MAZDA MOTOR CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.658 JPY | +3,01% |
|
+5,44% | +8,80% |
| 28/05 | Toyota, Subaru en Mazda zetten zich in voor de ontwikkeling van nieuwe motoren | RE |
| 18/05 | UAW's vernietigend verlies in Alabama zal nationale organisatiepoging niet de das omdoen | RE |
Totale waarde
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 779.958 | 360.238 | 568.067 | 572.547 | 771.705 | 1.044.350 | - | - |
| Bedrijfswaarde 1 | 684.357 | 411.146 | 584.994 | 509.612 | 678.702 | 759.324 | 634.246 | 565.993 |
| K/w-verhouding | 12,3 x | 29,7 x | -17,9 x | 7,02 x | 5,4 x | 5,33 x | 5,37 x | 5 x |
| Dividendrendement | 2,83% | 6,12% | - | 2,2% | 3,67% | 3,42% | 4,42% | 4,69% |
| Marktkapitalisatie/omzet | 0,22 x | 0,11 x | 0,2 x | 0,18 x | 0,2 x | 0,23 x | 0,2 x | 0,2 x |
| Bedrijfswaarde/omzet | 0,19 x | 0,12 x | 0,2 x | 0,16 x | 0,18 x | 0,16 x | 0,12 x | 0,11 x |
| Bedrijfswaarde/EBITDA | 3,99 x | 3,03 x | 5,93 x | 2,62 x | 2,74 x | 2,09 x | 1,63 x | 1,42 x |
| Bedrijfswaarde/FCF | 45,4 x | -5,65 x | 14,2 x | 9,63 x | 17,9 x | 2,55 x | 6,34 x | 2,88 x |
| FCF Yield | 2,2% | -17,7% | 7,04% | 10,4% | 5,6% | 39,2% | 15,8% | 34,7% |
| Price to Book | 0,64 x | 0,31 x | 0,48 x | 0,44 x | 0,54 x | 0,64 x | 0,57 x | 0,54 x |
| Aantal aandelen (in duizenden) | 629.760 | 629.787 | 629.786 | 629.865 | 629.963 | 630.076 | - | - |
| Referentieprijs 2 | 1.238 | 572,0 | 902,0 | 909,0 | 1.225 | 1.658 | 1.658 | 1.658 |
| Datum van publicatie | 09-05-19 | 14-05-20 | 14-05-21 | 13-05-22 | 12-05-23 | 10-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.564.696 | 3.430.000 | 2.882.066 | 3.120.349 | 3.826.800 | 4.827.662 | 5.174.749 | 5.336.032 |
| EBITDA 1 | 171.456 | 135.872 | 98.585 | 194.508 | 247.950 | 363.851 | 389.080 | 399.301 |
| Bedrijfsresultaat (EBIT) 1 | 83.013 | 43.600 | 8.820 | 104.227 | 142.000 | 250.503 | 279.813 | 283.913 |
| Operationele Marge | 2,33% | 1,27% | 0,31% | 3,34% | 3,71% | 5,19% | 5,41% | 5,32% |
| Resultaat voor belastingen (EBT) 1 | 108.273 | 49.282 | 2.202 | 112.399 | 170.000 | 298.323 | 278.151 | 289.729 |
| Nettowinst (verlies) 1 | 63.476 | 12.131 | -31.651 | 81.557 | 142.800 | 207.696 | 194.661 | 208.825 |
| Nettomarge | 1,78% | 0,35% | -1,1% | 2,61% | 3,73% | 4,3% | 3,76% | 3,91% |
| WPA 2 | 100,8 | 19,26 | -50,26 | 129,5 | 226,7 | 329,6 | 308,9 | 331,3 |
| Free Cash Flow 1 | 15.079 | -72.715 | 41.196 | 52.918 | 37.997 | 297.552 | 100.000 | 196.453 |
| FCF-marge | 0,42% | -2,12% | 1,43% | 1,7% | 0,99% | 6,16% | 1,93% | 3,68% |
| Kasstroomconversie (ebitda) | 8,79% | - | 41,79% | 27,21% | 15,32% | 81,78% | 25,7% | 49,2% |
| Kasstroomconversie (nettowinst) | 23,76% | - | - | 64,88% | 26,61% | 143,26% | 51,37% | 94,08% |
| Dividend per aandeel 2 | 35,00 | 35,00 | - | 20,00 | 45,00 | 60,00 | 73,33 | 77,71 |
| Datum van publicatie | 09-05-19 | 14-05-20 | 14-05-21 | 13-05-22 | 12-05-23 | 10-05-24 | - | - |
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 | 1.706.574 | 1.723.430 | 1.115.759 | 1.766.300 | 692.456 | 1.495.855 | 666.524 | 957.970 | 1.624.494 | 617.223 | 1.025.283 | 1.642.506 | 1.053.749 | 1.130.500 | 2.184.300 | 1.091.000 | 1.226.288 | 2.317.259 | 1.249.229 | 1.261.174 | 2.510.403 | 1.199.978 | 1.281.035 | 2.639.981 | 1.255.329 | 1.401.104 | 2.802.345 | 2.769.747 | 2.941.591 |
| EBITDA 1 | - | - | - | - | 21.734 | - | 45.722 | 65.057 | - | 5.594 | 101.054 | - | 81.395 | 59.871 | - | 57.488 | 127.890 | - | 99.603 | 78.870 | - | 84.800 | 100.000 | - | 105.600 | 111.900 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 25.811 | 17.789 | -52.863 | 61.700 | 13.635 | 39.741 | 23.921 | 40.565 | 64.486 | -19.528 | 74.769 | 55.241 | 54.223 | 32.500 | 86.800 | 30.000 | 99.586 | 129.611 | 70.591 | 50.301 | 120.892 | 53.116 | 85.627 | - | 79.615 | 63.242 | - | 178.987 | 97.541 |
| Operationele Marge | 1,51% | 1,03% | -4,74% | 3,49% | 1,97% | 2,66% | 3,59% | 4,23% | 3,97% | -3,16% | 7,29% | 3,36% | 5,15% | 2,87% | 3,97% | 2,75% | 8,12% | 5,59% | 5,65% | 3,99% | 4,82% | 4,43% | 6,68% | - | 6,34% | 4,51% | - | 6,46% | 3,32% |
| Resultaat voor belastingen (EBT) 1 | 32.706 | 16.576 | -75.165 | 77.400 | 10.480 | 35.904 | 14.990 | 61.505 | 76.495 | 20.289 | 89.035 | 109.324 | 13.029 | 47.600 | 60.700 | 63.200 | 114.069 | 177.228 | 58.096 | 62.999 | 121.095 | 89.940 | 65.919 | 196.118 | 51.087 | 58.133 | 67.339 | 187.507 | 112.435 |
| Nettowinst (verlies) 1 | 16.617 | -4.486 | -93.028 | 61.300 | 12.477 | 23.854 | 5.572 | 52.131 | 57.703 | 14.997 | 70.862 | 85.859 | 17.712 | 39.200 | 56.900 | 37.200 | 70.890 | 108.132 | 57.360 | 42.204 | 99.564 | 41.287 | 58.098 | - | 59.459 | 53.042 | - | - | - |
| Nettomarge | 0,97% | -0,26% | -8,34% | 3,47% | 1,8% | 1,59% | 0,84% | 5,44% | 3,55% | 2,43% | 6,91% | 5,23% | 1,68% | 3,47% | 2,6% | 3,41% | 5,78% | 4,67% | 4,59% | 3,35% | 3,97% | 3,44% | 4,54% | - | 4,74% | 3,79% | - | - | - |
| WPA | 26,39 | -7,130 | -147,7 | 97,45 | 19,81 | 37,87 | 8,850 | 82,77 | 91,62 | 23,81 | 112,5 | 136,3 | 28,11 | 62,30 | 90,40 | 59,10 | 112,5 | 171,6 | 91,04 | 66,98 | 158,0 | 83,90 | 99,84 | 249,8 | 66,96 | 59,90 | 81,46 | 239,6 | 143,7 |
| Dividend per aandeel 2 | 15,00 | 20,00 | - | - | - | - | - | 20,00 | 20,00 | - | 20,00 | 20,00 | - | 25,00 | 25,00 | - | 25,00 | 25,00 | - | 35,00 | - | - | 30,00 | - | - | 40,00 | - | - | - |
| Datum van publicatie | 01-11-19 | 14-05-20 | 09-11-20 | 14-05-21 | 10-11-21 | 10-11-21 | 10-02-22 | 13-05-22 | 13-05-22 | 09-08-22 | 10-11-22 | 10-11-22 | 10-02-23 | 12-05-23 | 12-05-23 | 08-08-23 | 07-11-23 | 07-11-23 | 09-02-24 | 10-05-24 | 10-05-24 | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | 50.908 | 16.927 | - | - | - | - | - |
| Nettokaspositie 1 | 95.601 | - | - | 62.935 | 93.003 | 346.774 | 410.104 | 478.357 |
| Hefboom (schuld/ebitda) | - | 0,3747 x | 0,1717 x | - | - | - | - | - |
| Free Cash Flow 1 | 15.079 | -72.715 | 41.196 | 52.918 | 37.997 | 297.552 | 100.000 | 196.453 |
| ROE (netto-inkomsten/eigen vermogen) | 5,3% | 1% | -2,7% | 6,6% | 10,4% | 13,1% | 11,3% | 11,2% |
| ROA (netto-inkomsten/totale activa) | 4,17% | 1,88% | 0,99% | 4,2% | 5,97% | 9,08% | 8,15% | 6,96% |
| Totale activa 1 | 1.521.597 | 646.487 | -3.195.812 | 1.942.962 | 2.391.339 | 2.287.373 | 2.388.482 | 3.000.296 |
| Nettoactief per aandeel 2 | 1.935 | 1.866 | 1.876 | 2.066 | 2.285 | 2.758 | 2.924 | 3.054 |
| Cashflow per aandeel 2 | 241,0 | 166,0 | 92,30 | 273,0 | 395,0 | 510,0 | 482,0 | 546,0 |
| Capex 1 | 119.734 | 107.549 | 92.972 | 144.332 | 94.139 | 121.343 | 147.143 | 146.468 |
| Capex/omzet | 3,36% | 3,14% | 3,23% | 4,63% | 2,46% | 2,51% | 2,84% | 2,74% |
| Datum van publicatie | 09-05-19 | 14-05-20 | 14-05-21 | 13-05-22 | 12-05-23 | 10-05-24 | - | - |
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
Accumuleren
Aantal analisten
16
Laatste slotkoers
1.658
JPY
Gemiddelde koersdoel
1.968
JPY
Spread / Gemiddelde doel
+18,72%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +8,80% | 6,64 mld. | |
| +31,29% | 291 mld. | |
| +6,16% | 72,76 mld. | |
| +2,86% | 67,67 mld. | |
| -7,54% | 63,63 mld. | |
| +20,70% | 54,27 mld. | |
| +25,31% | 51,31 mld. | |
| -0,49% | 48,43 mld. | |
| +18,20% | 40,52 mld. | |
| +24,32% | 39,72 mld. |
- Beurs
- Aandelen
- Koers 7261
- Financiën Mazda Motor Corporation
