SKY PERFECT JSAT HOLDINGS INC. Toevoegen aan een lijst
Financiën SKY Perfect JSAT Holdings Inc.
Aandelen
9412
JP3396350005
draadloze telecommunicatiediensten
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 916 JPY | +3,74% |
|
+6,26% | +31,23% |
| 27/05 | JV Thales, Leonardo gaat nieuwe satelliet ontwikkelen met SKY Perfect | MT |
| 30/04 | SKY Perfect JSAT verhoogt slotdividend met 12% stijging toerekenbare winst in boekjaar maart | MT |
Totale waarde
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 136.624 | 114.051 | 146.208 | 120.184 | 150.174 | 259.462 | - | - |
| Bedrijfswaarde 1 | 196.621 | 172.891 | 186.972 | 119.621 | 115.813 | 299.967 | 216.416 | 212.428 |
| K/w-verhouding | 14,1 x | 9,48 x | 11 x | 8,36 x | 9,5 x | 17,2 x | 14,4 x | 13,5 x |
| Dividendrendement | 3,91% | 4,69% | 3,66% | 4,35% | 3,87% | 1,98% | 2,4% | 2,51% |
| Marktkapitalisatie/omzet | 0,83 x | 0,82 x | 1,05 x | 1 x | 1,24 x | 2,46 x | 2,1 x | 2,07 x |
| Bedrijfswaarde/omzet | 1,2 x | 1,24 x | 1,34 x | 1 x | 0,96 x | 2,46 x | 1,75 x | 1,69 x |
| Bedrijfswaarde/EBITDA | 5,08 x | 4,29 x | 4,31 x | 2,85 x | 2,66 x | 6,41 x | 4,79 x | 4,56 x |
| Bedrijfswaarde/FCF | 95,2 x | 18,9 x | 4,16 x | 4,16 x | 2,83 x | 11,5 x | 16,5 x | 11,7 x |
| FCF Yield | 1,05% | 5,28% | 24% | 24,1% | 35,3% | 8,66% | 6,07% | 8,55% |
| Price to Book | 0,62 x | 0,5 x | 0,62 x | 0,5 x | 0,59 x | 1,11 x | 0,92 x | 0,88 x |
| Aantal aandelen (in duizenden) | 297.008 | 297.008 | 297.171 | 290.300 | 290.471 | 283.255 | - | - |
| Referentieprijs 2 | 460,0 | 384,0 | 492,0 | 414,0 | 517,0 | 916,0 | 916,0 | 916,0 |
| Datum van publicatie | 08-05-19 | 25-06-20 | 28-04-21 | 28-04-22 | 28-04-23 | 26-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 164.014 | 139.541 | 139.572 | 119.632 | 121.139 | 121.872 | 123.640 | 125.440 |
| EBITDA 1 | 38.681 | 40.282 | 43.352 | 41.900 | 43.556 | 46.776 | 45.157 | 46.547 |
| Bedrijfsresultaat (EBIT) 1 | 15.290 | 15.263 | 19.151 | 18.862 | 22.324 | 26.545 | 26.478 | 27.374 |
| Operationele Marge | 9,32% | 10,94% | 13,72% | 15,77% | 18,43% | 21,78% | 21,42% | 21,82% |
| Resultaat voor belastingen (EBT) 1 | 15.515 | 15.492 | 19.887 | 20.276 | 23.122 | 26.259 | 27.257 | 28.347 |
| Nettowinst (verlies) 1 | 9.681 | 12.027 | 13.345 | 14.579 | 15.810 | 17.739 | 17.988 | 19.068 |
| Nettomarge | 5,9% | 8,62% | 9,56% | 12,19% | 13,05% | 14,56% | 14,55% | 15,2% |
| WPA 2 | 32,60 | 40,49 | 44,92 | 49,52 | 54,44 | 61,69 | 63,70 | 67,95 |
| Free Cash Flow 1 | 2.065 | 9.128 | 44.910 | 28.770 | 40.875 | 25.979 | 13.128 | 18.172 |
| FCF-marge | 1,26% | 6,54% | 32,18% | 24,05% | 33,74% | 21,32% | 10,62% | 14,49% |
| Kasstroomconversie (ebitda) | 5,34% | 22,66% | 103,59% | 68,66% | 93,84% | 55,54% | 29,07% | 39,04% |
| Kasstroomconversie (nettowinst) | 21,33% | 75,9% | 336,53% | 197,34% | 258,54% | 146,45% | 72,98% | 95,3% |
| Dividend per aandeel 2 | 18,00 | 18,00 | 18,00 | 18,00 | 20,00 | 21,00 | 22,00 | 23,00 |
| Datum van publicatie | 08-05-19 | 25-06-20 | 28-04-21 | 28-04-22 | 28-04-23 | 26-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2021 S1 | 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 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 69.271 | 69.773 | 29.311 | 58.389 | 30.047 | 31.196 | 28.806 | 29.190 | 57.996 | 30.598 | 32.545 | - | 30.009 | 30.489 | 60.498 | 30.524 | 30.850 | 30.600 | 30.850 | 31.150 | 31.040 |
| EBITDA 1 | - | - | - | - | - | - | 10.890 | 10.871 | - | 10.874 | 10.921 | - | 11.885 | 11.416 | - | 12.248 | 11.227 | 11.850 | 11.550 | 11.550 | 10.207 |
| Bedrijfsresultaat (EBIT) 1 | 8.331 | 11.116 | 5.360 | 10.853 | 5.403 | 2.606 | 5.551 | 5.596 | 11.147 | 5.567 | 5.610 | - | 6.919 | 6.482 | 13.401 | 7.140 | 6.004 | 6.900 | 6.750 | 6.850 | 5.978 |
| Operationele Marge | 12,03% | 15,93% | 18,29% | 18,59% | 17,98% | 8,35% | 19,27% | 19,17% | 19,22% | 18,19% | 17,24% | - | 23,06% | 21,26% | 22,15% | 23,39% | 19,46% | 22,55% | 21,88% | 21,99% | 19,26% |
| Resultaat voor belastingen (EBT) 1 | 8.808 | 11.787 | - | 11.422 | 6.104 | - | 5.924 | 5.537 | 11.461 | 5.416 | 6.245 | - | 7.279 | 5.718 | 12.997 | 7.094 | 6.168 | 7.330 | 6.870 | 7.020 | 6.037 |
| Nettowinst (verlies) 1 | 5.943 | 7.865 | 3.604 | 8.533 | 4.120 | 1.926 | 4.033 | 3.670 | 7.703 | 3.683 | 4.424 | - | 4.982 | 3.573 | 8.555 | 4.821 | 4.363 | 4.775 | 4.585 | 4.600 | 4.028 |
| Nettomarge | 8,58% | 11,27% | 12,3% | 14,61% | 13,71% | 6,17% | 14% | 12,57% | 13,28% | 12,04% | 13,59% | - | 16,6% | 11,72% | 14,14% | 15,79% | 14,14% | 15,6% | 14,86% | 14,77% | 12,98% |
| WPA | 20,01 | 26,48 | - | 28,75 | 14,04 | - | 13,89 | - | 26,53 | 12,68 | - | - | 17,15 | - | 29,47 | 16,82 | - | - | - | - | - |
| Dividend per aandeel | 9,000 | 9,000 | - | 9,000 | - | - | - | - | 9,000 | - | - | 21,00 | - | - | 10,00 | - | - | - | - | - | - |
| Datum van publicatie | 06-11-19 | 04-11-20 | 04-11-21 | 04-11-21 | 02-02-22 | 28-04-22 | 03-08-22 | 02-11-22 | 02-11-22 | 01-02-23 | 28-04-23 | 28-04-23 | 02-08-23 | 01-11-23 | 01-11-23 | 07-02-24 | 26-04-24 | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 59.997 | 58.840 | 40.764 | - | - | - | - | - |
| Nettokaspositie 1 | - | - | - | 563 | 34.361 | 35.165 | 43.046 | 47.034 |
| Hefboom (schuld/ebitda) | 1,551 x | 1,461 x | 0,9403 x | - | - | - | - | - |
| Free Cash Flow 1 | 2.065 | 9.128 | 44.910 | 28.770 | 40.875 | 25.979 | 13.128 | 18.172 |
| ROE (netto-inkomsten/eigen vermogen) | 4,4% | 5,4% | 5,8% | 6,1% | 6,4% | 6,7% | 6,7% | 6,8% |
| ROA (netto-inkomsten/totale activa) | 4,53% | 3,19% | 5,33% | 5,32% | 5,97% | 6,74% | - | - |
| Totale activa 1 | 213.938 | 377.235 | 250.496 | 274.154 | 264.893 | 263.020 | - | - |
| Nettoactief per aandeel 2 | 745,0 | 768,0 | 788,0 | 834,0 | 879,0 | 954,0 | 996,0 | 1.042 |
| Cashflow per aandeel | 108,0 | 119,0 | 123,0 | 125,0 | 127,0 | 132,0 | - | - |
| Capex 1 | 22.508 | 19.751 | 13.038 | 7.512 | 16.755 | 16.425 | 18.463 | 17.350 |
| Capex/omzet | 13,72% | 14,15% | 9,34% | 6,28% | 13,83% | 13,48% | 14,93% | 13,83% |
| Datum van publicatie | 08-05-19 | 25-06-20 | 28-04-21 | 28-04-22 | 28-04-23 | 26-04-24 | - | - |
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
Accumuleren
Aantal analisten
2
Laatste slotkoers
916
JPY
Gemiddelde koersdoel
1.125
JPY
Spread / Gemiddelde doel
+22,82%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +31,23% | 1,65 mld. | |
| -8,71% | 157 mld. | |
| -9,94% | 9,09 mld. | |
| +15,87% | 5,21 mld. | |
| -26,85% | 3,66 mld. | |
| +8,99% | 2,38 mld. | |
| -43,56% | 2,05 mld. | |
| -15,71% | 1,46 mld. | |
| +37,23% | 1,16 mld. | |
| -6,06% | 369 mln. |
- Beurs
- Aandelen
- Koers 9412
- Financiën SKY Perfect JSAT Holdings Inc.
