487 | 95.169 | -28.241 | 58.094 | 69.931 |
| FCF-marge | 17,24% | 9,23% | 21,34% | 7,9% | 21,52% | -5,96% | 11,98% | 13,61% |
| Kasstroomconversie (ebitda) | 71,08% | 36,99% | 93,27% | 29,94% | 80,73% | - | 50,72% | 54,34% |
| Kasstroomconversie (nettowinst) | 78,59% | 62,49% | 143,63% | 58,77% | 117,22% | - | 80,14% | 86,07% |
| Dividend per aandeel 2 | 42,00 | 44,00 | 46,00 | 51,00 | 56,00 | 58,60 | 61,40 | 66,67 |
| Datum van publicatie | 05-02-20 | 04-02-21 | 07-02-22 | 07-02-23 | 07-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2021 S1 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 154.404 | 157.819 | 165.021 | 98.277 | 87.751 | 97.520 | 185.271 | 98.504 | 114.596 | 93.535 | 105.674 | 199.209 | 106.844 | 136.180 | 105.569 | 116.159 | 216.812 | 120.609 | 130.505 | - | - |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | 41.558 | 23.003 | 28.228 | - | 25.700 | 30.639 | - | - |
| Bedrijfsresultaat (EBIT) 1 | 22.760 | 34.564 | 30.949 | 14.291 | 17.340 | 20.192 | 37.532 | 20.683 | 24.159 | 16.177 | 20.500 | 37.500 | 23.405 | 34.937 | 17.397 | 20.579 | 39.932 | 23.257 | 25.847 | - | - |
| Operationele Marge | 14,74% | 21,9% | 18,75% | 14,54% | 19,76% | 20,71% | 20,26% | 21% | 21,08% | 17,3% | 19,4% | 18,82% | 21,91% | 25,66% | 16,48% | 17,72% | 18,42% | 19,28% | 19,8% | - | - |
| Resultaat voor belastingen (EBT) 1 | 22.663 | 30.872 | 31.102 | 18.160 | 18.716 | 24.763 | 43.479 | 16.925 | 7.168 | 15.582 | 10.464 | 26.046 | 38.293 | 32.907 | 18.101 | 20.578 | 40.058 | 23.500 | 26.087 | - | - |
| Nettowinst (verlies) 1 | 19.021 | 27.798 | 25.072 | 19.439 | 16.038 | 18.979 | 35.017 | 14.195 | 4.361 | 12.760 | 8.886 | 21.646 | 31.908 | 27.634 | 14.632 | 15.325 | 29.946 | 18.656 | 18.328 | - | - |
| Nettomarge | 12,32% | 17,61% | 15,19% | 19,78% | 18,28% | 19,46% | 18,9% | 14,41% | 3,81% | 13,64% | 8,41% | 10,87% | 29,86% | 20,29% | 13,86% | 13,19% | 13,81% | 15,47% | 14,04% | - | - |
| WPA 2 | - | 51,76 | 46,67 | 36,18 | 29,85 | 35,31 | 65,16 | 26,41 | 8,110 | 23,74 | 16,53 | 40,27 | 59,35 | 51,41 | 27,26 | 30,74 | 79,10 | 34,16 | 31,47 | - | - |
| Dividend per aandeel 2 | - | 22,00 | 23,00 | - | - | - | 24,00 | - | - | - | - | 27,00 | - | 29,00 | - | 29,00 | - | - | 29,00 | - | 30,00 |
| Datum van publicatie | 05-02-20 | 30-07-20 | 03-08-21 | 07-02-22 | 10-05-22 | 04-08-22 | 04-08-22 | 04-11-22 | 07-02-23 | 10-05-23 | 03-08-23 | 03-08-23 | 01-11-23 | 07-02-24 | 07-05-24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 20.762 | 287.019 | 335.084 | 339.194 | 403.083 | 327.510 | 359.962 | 390.966 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 52.722 | 29.387 | 75.185 | 31.487 | 95.169 | -28.241 | 58.094 | 69.931 |
| ROE (netto-inkomsten/eigen vermogen) | 10,1% | 6,8% | 7,3% | 7,1% | 10,2% | 7,92% | 7,98% | 8,85% |
| ROA (netto-inkomsten/totale activa) | 5,83% | 6,59% | 6,97% | 7,26% | 9,89% | 6,99% | 6,26% | 6,86% |
| Totale activa 1 | 1.150.762 | 713.437 | 751.060 | 738.025 | 820.605 | 953.555 | 1.158.222 | 1.184.921 |
| Nettoactief per aandeel 2 | 1.263 | 1.300 | 1.372 | 1.419 | 1.556 | 1.609 | 1.680 | 1.770 |
| Cashflow per aandeel 2 | 159,0 | 126,0 | 134,0 | 134,0 | 190,0 | 155,0 | 163,0 | 190,0 |
| Capex 1 | 8.163 | 10.115 | 13.244 | 17.692 | 17.213 | 39.000 | 21.800 | 21.300 |
| Capex/omzet | 2,67% | 3,18% | 3,76% | 4,44% | 3,89% | 8,24% | 4,5% | 4,15% |
| Datum van publicatie | 05-02-20 | 04-02-21 | 07-02-22 | 07-02-23 | 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
A-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
12
Laatste slotkoers
2.656
JPY
Gemiddelde koersdoel
3.054
JPY
Spread / Gemiddelde doel
+15,01%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +12,05% | 9 mld. | |
| +15,54% | 78,51 mld. | |
| +58,17% | 4,96 mld. | |
| -14,94% | 4,84 mld. | |
| -.--% | 3,72 mld. | |
| +21,94% | 2,48 mld. | |
| -26,63% | 2,19 mld. | |
| +16,75% | 2,12 mld. | |
| -37,97% | 1,94 mld. | |
| -0,50% | 1,64 mld. |
- Beurs
- Aandelen
- Koers 4151
- Financiën Kyowa Kirin Co. Ltd.
