LION CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.262 JPY | +0,88% |
|
+0,40% | -3,55% |
| 09/05 | Winst toerekenbaar aan Lion stijgt met 124,9% in fiscaal eerste kwartaal | MT |
| 08/05 | Transcript : Lion Corporation, Q1 2024 Earnings Call, May 08, 2024 |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 617.760 | 726.191 | 446.857 | 430.328 | 372.218 | 348.770 | - | - |
| Bedrijfswaarde 1 | 512.628 | 612.773 | 351.410 | 361.419 | 317.033 | 269.109 | 264.780 | 248.292 |
| K/w-verhouding | 30 x | 24,3 x | 18,8 x | 19,7 x | 25,4 x | 18,5 x | 18,2 x | 16,4 x |
| Dividendrendement | 0,99% | 0,92% | 1,56% | 1,65% | 1,99% | 2,14% | 2,23% | 2,32% |
| Marktkapitalisatie/omzet | 1,78 x | 2,04 x | 1,22 x | 1,1 x | 0,92 x | 0,85 x | 0,82 x | 0,79 x |
| Bedrijfswaarde/omzet | 1,48 x | 1,72 x | 0,96 x | 0,93 x | 0,79 x | 0,65 x | 0,62 x | 0,56 x |
| Bedrijfswaarde/EBITDA | 12,7 x | 11 x | 7,79 x | 9,06 x | 8,34 x | 5,93 x | 5,52 x | 4,8 x |
| Bedrijfswaarde/FCF | 25,6 x | -90,5 x | -19,5 x | 16,1 x | - | 13,7 x | 13,7 x | 11,3 x |
| FCF Yield | 3,91% | -1,1% | -5,12% | 6,21% | - | 7,32% | 7,28% | 8,85% |
| Price to Book | 2,96 x | 3,13 x | 1,78 x | 1,63 x | 1,33 x | 1,23 x | 1,18 x | 1,13 x |
| Aantal aandelen (in duizenden) | 290.710 | 290.709 | 290.733 | 284.233 | 284.462 | 276.363 | - | - |
| Referentieprijs 2 | 2.125 | 2.498 | 1.537 | 1.514 | 1.308 | 1.262 | 1.262 | 1.262 |
| Datum van publicatie | 13-02-20 | 12-02-21 | 14-02-22 | 13-02-23 | 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 | 347.519 | 355.300 | 366.200 | 389.800 | 402.700 | 411.351 | 426.595 | 440.360 |
| EBITDA 1 | 40.336 | 55.700 | 45.100 | 39.900 | 38.000 | 45.392 | 47.930 | 51.711 |
| Bedrijfsresultaat (EBIT) 1 | 29.832 | 44.000 | 31.100 | 28.800 | 20.500 | 25.356 | 27.030 | 30.167 |
| Operationele Marge | 8,58% | 12,38% | 8,49% | 7,39% | 5,09% | 6,16% | 6,34% | 6,85% |
| Resultaat voor belastingen (EBT) 1 | 31.402 | 44.400 | 34.000 | 31.200 | 22.300 | 28.786 | 29.073 | 31.881 |
| Nettowinst (verlies) 1 | 20.559 | 29.800 | 23.700 | 21.900 | 14.600 | 19.146 | 19.420 | 21.546 |
| Nettomarge | 5,92% | 8,39% | 6,47% | 5,62% | 3,63% | 4,65% | 4,55% | 4,89% |
| WPA 2 | 70,72 | 102,8 | 81,73 | 77,04 | 51,42 | 68,06 | 69,42 | 77,00 |
| Free Cash Flow 1 | 20.019 | -6.771 | -17.986 | 22.427 | - | 19.695 | 19.286 | 21.975 |
| FCF-marge | 5,76% | -1,91% | -4,91% | 5,75% | - | 4,79% | 4,52% | 4,99% |
| Kasstroomconversie (ebitda) | 49,63% | - | - | 56,21% | - | 43,39% | 40,24% | 42,5% |
| Kasstroomconversie (nettowinst) | 97,37% | - | - | 102,41% | - | 102,87% | 99,31% | 101,99% |
| Dividend per aandeel 2 | 21,00 | 23,00 | 24,00 | 25,00 | 26,00 | 27,00 | 28,12 | 29,25 |
| Datum van publicatie | 13-02-20 | 12-02-21 | 14-02-22 | 13-02-23 | 14-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 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 | 180.185 | 169.111 | 186.189 | 173.223 | 98.600 | 192.977 | 87.030 | 98.100 | 185.100 | 101.000 | 103.700 | 204.700 | 90.849 | 102.000 | 192.800 | 103.210 | 106.600 | 209.900 | 92.965 | 103.975 | 195.500 | 105.625 | 108.409 | 210.800 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 16.943 | 25.968 | 18.032 | 14.186 | 5.700 | 16.914 | 10.489 | 3.700 | 14.200 | 8.100 | 6.500 | 14.600 | 2.361 | 3.800 | 6.200 | 6.268 | 7.896 | - | 4.893 | 6.300 | - | 6.850 | 6.903 | - |
| Operationele Marge | 9,4% | 15,36% | 9,68% | 8,19% | 5,78% | 8,76% | 12,05% | 3,77% | 7,67% | 8,02% | 6,27% | 7,13% | 2,6% | 3,73% | 3,22% | 6,07% | 7,41% | - | 5,26% | 6,06% | - | 6,49% | 6,37% | - |
| Resultaat voor belastingen (EBT) | 17.764 | 27.041 | 17.359 | 15.928 | 6.400 | 18.072 | 11.075 | 4.625 | 15.700 | 9.000 | 6.500 | - | 2.641 | 4.559 | 7.200 | 6.985 | - | - | 5.817 | - | - | - | - | - |
| Nettowinst (verlies) | 11.870 | 18.623 | 11.177 | 10.815 | 4.700 | 12.885 | 7.891 | 3.100 | 11.000 | 6.100 | 4.800 | - | 1.578 | 2.700 | 4.200 | 4.552 | - | - | 3.548 | - | - | - | - | - |
| Nettomarge | 6,59% | 11,01% | 6% | 6,24% | 4,77% | 6,68% | 9,07% | 3,16% | 5,94% | 6,04% | 4,63% | - | 1,74% | 2,65% | 2,18% | 4,41% | - | - | 3,82% | - | - | - | - | - |
| WPA 2 | - | 64,06 | - | 37,20 | 16,27 | 44,53 | 27,56 | 11,19 | 38,75 | 21,29 | 17,00 | - | 5,550 | 9,560 | 15,12 | 16,00 | - | - | 12,72 | 14,95 | - | 18,87 | 21,55 | - |
| Dividend per aandeel | - | 11,00 | - | 12,00 | 12,00 | - | - | 12,00 | 12,00 | - | 13,00 | - | - | 13,00 | 13,00 | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 13-02-20 | 05-08-20 | 12-02-21 | 04-08-21 | 14-02-22 | 14-02-22 | 10-05-22 | 08-08-22 | 08-08-22 | 04-11-22 | 13-02-23 | 13-02-23 | 09-05-23 | 07-08-23 | 07-08-23 | 07-11-23 | 14-02-24 | 14-02-24 | 08-05-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 105.132 | 113.418 | 95.447 | 68.909 | 55.185 | 79.660 | 83.990 | 100.478 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 20.019 | -6.771 | -17.986 | 22.427 | - | 19.695 | 19.286 | 21.975 |
| ROE (netto-inkomsten/eigen vermogen) | 10,3% | 13,6% | 9,8% | 8,5% | 5,4% | 6,68% | 6,66% | 7,1% |
| ROA (netto-inkomsten/totale activa) | 8,53% | 10,9% | 7,9% | 6,97% | 4,68% | 3,96% | 4% | 4,27% |
| Totale activa 1 | 240.952 | 273.327 | 300.179 | 313.993 | 311.785 | 483.943 | 485.340 | 504.800 |
| Nettoactief per aandeel 2 | 717,0 | 797,0 | 865,0 | 930,0 | 985,0 | 1.025 | 1.067 | 1.114 |
| Cashflow per aandeel 2 | 107,0 | 143,0 | 131,0 | 139,0 | 122,0 | 165,0 | 168,0 | 178,0 |
| Capex 1 | 16.743 | 47.500 | 37.282 | 24.314 | 27.807 | 22.967 | 23.467 | 21.067 |
| Capex/omzet | 4,82% | 13,37% | 10,18% | 6,24% | 6,91% | 5,58% | 5,5% | 4,78% |
| Datum van publicatie | 13-02-20 | 12-02-21 | 14-02-22 | 13-02-23 | 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
A-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
8
Laatste slotkoers
1.262
JPY
Gemiddelde koersdoel
1.554
JPY
Spread / Gemiddelde doel
+23,12%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -3,55% | 2,22 mld. | |
| -17,86% | 39,79 mld. | |
| +13,17% | 26,17 mld. | |
| -7,74% | 16,34 mld. | |
| -11,61% | 7,33 mld. | |
| +5,96% | 5,98 mld. | |
| -6,01% | 3,05 mld. | |
| -15,86% | 1,77 mld. | |
| +35,60% | 1,05 mld. | |
| +2,74% | 663 mln. |
- Beurs
- Aandelen
- Koers 4912
- Financiën Lion Corporation
