NIPPON PAINT HOLDINGS CO., LTD. Toevoegen aan een lijst
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.078 JPY | -3,06% |
|
-9,18% | -5,79% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.809.015 | 3.635.044 | 2.944.605 | 2.439.972 | 2.677.377 | 2.610.541 | - | - |
| Bedrijfswaarde 1 | 2.127.910 | 3.938.669 | 3.328.826 | 2.919.431 | 3.127.496 | 2.993.518 | 2.944.655 | 2.871.197 |
| K/w-verhouding | 49,3 x | 81,4 x | 42,6 x | 30,7 x | 22,6 x | 20,5 x | 18,9 x | 17,6 x |
| Dividendrendement | 0,8% | 0,4% | 0,8% | 1,06% | 1,23% | 1,42% | 1,54% | 1,71% |
| Marktkapitalisatie/omzet | 2,61 x | 4,65 x | 2,95 x | 1,86 x | 1,86 x | 1,65 x | 1,56 x | 1,5 x |
| Bedrijfswaarde/omzet | 3,07 x | 5,04 x | 3,33 x | 2,23 x | 2,17 x | 1,9 x | 1,76 x | 1,65 x |
| Bedrijfswaarde/EBITDA | 20,5 x | 33,8 x | 27,4 x | 18,4 x | 14,2 x | 12,4 x | 11,4 x | 10,3 x |
| Bedrijfswaarde/FCF | 37,5 x | 79,3 x | -95,3 x | -55,3 x | 22,4 x | 22,3 x | 21,8 x | 19,3 x |
| FCF Yield | 2,67% | 1,26% | -1,05% | -1,81% | 4,47% | 4,49% | 4,59% | 5,17% |
| Price to Book | 3,27 x | 6,4 x | 3,07 x | 2,12 x | 1,97 x | 1,95 x | 1,78 x | 1,65 x |
| Aantal aandelen (in duizenden) | 1.603.736 | 1.604.168 | 2.348.170 | 2.348.385 | 2.348.576 | 2.348.665 | - | - |
| Referentieprijs 2 | 1.128 | 2.266 | 1.254 | 1.039 | 1.140 | 1.112 | 1.112 | 1.112 |
| Datum van publicatie | 13-02-20 | 10-02-21 | 14-02-22 | 14-02-23 | 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 | 692.009 | 781.146 | 998.276 | 1.309.021 | 1.442.574 | 1.577.998 | 1.672.685 | 1.740.845 |
| EBITDA 1 | 103.829 | 116.454 | 121.504 | 158.998 | 221.020 | 241.512 | 257.525 | 277.507 |
| Bedrijfsresultaat (EBIT) 1 | 78.060 | 86.933 | 87.615 | 111.882 | 168.745 | 183.357 | 197.787 | 211.052 |
| Operationele Marge | 11,28% | 11,13% | 8,78% | 8,55% | 11,7% | 11,62% | 11,82% | 12,12% |
| Resultaat voor belastingen (EBT) 1 | 79.518 | 88.715 | 86.467 | 104.495 | 161.500 | 174.194 | 187.914 | 203.885 |
| Nettowinst (verlies) 1 | 36.717 | 44.648 | 67.569 | 79.418 | 118.476 | 127.150 | 138.103 | 148.685 |
| Nettomarge | 5,31% | 5,72% | 6,77% | 6,07% | 8,21% | 8,06% | 8,26% | 8,54% |
| WPA 2 | 22,90 | 27,83 | 29,41 | 33,82 | 50,45 | 54,13 | 58,81 | 63,32 |
| Free Cash Flow 1 | 56.813 | 49.657 | -34.927 | -52.756 | 139.891 | 134.327 | 135.297 | 148.534 |
| FCF-marge | 8,21% | 6,36% | -3,5% | -4,03% | 9,7% | 8,51% | 8,09% | 8,53% |
| Kasstroomconversie (ebitda) | 54,72% | 42,64% | - | - | 63,29% | 55,62% | 52,54% | 53,52% |
| Kasstroomconversie (nettowinst) | 154,73% | 111,22% | - | - | 118,08% | 105,64% | 97,97% | 99,9% |
| Dividend per aandeel 2 | 9,000 | 9,000 | 10,00 | 11,00 | 14,00 | 15,73 | 17,14 | 19,00 |
| Datum van publicatie | 13-02-20 | 10-02-21 | 14-02-22 | 14-02-23 | 14-02-24 | - | - | - |
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 | 2024 S2 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 345.440 | 497.662 | 262.019 | 284.096 | 337.953 | 622.049 | 357.867 | 329.105 | 330.213 | 362.712 | 692.925 | 392.953 | 356.696 | 384.319 | 399.620 | 762.900 | 425.928 | 383.334 | 836.400 | 404.400 | 443.000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 34.669 | 48.655 | 20.878 | 24.335 | 19.867 | 44.202 | 38.226 | 29.454 | 34.909 | 48.829 | 83.738 | 47.887 | 37.120 | 42.664 | 47.140 | 87.200 | 52.460 | 41.307 | 98.800 | 45.100 | 46.100 |
| Operationele Marge | 10,04% | 9,78% | 7,97% | 8,57% | 5,88% | 7,11% | 10,68% | 8,95% | 10,57% | 13,46% | 12,08% | 12,19% | 10,41% | 11,1% | 11,8% | 11,43% | 12,32% | 10,78% | 11,81% | 11,15% | 10,41% |
| Resultaat voor belastingen (EBT) 1 | 33.991 | 48.195 | 20.479 | 24.913 | 17.085 | 41.998 | 38.226 | 24.271 | 33.441 | 48.513 | 81.954 | 45.088 | 34.458 | 41.344 | 41.300 | 83.400 | 51.300 | 41.233 | - | 48.600 | 39.600 |
| Nettowinst (verlies) 1 | 16.890 | 33.731 | 17.261 | 18.072 | 10.485 | 28.557 | 26.628 | 24.233 | 25.340 | 35.558 | 60.898 | 32.546 | 25.032 | 30.280 | 29.367 | 57.500 | 37.433 | 29.267 | - | 34.800 | 28.400 |
| Nettomarge | 4,89% | 6,78% | 6,59% | 6,36% | 3,1% | 4,59% | 7,44% | 7,36% | 7,67% | 9,8% | 8,79% | 8,28% | 7,02% | 7,88% | 7,35% | 7,54% | 8,79% | 7,63% | - | 8,61% | 6,41% |
| WPA 2 | 10,53 | 15,02 | 7,350 | 7,700 | 4,460 | 12,16 | 11,34 | 10,32 | 10,79 | 15,14 | 25,93 | 13,86 | 10,66 | 12,89 | 13,46 | - | 14,89 | 11,84 | - | 14,82 | 12,09 |
| Dividend per aandeel 2 | 4,400 | 5,000 | - | - | - | 5,000 | - | - | - | - | 6,000 | - | 8,000 | - | 7,000 | - | - | 7,000 | - | - | 7,000 |
| Datum van publicatie | 14-08-20 | 10-08-21 | 14-02-22 | 13-05-22 | 10-08-22 | 10-08-22 | 14-11-22 | 14-02-23 | 15-05-23 | 10-08-23 | 10-08-23 | 14-11-23 | 14-02-24 | 15-05-24 | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 318.895 | 303.625 | 384.221 | 479.459 | 450.119 | 382.977 | 334.114 | 260.656 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 3,071 x | 2,607 x | 3,162 x | 3,016 x | 2,037 x | 1,586 x | 1,297 x | 0,9393 x |
| Free Cash Flow 1 | 56.813 | 49.657 | -34.927 | -52.756 | 139.891 | 134.327 | 135.297 | 148.534 |
| ROE (netto-inkomsten/eigen vermogen) | 6,8% | 8% | 8,8% | 7,5% | 9,5% | 9,43% | 9,62% | 9,73% |
| ROA (netto-inkomsten/totale activa) | 6,54% | 5,73% | 3,79% | 4,75% | 6,26% | 5,12% | 5,6% | 5,85% |
| Totale activa 1 | 561.628 | 778.572 | 1.784.848 | 1.671.057 | 1.891.099 | 2.483.396 | 2.466.132 | 2.541.630 |
| Nettoactief per aandeel 2 | 345,0 | 354,0 | 409,0 | 489,0 | 578,0 | 569,0 | 625,0 | 675,0 |
| Cashflow per aandeel 2 | 39,00 | 46,20 | 38,40 | 53,90 | 72,70 | 74,20 | 88,80 | 86,30 |
| Capex 1 | 35.263 | 38.904 | 34.928 | 49.820 | 49.864 | 45.717 | 47.100 | 47.800 |
| Capex/omzet | 5,1% | 4,98% | 3,5% | 3,81% | 3,46% | 2,9% | 2,82% | 2,75% |
| Datum van publicatie | 13-02-20 | 10-02-21 | 14-02-22 | 14-02-23 | 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
B
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
9
Laatste slotkoers
1.112
JPY
Gemiddelde koersdoel
1.225
JPY
Spread / Gemiddelde doel
+10,21%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -5,79% | 16,68 mld. | |
| -1,50% | 77,93 mld. | |
| -15,12% | 33,24 mld. | |
| -9,93% | 31,7 mld. | |
| +0,67% | 14,47 mld. | |
| -13,79% | 11,93 mld. | |
| +3,86% | 7,78 mld. | |
| -18,71% | 6,83 mld. | |
| +6,74% | 3,7 mld. | |
| -7,99% | 2,95 mld. |
- Beurs
- Aandelen
- Koers 4612
- Financiën Nippon Paint Holdings Co., Ltd.
