SOFTBANK GROUP CORP. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 8.550 JPY | +0,13% |
|
+10,52% | +35,87% |
| 16/05 | SoftBank Corp wil callcentermedewerkers helpen door boze telefoontjes van klanten te 'verzachten' met AI | RE |
| 16/05 | Japanse Nikkei rijdt technologie rally hoger na optimisme inflatie VS | RE |
Totale waarde
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 11.429.867 | 7.846.419 | 16.429.269 | 9.318.638 | 7.580.684 | 12.533.662 | - | - |
| Bedrijfswaarde 1 | 23.052.979 | 18.553.053 | 29.601.071 | 26.315.123 | 16.706.885 | 25.689.500 | 27.635.789 | 26.736.171 |
| K/w-verhouding | 8,47 x | -7,92 x | 3,56 x | -5,46 x | -7,94 x | -52,4 x | 54,8 x | 26,8 x |
| Dividendrendement | 0,41% | 1,16% | 0,47% | 0,79% | 0,85% | 0,49% | 0,52% | 0,52% |
| Marktkapitalisatie/omzet | 1,19 x | 1,27 x | 2,92 x | 1,5 x | 1,15 x | 1,94 x | 1,76 x | 1,7 x |
| Bedrijfswaarde/omzet | 2,4 x | 3 x | 5,26 x | 4,23 x | 2,54 x | 3,8 x | 3,87 x | 3,62 x |
| Bedrijfswaarde/EBITDA | 5,69 x | 27 x | 20,3 x | 16,8 x | 10,9 x | 18,1 x | 18,6 x | 14 x |
| Bedrijfswaarde/FCF | -119 x | -5,85 x | -32,5 x | -89,8 x | 13 x | 239 x | 91,8 x | 90,9 x |
| FCF Yield | -0,84% | -17,1% | -3,08% | -1,11% | 7,71% | 0,42% | 1,09% | 1,1% |
| Price to Book | 1,59 x | 1,45 x | 1,67 x | 0,97 x | 0,88 x | 1,2 x | 1,14 x | 1,21 x |
| Aantal aandelen (in duizenden) | 2.127.476 | 2.071.388 | 1.760.908 | 1.676.316 | 1.462.888 | 1.465.925 | - | - |
| Referentieprijs 2 | 5.372 | 3.788 | 9.330 | 5.559 | 5.182 | 8.539 | 8.539 | 8.539 |
| Datum van publicatie | 09-05-19 | 18-05-20 | 12-05-21 | 12-05-22 | 11-05-23 | 13-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 9.602.236 | 6.185.093 | 5.628.167 | 6.221.534 | 6.570.439 | 6.756.500 | 7.137.798 | 7.386.062 |
| EBITDA 1 | 4.048.118 | 686.839 | 1.454.748 | 1.566.276 | 1.526.202 | 1.418.629 | 1.487.854 | 1.915.487 |
| Bedrijfsresultaat (EBIT) 1 | 2.353.931 | -1.364.633 | 603.432 | 713.852 | 632.714 | 560.009 | 809.881 | 916.859 |
| Operationele Marge | 24,51% | -22,06% | 10,72% | 11,47% | 9,63% | 8,29% | 11,35% | 12,41% |
| Resultaat voor belastingen (EBT) 1 | 1.691.302 | 35.492 | 5.670.456 | -869.562 | -469.127 | 57.801 | 634.783 | 857.051 |
| Nettowinst (verlies) 1 | 1.411.199 | -961.576 | 4.987.962 | -1.708.029 | -970.144 | -227.646 | 224.288 | 466.914 |
| Nettomarge | 14,7% | -15,55% | 88,62% | -27,45% | -14,77% | -3,37% | 3,14% | 6,32% |
| WPA 2 | 634,1 | -478,5 | 2.620 | -1.019 | -652,4 | -171,0 | 155,8 | 319,1 |
| Free Cash Flow 1 | -193.090 | -3.169.042 | -911.349 | -293.204 | 1.288.870 | 107.527 | 301.038 | 293.988 |
| FCF-marge | -2,01% | -51,24% | -16,19% | -4,71% | 19,62% | 1,59% | 4,22% | 3,98% |
| Kasstroomconversie (ebitda) | - | - | - | - | 84,45% | 7,58% | 20,23% | 15,35% |
| Kasstroomconversie (nettowinst) | - | - | - | - | - | - | 134,22% | 62,96% |
| Dividend per aandeel 2 | 22,00 | 44,00 | 44,00 | 44,00 | 44,00 | 44,00 | 44,00 | 44,00 |
| Datum van publicatie | 09-05-19 | 18-05-20 | 12-05-21 | 12-05-22 | 11-05-23 | 13-05-24 | - | - |
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 | 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 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 4.651.724 | 2.630.531 | 1.504.370 | 2.983.504 | 1.597.336 | 1.640.694 | 3.238.030 | 1.572.030 | 1.610.447 | 3.182.477 | 1.693.296 | 1.694.666 | 3.387.962 | 1.557.507 | 1.669.553 | 3.227.060 | 1.774.841 | 1.754.599 | 3.529.440 | 1.622.500 | 1.812.500 | 1.802.500 | 1.852.500 |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 383.663 | 324.922 | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | -15.552 | 2.441.822 | 218.541 | 448.361 | 179.223 | 86.268 | - | 257.278 | 209.711 | 466.989 | 191.019 | -25.294 | - | 183.995 | - | 378.245 | 163.345 | 18.419 | - | 222.500 | 232.500 | 202.500 | -37.500 |
| Operationele Marge | -0,33% | 92,83% | 14,53% | 15,03% | 11,22% | 5,26% | - | 16,37% | 13,02% | 14,67% | 11,28% | -1,49% | - | 11,81% | - | 11,72% | 9,2% | 1,05% | - | 13,71% | 12,83% | 11,23% | -2,02% |
| Resultaat voor belastingen (EBT) 1 | 1.116.897 | 1.441.472 | -245.507 | 1.046.971 | 187.753 | -2.104.286 | -1.916.533 | -3.292.455 | 3.585.091 | 292.636 | -582.673 | -179.090 | -761.763 | -176.194 | -731.231 | -907.425 | 1.171.500 | -206.274 | 965.226 | 71.900 | 97.100 | 46.800 | -27.400 |
| Nettowinst (verlies) 1 | 421.552 | 1.883.211 | -397.940 | 363.569 | 29.048 | -2.100.646 | -2.071.598 | -3.162.700 | 3.033.602 | -129.098 | -783.415 | -57.631 | -841.046 | -477.616 | -931.111 | -1.408.727 | 950.004 | 231.077 | 1.181.081 | 188.000 | 268.750 | 196.500 | 128.500 |
| Nettomarge | 9,06% | 71,59% | -26,45% | 12,19% | 1,82% | -128,03% | -63,98% | -201,19% | 188,37% | -4,06% | -46,27% | -3,4% | -24,82% | -30,67% | -55,77% | -43,65% | 53,53% | 13,17% | 33,46% | 11,59% | 14,83% | 10,9% | 6,94% |
| WPA 2 | 195,7 | 950,5 | -205,4 | 202,5 | 12,07 | -1.233 | -1.221 | -1.950 | 1.856 | -93,65 | -506,3 | -52,40 | -558,7 | -332,8 | - | -971,6 | 645,4 | 155,3 | 800,7 | 128,2 | 183,3 | 134,0 | 87,66 |
| Dividend per aandeel 2 | 22,00 | 22,00 | 22,00 | 22,00 | - | 22,00 | 22,00 | - | 22,00 | 22,00 | - | 22,00 | 22,00 | - | 22,00 | 22,00 | - | 22,00 | 22,00 | - | 22,00 | - | 22,00 |
| Datum van publicatie | 06-11-19 | 09-11-20 | 08-11-21 | 08-11-21 | 08-02-22 | 12-05-22 | 12-05-22 | 08-08-22 | 11-11-22 | 11-11-22 | 07-02-23 | 11-05-23 | 11-05-23 | 08-08-23 | 09-11-23 | 09-11-23 | 08-02-24 | 13-05-24 | 13-05-24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 11.623.112 | 10.706.634 | 13.171.802 | 16.996.485 | 9.126.201 | 12.553.041 | 15.102.127 | 14.202.509 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,871 x | 15,59 x | 9,054 x | 10,85 x | 5,98 x | 8,849 x | 10,15 x | 7,415 x |
| Free Cash Flow 1 | -193.090 | -3.169.042 | -911.349 | -293.204 | 1.288.870 | 107.527 | 301.038 | 293.989 |
| ROE (netto-inkomsten/eigen vermogen) | 22% | -14,2% | 61,9% | -16,9% | -10,2% | -2,3% | 2,15% | 4,54% |
| ROA (netto-inkomsten/totale activa) | 5,03% | -2,62% | 13,7% | -1,86% | -1,03% | 0,13% | 0,81% | 1,17% |
| Totale activa 1 | 28.067.476 | 36.673.379 | 36.508.494 | 91.627.050 | 94.590.057 | -178.531.880 | 27.854.632 | 40.077.069 |
| Nettoactief per aandeel 2 | 3.380 | 2.619 | 5.589 | 5.756 | 5.889 | 7.479 | 7.502 | 7.065 |
| Cashflow per aandeel 2 | 1.428 | 525,0 | 3.085 | -501,0 | -49,70 | 431,0 | 804,0 | 728,0 |
| Capex 1 | 1.364.954 | 1.232.551 | 646.888 | 835.073 | 799.130 | 633.765 | 682.238 | 697.405 |
| Capex/omzet | 14,21% | 19,93% | 11,49% | 13,42% | 12,16% | 9,38% | 9,56% | 9,44% |
| Datum van publicatie | 09-05-19 | 18-05-20 | 12-05-21 | 12-05-22 | 11-05-23 | 13-05-24 | - | - |
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
17
Laatste slotkoers
8.550
JPY
Gemiddelde koersdoel
9.869
JPY
Spread / Gemiddelde doel
+15,43%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +35,87% | 80,62 mld. | |
| +2,05% | 192 mld. | |
| +3,10% | 124 mld. | |
| -3,43% | 57,94 mld. | |
| +28,78% | 24,47 mld. | |
| -4,15% | 17,01 mld. | |
| +9,78% | 16,56 mld. | |
| -11,05% | 10,02 mld. | |
| +7,51% | 9,92 mld. | |
| +3,39% | 8,22 mld. |
- Beurs
- Aandelen
- Koers 9984
- Financiën SoftBank Group Corp.
