OLYMPUS CORPORATION Toevoegen aan een lijst
Financiën Olympus Corporation
Aandelen
7733
JP3201200007
Geavanceerde medische apparatuur & technologie
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.474 JPY | +1,23% |
|
-2,81% | +21,22% |
| 13/05 | Toewijsbare winst Olympus stijgt met 69,1% in boekjaar 2024 | MT |
| 13/05 | Japanse aandelen dalen in aanloop naar winstrapporten; stijgende rente weegt | RE |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.641.547 | 2.008.074 | 2.945.342 | 2.977.530 | 2.906.166 | 2.883.190 | - | - |
| Bedrijfswaarde 1 | 1.706.301 | 2.126.495 | 3.072.860 | 3.061.085 | 3.076.894 | 2.578.960 | 2.845.248 | 2.695.878 |
| K/w-verhouding | 201 x | 39,7 x | 228 x | 25,9 x | 20,5 x | 11,1 x | 24,5 x | 20,4 x |
| Dividendrendement | 0,62% | 0,64% | 0,52% | 0,6% | 0,69% | 0,81% | 0,8% | 0,95% |
| Marktkapitalisatie/omzet | 2,07 x | 2,52 x | 4,03 x | 3,43 x | 3,3 x | 2,75 x | 2,89 x | 2,74 x |
| Bedrijfswaarde/omzet | 2,15 x | 2,67 x | 4,21 x | 3,52 x | 3,49 x | 2,75 x | 2,85 x | 2,57 x |
| Bedrijfswaarde/EBITDA | 19,6 x | 14 x | 21,7 x | 14 x | 12,1 x | 23,5 x | 12,6 x | 9,8 x |
| Bedrijfswaarde/FCF | 86 x | 37,7 x | 122 x | 31 x | 76,8 x | -67,2 x | 31,5 x | 22,3 x |
| FCF Yield | 1,16% | 2,65% | 0,82% | 3,22% | 1,3% | -1,49% | 3,18% | 4,49% |
| Price to Book | 3,72 x | 5,42 x | 7,47 x | 5,84 x | 4,54 x | 3,41 x | 3,56 x | 3,35 x |
| Aantal aandelen (in duizenden) | 1.365.680 | 1.285.579 | 1.285.614 | 1.272.993 | 1.253.468 | 1.165.632 | - | - |
| Referentieprijs 2 | 1.202 | 1.562 | 2.291 | 2.339 | 2.318 | 2.474 | 2.474 | 2.474 |
| Datum van publicatie | 10-05-19 | 29-05-20 | 07-05-21 | 11-05-22 | 12-05-23 | 10-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 793.862 | 797.411 | 730.544 | 868.867 | 881.923 | 936.210 | 999.294 | 1.050.734 |
| EBITDA 1 | 86.950 | 151.778 | 141.922 | 218.513 | 253.350 | 109.538 | 225.935 | 275.133 |
| Bedrijfsresultaat (EBIT) 1 | 28.281 | 83.469 | 81.985 | 153.898 | 186.609 | 43.598 | 166.333 | 200.475 |
| Operationele Marge | 3,56% | 10,47% | 11,22% | 17,71% | 21,16% | 4,66% | 16,65% | 19,08% |
| Resultaat voor belastingen (EBT) 1 | 20.117 | 77.798 | 76.810 | 149.873 | 182.294 | 35.854 | 161.200 | 195.221 |
| Nettowinst (verlies) 1 | 8.147 | 51.670 | 12.918 | 115.742 | 143.432 | 242.566 | 117.553 | 139.833 |
| Nettomarge | 1,03% | 6,48% | 1,77% | 13,32% | 16,26% | 25,91% | 11,76% | 13,31% |
| WPA 2 | 5,970 | 39,37 | 10,05 | 90,22 | 113,2 | 199,9 | 101,1 | 121,3 |
| Free Cash Flow 1 | 19.849 | 56.360 | 25.187 | 98.713 | 40.076 | -38.362 | 90.428 | 121.018 |
| FCF-marge | 2,5% | 7,07% | 3,45% | 11,36% | 4,54% | -4,1% | 9,05% | 11,52% |
| Kasstroomconversie (ebitda) | 22,83% | 37,13% | 17,75% | 45,17% | 15,82% | 210,74% | 40,02% | 43,99% |
| Kasstroomconversie (nettowinst) | 243,64% | 109,08% | 194,98% | 85,29% | 27,94% | 123,74% | 76,93% | 86,54% |
| Dividend per aandeel 2 | 7,500 | 10,00 | 12,00 | 14,00 | 16,00 | 18,00 | 19,80 | 23,42 |
| Datum van publicatie | 10-05-19 | 29-05-20 | 07-05-21 | 11-05-22 | 12-05-23 | 10-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: March | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 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 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 389.189 | 408.222 | 316.500 | 414.044 | 221.500 | 413.100 | 216.698 | 239.110 | 214.100 | 255.700 | 469.800 | 224.485 | 187.638 | 412.123 | 207.723 | 228.900 | 436.600 | 239.070 | 260.540 | 499.610 | 225.399 | 246.914 | 252.288 | 274.342 |
| EBITDA | - | - | - | - | 64.736 | - | 48.772 | 61.610 | 58.500 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 50.937 | 32.532 | 30.292 | 51.693 | 48.600 | 76.300 | 32.654 | 44.988 | 40.800 | 47.900 | 88.700 | 48.969 | 48.940 | 97.909 | 22.476 | -17.700 | 4.800 | 34.246 | 4.552 | 38.798 | 29.064 | 42.698 | 45.514 | 46.635 |
| Operationele Marge | 13,09% | 7,97% | 9,57% | 12,48% | 21,94% | 18,47% | 15,07% | 18,81% | 19,06% | 18,73% | 18,88% | 21,81% | 26,08% | 23,76% | 10,82% | -7,73% | 1,1% | 14,32% | 1,75% | 7,77% | 12,89% | 17,29% | 18,04% | 17% |
| Resultaat voor belastingen (EBT) 1 | 48.569 | 29.229 | 28.331 | 48.479 | 46.900 | 73.800 | 29.789 | 46.238 | 38.200 | 51.088 | 89.321 | 50.049 | 42.924 | 92.973 | 19.710 | -20.700 | -1.000 | 33.976 | 2.878 | 36.854 | 26.946 | 43.996 | 46.462 | 47.137 |
| Nettowinst (verlies) 1 | 36.063 | 15.607 | -22.702 | 35.620 | 43.700 | 62.400 | 25.270 | 28.075 | 24.900 | 42.000 | 66.800 | 41.381 | 35.251 | 76.632 | 240.560 | -24.300 | 216.300 | 18.916 | 7.350 | 26.266 | 18.658 | 30.880 | 32.779 | 31.587 |
| Nettomarge | 9,27% | 3,82% | -7,17% | 8,6% | 19,73% | 15,11% | 11,66% | 11,74% | 11,63% | 16,43% | 14,22% | 18,43% | 18,79% | 18,59% | 115,81% | -10,62% | 49,54% | 7,91% | 2,82% | 5,26% | 8,28% | 12,51% | 12,99% | 11,51% |
| WPA 2 | 26,93 | 12,44 | -17,66 | 27,71 | 34,46 | 49,00 | 19,66 | 22,03 | 20,00 | 33,00 | 53,00 | 32,62 | 27,60 | 60,22 | 191,9 | -17,90 | 174,0 | 17,78 | 8,130 | 25,91 | 17,18 | 28,37 | 28,94 | 21,80 |
| Dividend per aandeel 2 | - | 10,00 | - | 12,00 | - | - | - | 14,00 | - | - | - | - | - | - | - | - | - | - | 18,00 | - | - | - | - | 20,00 |
| Datum van publicatie | 06-11-19 | 29-05-20 | 13-11-20 | 07-05-21 | 05-11-21 | 05-11-21 | 04-02-22 | 11-05-22 | 09-08-22 | 11-11-22 | 11-11-22 | 10-02-23 | 12-05-23 | 12-05-23 | 09-08-23 | 09-11-23 | 09-11-23 | 14-02-24 | 10-05-24 | 10-05-24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 64.754 | 118.421 | 127.518 | 83.555 | 170.728 | - | - | - |
| Nettokaspositie 1 | - | - | - | - | - | 78.830 | 37.942 | 187.312 |
| Hefboom (schuld/ebitda) | 0,7447 x | 0,7802 x | 0,8985 x | 0,3824 x | 0,6739 x | - | - | - |
| Free Cash Flow 1 | 19.849 | 56.360 | 25.187 | 98.713 | 40.076 | -38.362 | 90.428 | 121.018 |
| ROE (netto-inkomsten/eigen vermogen) | 1,8% | 12,7% | 3,4% | 25,6% | 24,9% | 34,7% | 13,8% | 16,7% |
| ROA (netto-inkomsten/totale activa) | 2,11% | 7,99% | 6,99% | 11,8% | 12,7% | 2,36% | 10,3% | 10,6% |
| Totale activa 1 | 386.897 | 646.786 | 184.720 | 980.399 | 1.127.630 | 10.291.914 | 1.146.859 | 1.316.077 |
| Nettoactief per aandeel 2 | 323,0 | 288,0 | 307,0 | 401,0 | 511,0 | 650,0 | 694,0 | 739,0 |
| Cashflow per aandeel 2 | 48,90 | 91,40 | 56,70 | 141,0 | 166,0 | 254,0 | 178,0 | 191,0 |
| Capex 1 | 66.830 | 77.184 | 59.227 | 75.503 | 72.023 | 80.727 | 89.967 | 81.076 |
| Capex/omzet | 8,42% | 9,68% | 8,11% | 8,69% | 8,17% | 8,62% | 9% | 7,72% |
| Datum van publicatie | 10-05-19 | 29-05-20 | 07-05-21 | 11-05-22 | 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
A-
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
15
Laatste slotkoers
2.474
JPY
Gemiddelde koersdoel
2.641
JPY
Spread / Gemiddelde doel
+6,79%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +21,22% | 18,34 mld. | |
| +7,01% | 217 mld. | |
| +11,01% | 190 mld. | |
| +19,20% | 143 mld. | |
| +30,79% | 111 mld. | |
| +1,48% | 64,59 mld. | |
| +13,95% | 52,36 mld. | |
| -0,16% | 48,45 mld. | |
| -6,20% | 38,03 mld. | |
| +0,91% | 35,6 mld. |
- Beurs
- Aandelen
- Koers 7733
- Financiën Olympus Corporation
