NEXON CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.556 JPY | -0,04% |
|
-4,04% | -0,51% |
| 23/05 | Technologieaandelen stuwen Japanse Nikkei omhoog dankzij robuuste vooruitzichten van Nvidia | RE |
| 14/05 | Transcript : NEXON Co., Ltd., Q1 2024 Earnings Call, May 14, 2024 |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.287.257 | 2.819.386 | 1.994.121 | 2.558.406 | 2.187.677 | 2.146.053 | - | - |
| Bedrijfswaarde 1 | 1.046.480 | 2.282.934 | 1.445.380 | 1.986.794 | 1.716.105 | 1.469.592 | 1.414.281 | 1.302.446 |
| K/w-verhouding | 11,2 x | 50 x | 17,3 x | 25,8 x | 31 x | 21,3 x | 18,1 x | 17 x |
| Dividendrendement | 0,17% | 0,16% | 0,34% | 0,34% | 0,39% | 0,46% | 0,47% | 0,47% |
| Marktkapitalisatie/omzet | 5,18 x | 9,62 x | 7,27 x | 7,23 x | 5,17 x | 4,86 x | 4,48 x | 4,23 x |
| Bedrijfswaarde/omzet | 4,21 x | 7,79 x | 5,27 x | 5,62 x | 4,05 x | 3,33 x | 2,95 x | 2,57 x |
| Bedrijfswaarde/EBITDA | 10,2 x | 19 x | 14,5 x | 18 x | 12 x | 11 x | 8,96 x | 8,11 x |
| Bedrijfswaarde/FCF | 10,2 x | 18 x | 13,9 x | 17,4 x | 13,7 x | 13,8 x | 11,3 x | 9,58 x |
| FCF Yield | 9,83% | 5,57% | 7,22% | 5,74% | 7,3% | 7,24% | 8,83% | 10,4% |
| Price to Book | 2,06 x | 3,97 x | 2,37 x | 2,97 x | 2,41 x | 2,15 x | 1,93 x | 1,78 x |
| Aantal aandelen (in duizenden) | 887.763 | 886.599 | 896.637 | 863.743 | 851.402 | 839.121 | - | - |
| Referentieprijs 2 | 1.450 | 3.180 | 2.224 | 2.962 | 2.570 | 2.558 | 2.558 | 2.558 |
| Datum van publicatie | 13-02-20 | 09-02-21 | 08-02-22 | 09-02-23 | 08-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 248.542 | 293.024 | 274.462 | 353.714 | 423.356 | 441.796 | 479.527 | 507.358 |
| EBITDA 1 | 102.219 | 120.024 | 100.009 | 110.463 | 143.343 | 133.497 | 157.841 | 160.602 |
| Bedrijfsresultaat (EBIT) 1 | 94.525 | 111.450 | 91.541 | 103.696 | 134.745 | 122.543 | 148.924 | 151.752 |
| Operationele Marge | 38,03% | 38,03% | 33,35% | 29,32% | 31,83% | 27,74% | 31,06% | 29,91% |
| Resultaat voor belastingen (EBT) 1 | 121.968 | 108.171 | 135.472 | 140.525 | 125.929 | 145.309 | 168.420 | 177.531 |
| Nettowinst (verlies) 1 | 115.664 | 56.220 | 114.888 | 100.339 | 70.609 | 100.953 | 118.403 | 124.842 |
| Nettomarge | 46,54% | 19,19% | 41,86% | 28,37% | 16,68% | 22,85% | 24,69% | 24,61% |
| WPA 2 | 129,3 | 63,57 | 128,9 | 114,7 | 82,89 | 119,8 | 141,5 | 150,2 |
| Free Cash Flow 1 | 102.913 | 127.083 | 104.329 | 114.016 | 125.305 | 106.386 | 124.838 | 136.010 |
| FCF-marge | 41,41% | 43,37% | 38,01% | 32,23% | 29,6% | 24,08% | 26,03% | 26,81% |
| Kasstroomconversie (ebitda) | 100,68% | 105,88% | 104,32% | 103,22% | 87,42% | 79,69% | 79,09% | 84,69% |
| Kasstroomconversie (nettowinst) | 88,98% | 226,05% | 90,81% | 113,63% | 177,46% | 105,38% | 105,43% | 108,95% |
| Dividend per aandeel 2 | 2,500 | 5,000 | 7,500 | 10,00 | 10,00 | 11,77 | 12,06 | 12,03 |
| Datum van publicatie | 13-02-20 | 09-02-21 | 08-02-22 | 09-02-23 | 08-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 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 | 147.228 | 144.322 | 54.250 | 91.034 | 84.122 | 175.156 | 97.463 | 81.095 | 124.087 | 94.436 | 218.523 | 120.256 | 84.577 | 108.418 | 100.676 | - | 130.903 | 105.151 | 126.200 | 108.022 |
| EBITDA 1 | - | - | - | 40.299 | 24.335 | - | 33.246 | 12.583 | - | 30.158 | - | 48.272 | 6.125 | - | 28.200 | - | 60.700 | 21.500 | - | - |
| Bedrijfsresultaat (EBIT) 1 | 68.254 | 58.730 | 2.976 | 38.520 | 22.684 | 61.204 | 31.524 | 10.968 | 56.275 | 27.614 | 83.889 | 46.310 | 3.797 | 29.146 | 23.754 | 46.100 | 47.995 | 22.925 | 43.400 | 29.122 |
| Operationele Marge | 46,36% | 40,69% | 5,49% | 42,31% | 26,97% | 34,94% | 32,34% | 13,52% | 45,35% | 29,24% | 38,39% | 38,51% | 4,49% | 26,88% | 23,59% | - | 36,66% | 21,8% | 34,39% | 26,96% |
| Resultaat voor belastingen (EBT) 1 | 86.667 | 77.470 | 9.644 | 57.201 | 41.698 | 98.899 | 57.966 | -16.340 | 71.903 | 42.827 | 114.730 | 52.859 | -41.660 | 54.239 | 29.279 | 56.100 | 55.586 | 27.378 | - | - |
| Nettowinst (verlies) 1 | 69.674 | 54.991 | 21.995 | 40.261 | 24.707 | 64.968 | 43.303 | -7.932 | 52.791 | 24.538 | 77.329 | 35.167 | -41.870 | 35.918 | 18.750 | 39.400 | 37.775 | 16.525 | - | - |
| Nettomarge | 47,32% | 38,1% | 40,54% | 44,23% | 29,37% | 37,09% | 44,43% | -9,78% | 42,54% | 25,98% | 35,39% | 29,24% | -49,51% | 33,13% | 18,62% | - | 28,86% | 15,72% | - | - |
| WPA 2 | 78,91 | 61,90 | 24,55 | 45,35 | 28,19 | 73,54 | 49,79 | -8,590 | 61,63 | 28,86 | 90,49 | 41,28 | -48,88 | 42,77 | 23,97 | - | 34,42 | 16,00 | - | - |
| Dividend per aandeel 2 | 2,500 | 2,500 | 5,000 | - | 5,000 | 5,000 | - | 5,000 | - | 5,000 | 5,000 | - | 5,000 | - | - | - | - | 13,00 | - | - |
| Datum van publicatie | 06-08-20 | 11-08-21 | 08-02-22 | 12-05-22 | 09-08-22 | 09-08-22 | 09-11-22 | 09-02-23 | 11-05-23 | 09-08-23 | 09-08-23 | 09-11-23 | 08-02-24 | 14-05-24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 240.777 | 536.452 | 548.741 | 571.612 | 471.572 | 676.461 | 731.772 | 843.607 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 102.913 | 127.083 | 104.329 | 114.016 | 125.305 | 106.386 | 124.838 | 136.010 |
| ROE (netto-inkomsten/eigen vermogen) | 19,7% | 8,5% | 14,9% | 11,8% | 8% | 11,1% | 11,4% | 11,2% |
| ROA (netto-inkomsten/totale activa) | 17,8% | 13,7% | 14,7% | 13,8% | 11,8% | 9,29% | 9,67% | 9,62% |
| Totale activa 1 | 649.162 | 410.913 | 783.941 | 724.555 | 600.221 | 1.087.255 | 1.224.226 | 1.297.278 |
| Nettoactief per aandeel 2 | 703,0 | 800,0 | 939,0 | 997,0 | 1.065 | 1.191 | 1.325 | 1.436 |
| Cashflow per aandeel 2 | 138,0 | 73,30 | 138,0 | 122,0 | 93,00 | 120,0 | 147,0 | 157,0 |
| Capex 1 | 2.160 | 10.520 | 5.185 | 16.128 | 5.713 | 9.147 | 9.233 | 8.366 |
| Capex/omzet | 0,87% | 3,59% | 1,89% | 4,56% | 1,35% | 2,07% | 1,93% | 1,65% |
| Datum van publicatie | 13-02-20 | 09-02-21 | 08-02-22 | 09-02-23 | 08-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
18
Laatste slotkoers
2.558
JPY
Gemiddelde koersdoel
3.324
JPY
Spread / Gemiddelde doel
+29,99%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -0,51% | 13,66 mld. | |
| +32,23% | 8,51 mld. | |
| -4,76% | 5,98 mld. | |
| -17,97% | 4,69 mld. | |
| -23,26% | 4,02 mld. | |
| +11,02% | 3,87 mld. | |
| -5,57% | 3,71 mld. | |
| -10,60% | 3,2 mld. | |
| -2,41% | 3,16 mld. | |
| -6,19% | 2,74 mld. |
- Beurs
- Aandelen
- Koers 3659
- Financiën NEXON Co., Ltd.
