MARUWA CO.,LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 37.150 JPY | -0,80% |
|
+3,77% | +25,93% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 64.442 | 81.267 | 140.134 | 201.597 | 226.515 | 462.053 | - | - |
| Bedrijfswaarde 1 | 41.815 | 54.033 | 108.011 | 158.675 | 177.453 | 399.749 | 395.118 | 381.728 |
| K/w-verhouding | 9,53 x | 13,8 x | 20,2 x | 15,1 x | 15,1 x | 26,3 x | 26,5 x | 22,7 x |
| Dividendrendement | 0,92% | 0,79% | 0,56% | 0,43% | 0,42% | 0,27% | 0,25% | 0,29% |
| Marktkapitalisatie/omzet | 1,56 x | 1,97 x | 3,38 x | 3,71 x | 3,85 x | 6,49 x | 6,53 x | 5,86 x |
| Bedrijfswaarde/omzet | 1,56 x | 1,97 x | 3,38 x | 3,71 x | 3,85 x | 6,49 x | 6,53 x | 5,86 x |
| Bedrijfswaarde/EBITDA | 5,55 x | 6,97 x | 11,3 x | 9,7 x | 9,75 x | 16,7 x | 15,7 x | 13,2 x |
| Bedrijfswaarde/FCF | 24,9 x | 14,9 x | 27 x | 17,9 x | 32,9 x | 62,4 x | 65,6 x | 72,3 x |
| FCF Yield | 4,01% | 6,7% | 3,71% | 5,57% | 3,04% | 1,6% | 1,53% | 1,38% |
| Price to Book | 1,17 x | 1,37 x | 2,11 x | 2,53 x | 2,4 x | 3,66 x | 3,67 x | 3,21 x |
| Aantal aandelen (in duizenden) | 12.345 | 12.332 | 12.336 | 12.338 | 12.337 | 12.338 | - | - |
| Referentieprijs 2 | 5.220 | 6.590 | 11.360 | 16.340 | 18.360 | 37.450 | 37.450 | 37.450 |
| Datum van publicatie | 26-04-19 | 28-04-20 | 27-04-21 | 27-04-22 | 27-04-23 | 25-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 41.193 | 41.231 | 41.438 | 54.344 | 58.804 | 61.564 | 70.775 | 78.800 |
| EBITDA 1 | 11.616 | 11.666 | 12.444 | 20.785 | 23.229 | 23.939 | 29.350 | 35.100 |
| Bedrijfsresultaat (EBIT) 1 | 9.556 | 9.346 | 10.248 | 18.215 | 20.142 | 19.801 | 24.180 | 28.400 |
| Operationele Marge | 23,2% | 22,67% | 24,73% | 33,52% | 34,25% | 32,16% | 34,16% | 36,04% |
| Resultaat voor belastingen (EBT) 1 | 9.874 | 8.696 | 9.884 | 19.331 | 21.164 | 21.016 | 25.150 | 28.820 |
| Nettowinst (verlies) 1 | 6.770 | 5.894 | 6.935 | 13.350 | 15.020 | 15.216 | 17.438 | 20.376 |
| Nettomarge | 16,43% | 14,29% | 16,74% | 24,57% | 25,54% | 24,72% | 24,64% | 25,86% |
| WPA 2 | 547,9 | 477,9 | 562,3 | 1.082 | 1.217 | 1.233 | 1.413 | 1.651 |
| Free Cash Flow 1 | 2.586 | 5.447 | 5.198 | 11.235 | 6.890 | 6.408 | 7.047 | 6.391 |
| FCF-marge | 6,28% | 13,21% | 12,54% | 20,67% | 11,72% | 10,41% | 9,96% | 8,11% |
| Kasstroomconversie (ebitda) | 22,26% | 46,69% | 41,77% | 54,05% | 29,66% | 26,77% | 24,01% | 18,21% |
| Kasstroomconversie (nettowinst) | 38,2% | 92,41% | 74,95% | 84,16% | 45,87% | 42,11% | 40,41% | 31,37% |
| Dividend per aandeel 2 | 48,00 | 52,00 | 64,00 | 70,00 | 78,00 | 86,00 | 94,50 | 109,0 |
| Datum van publicatie | 26-04-19 | 28-04-20 | 27-04-21 | 27-04-22 | 27-04-23 | 25-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2020 S2 | 2021 S1 | 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 | 2025 S1 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 20.341 | 20.890 | 19.534 | 13.610 | 24.722 | 15.348 | 14.274 | 13.954 | 15.714 | 29.668 | 14.909 | 14.227 | 12.722 | 15.341 | 28.063 | 16.963 | 16.538 | 14.811 | 17.263 | 32.200 | 18.852 | 19.624 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 4.149 | 5.197 | 4.686 | 4.744 | 7.926 | 5.435 | 4.854 | 4.749 | 5.867 | 10.616 | 5.423 | 4.103 | 3.530 | 5.119 | 8.649 | 5.744 | 5.408 | 4.750 | 6.200 | 10.900 | 6.775 | 7.025 |
| Operationele Marge | 20,4% | 24,88% | 23,99% | 34,86% | 32,06% | 35,41% | 34,01% | 34,03% | 37,34% | 35,78% | 36,37% | 28,84% | 27,75% | 33,37% | 30,82% | 33,86% | 32,7% | 32,07% | 35,92% | 33,85% | 35,94% | 35,8% |
| Resultaat voor belastingen (EBT) | 4.121 | - | 4.568 | - | 8.088 | 5.690 | - | 5.743 | - | 12.221 | 4.748 | - | 4.015 | - | 9.486 | 5.362 | - | - | - | - | - | - |
| Nettowinst (verlies) | 2.868 | - | 3.154 | - | 5.567 | 3.944 | - | 4.088 | - | 8.604 | 3.330 | - | 2.846 | - | 6.777 | 3.826 | - | - | - | - | - | - |
| Nettomarge | 14,1% | - | 16,15% | - | 22,52% | 25,7% | - | 29,3% | - | 29% | 22,34% | - | 22,37% | - | 24,15% | 22,55% | - | - | - | - | - | - |
| WPA | 232,5 | - | 255,8 | - | 451,3 | 319,7 | - | 331,4 | - | 697,4 | 270,0 | - | 230,7 | - | 549,4 | 310,1 | - | 263,2 | 386,4 | - | 409,9 | 445,1 |
| Dividend per aandeel | 26,00 | - | 28,00 | - | 34,00 | - | - | - | - | 38,00 | - | - | - | - | 43,00 | - | - | - | - | - | - | - |
| Datum van publicatie | 30-10-19 | 28-04-20 | 28-10-20 | 27-10-21 | 27-10-21 | 28-01-22 | 27-04-22 | 27-07-22 | 27-10-22 | 27-10-22 | 31-01-23 | 27-04-23 | 27-07-23 | 26-10-23 | 26-10-23 | 31-01-24 | 25-04-24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie | - | - | - | - | - | - | - | - |
| Nettokaspositie | 22.627 | 27.234 | 32.123 | 42.922 | 49.062 | - | 66.935 | 80.325 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 2.586 | 5.447 | 5.198 | 11.235 | 6.890 | 6.408 | 7.047 | 6.391 |
| ROE (netto-inkomsten/eigen vermogen) | 13% | 10,3% | 11% | 18,3% | 17,3% | 15% | 14,8% | 14,2% |
| ROA (netto-inkomsten/totale activa) | 16,1% | 14,1% | 13,9% | 22,1% | 20,8% | - | - | - |
| Totale activa 1 | 42.019 | 41.885 | 49.928 | 60.534 | 72.286 | - | - | - |
| Nettoactief per aandeel 2 | 4.452 | 4.821 | 5.378 | 6.458 | 7.637 | 8.851 | 10.201 | 11.652 |
| Cashflow per aandeel | 714,0 | 666,0 | 738,0 | 1.290 | 1.468 | 1.569 | - | - |
| Capex 1 | 4.381 | 5.252 | 5.515 | 3.929 | 10.537 | 10.814 | 14.000 | 15.000 |
| Capex/omzet | 10,64% | 12,74% | 13,31% | 7,23% | 17,92% | 17,57% | 19,78% | 19,04% |
| Datum van publicatie | 26-04-19 | 28-04-20 | 27-04-21 | 27-04-22 | 27-04-23 | 25-04-24 | - | - |
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
5
Laatste slotkoers
37.450
JPY
Gemiddelde koersdoel
37.150
JPY
Spread / Gemiddelde doel
-0,80%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +25,93% | 2,94 mld. | |
| +9,79% | 106 mld. | |
| -3,22% | 30,35 mld. | |
| +3,08% | 20,44 mld. | |
| -11,67% | 18,7 mld. | |
| -12,24% | 16,24 mld. | |
| +13,02% | 15,88 mld. | |
| +5,12% | 12,86 mld. | |
| +17,43% | 12,82 mld. | |
| +12,89% | 8,51 mld. |
- Beurs
- Aandelen
- Koers 5344
- Financiën Maruwa Co.,Ltd.
