SUMITOMO METAL MINING CO., LTD. Toevoegen aan een lijst
Financiën Sumitomo Metal Mining Co., Ltd.
Aandelen
5713
JP3402600005
Gespecialiseerde Mijnbouw & Metalen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.767 JPY | +0,23% |
|
-2,03% | +12,27% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 898.560 | 609.469 | 1.313.162 | 1.693.414 | 1.387.294 | 1.309.787 | - | - |
| Bedrijfswaarde 1 | 1.196.590 | 851.442 | 1.526.721 | 1.810.669 | 1.639.521 | 1.639.597 | 1.789.463 | 1.722.899 |
| K/w-verhouding | 13,5 x | 10,1 x | 13,9 x | 6,03 x | 8,64 x | 21,5 x | 14 x | 11 x |
| Dividendrendement | 2,23% | 3,52% | 2,53% | 4,88% | 4,06% | 2,14% | 2,39% | 2,97% |
| Marktkapitalisatie/omzet | 0,99 x | 0,7 x | 1,42 x | 1,34 x | 0,97 x | 0,87 x | 0,84 x | 0,82 x |
| Bedrijfswaarde/omzet | 1,31 x | 0,98 x | 1,65 x | 1,44 x | 1,15 x | 1,13 x | 1,15 x | 1,08 x |
| Bedrijfswaarde/EBITDA | 9,9 x | 8,05 x | 10,2 x | 7,2 x | 6,85 x | 12,8 x | 11 x | 9,08 x |
| Bedrijfswaarde/FCF | 17,8 x | 12,9 x | 25,8 x | 10,7 x | -25,2 x | -10 x | -16,1 x | 87,9 x |
| FCF Yield | 5,62% | 7,78% | 3,87% | 9,35% | -3,97% | -9,99% | -6,21% | 1,14% |
| Price to Book | 0,86 x | 0,61 x | 1,18 x | 1,17 x | 0,85 x | 0,71 x | 0,71 x | 0,71 x |
| Aantal aandelen (in duizenden) | 274.789 | 274.783 | 274.778 | 274.771 | 274.766 | 274.761 | - | - |
| Referentieprijs 2 | 3.270 | 2.218 | 4.779 | 6.163 | 5.049 | 4.767 | 4.767 | 4.767 |
| Datum van publicatie | 09-05-19 | 08-05-20 | 10-05-21 | 10-05-22 | 10-05-23 | 09-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 912.208 | 872.615 | 926.122 | 1.259.091 | 1.422.989 | 1.445.388 | 1.555.090 | 1.595.265 |
| EBITDA 1 | 120.849 | 105.728 | 150.308 | 251.538 | 239.419 | 130.544 | 163.012 | 189.847 |
| Bedrijfsresultaat (EBIT) 1 | 77.308 | 60.373 | 104.579 | 205.083 | 186.109 | 98.486 | 97.144 | 130.907 |
| Operationele Marge | 8,47% | 6,92% | 11,29% | 16,29% | 13,08% | 6,81% | 6,25% | 8,21% |
| Resultaat voor belastingen (EBT) 1 | 89.371 | 79.035 | 123.379 | 357.434 | 229.910 | 95.795 | 130.076 | 152.933 |
| Nettowinst (verlies) 1 | 66.790 | 60.600 | 94.604 | 281.037 | 160.585 | 58.601 | 93.634 | 118.427 |
| Nettomarge | 7,32% | 6,94% | 10,22% | 22,32% | 11,29% | 4,05% | 6,02% | 7,42% |
| WPA 2 | 243,1 | 220,5 | 344,3 | 1.023 | 584,4 | 213,3 | 341,4 | 431,8 |
| Free Cash Flow 1 | 67.299 | 66.211 | 59.129 | 169.285 | -65.121 | -167.533 | -111.150 | 19.600 |
| FCF-marge | 7,38% | 7,59% | 6,38% | 13,45% | -4,58% | -11,97% | -7,15% | 1,23% |
| Kasstroomconversie (ebitda) | 55,69% | 62,62% | 39,34% | 67,3% | - | - | - | 10,32% |
| Kasstroomconversie (nettowinst) | 100,76% | 109,26% | 62,5% | 60,24% | - | - | - | 16,55% |
| Dividend per aandeel 2 | 73,00 | 78,00 | 121,0 | 301,0 | 205,0 | 98,00 | 113,9 | 141,6 |
| Datum van publicatie | 09-05-19 | 08-05-20 | 10-05-21 | 10-05-22 | 10-05-23 | 09-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: March | 2020 S1 | 2021 S1 | 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 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 422.404 | 419.123 | 303.605 | 597.930 | 324.543 | 336.618 | 357.659 | 352.968 | 710.627 | 365.057 | 347.305 | 369.190 | 347.955 | 717.145 | 367.894 | 360.349 | 394.225 | 396.975 | 393.375 | 398.825 |
| EBITDA 1 | - | - | 57.035 | - | 65.050 | 74.604 | 92.230 | 71.099 | - | 55.476 | 20.614 | 32.901 | 48.708 | - | 30.577 | 26.952 | 35.452 | 53.997 | 31.875 | 26.615 |
| Bedrijfsresultaat (EBIT) 1 | 30.749 | 33.915 | 45.622 | 89.380 | 53.403 | 62.300 | 80.028 | 57.531 | 137.559 | 42.259 | 6.291 | 19.783 | 35.125 | 54.908 | 16.450 | 27.128 | 28.042 | 24.042 | 23.542 | 25.592 |
| Operationele Marge | 7,28% | 8,09% | 15,03% | 14,95% | 16,45% | 18,51% | 22,38% | 16,3% | 19,36% | 11,58% | 1,81% | 5,36% | 10,09% | 7,66% | 4,47% | 7,53% | 7,11% | 6,06% | 5,98% | 6,42% |
| Resultaat voor belastingen (EBT) 1 | 36.365 | 25.884 | 61.727 | 121.666 | 73.706 | 162.062 | 104.041 | 65.065 | 169.106 | 49.524 | 11.280 | 27.133 | 26.646 | 53.779 | 33.580 | 8.436 | 30.500 | 29.650 | 31.050 | 16.300 |
| Nettowinst (verlies) 1 | 29.386 | 17.470 | 70.773 | 113.828 | 56.249 | 110.960 | 76.459 | 42.600 | 119.059 | 33.724 | 7.802 | 20.732 | 17.120 | 37.852 | 20.474 | 275 | 29.334 | 22.201 | 24.363 | 13.031 |
| Nettomarge | 6,96% | 4,17% | 23,31% | 19,04% | 17,33% | 32,96% | 21,38% | 12,07% | 16,75% | 9,24% | 2,25% | 5,62% | 4,92% | 5,28% | 5,57% | 0,08% | 7,44% | 5,59% | 6,19% | 3,27% |
| WPA 2 | 106,9 | 63,58 | 257,6 | 414,3 | 204,7 | 403,8 | 278,3 | 155,0 | 433,3 | 122,7 | 28,40 | 75,45 | 62,31 | 137,8 | 74,52 | 1,000 | 86,62 | 87,79 | 85,36 | 75,20 |
| Dividend per aandeel 2 | 39,00 | 22,00 | 113,0 | 113,0 | - | 188,0 | - | 90,00 | 90,00 | - | 115,0 | - | 35,00 | 35,00 | - | 63,00 | - | 52,00 | - | 52,00 |
| Datum van publicatie | 08-11-19 | 09-11-20 | 08-11-21 | 08-11-21 | 08-02-22 | 10-05-22 | 08-08-22 | 08-11-22 | 08-11-22 | 08-02-23 | 10-05-23 | 07-08-23 | 08-11-23 | 08-11-23 | 08-02-24 | 09-05-24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 298.030 | 241.973 | 213.559 | 117.255 | 252.227 | 379.267 | 479.675 | 413.112 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,466 x | 2,289 x | 1,421 x | 0,4662 x | 1,053 x | 2,808 x | 2,943 x | 2,176 x |
| Free Cash Flow 1 | 67.299 | 66.211 | 59.129 | 169.285 | -65.121 | -167.533 | -111.150 | 19.600 |
| ROE (netto-inkomsten/eigen vermogen) | 6,4% | 5,9% | 8,9% | 22% | 10,4% | 3,4% | 5,25% | 5,97% |
| ROA (netto-inkomsten/totale activa) | 5,11% | 4,49% | 6,84% | 17,2% | 9,24% | 3,34% | 3,1% | 3,5% |
| Totale activa 1 | 1.306.615 | 1.348.477 | 1.382.378 | 1.633.364 | 1.738.019 | 1.753.151 | 3.020.446 | 3.383.622 |
| Nettoactief per aandeel 2 | 3.812 | 3.646 | 4.054 | 5.260 | 5.938 | 6.487 | 6.715 | 6.703 |
| Cashflow per aandeel 2 | 402,0 | 386,0 | 511,0 | 1.192 | 778,0 | 418,0 | 563,0 | - |
| Capex 1 | 47.445 | 45.778 | 35.059 | 64.539 | 140.845 | 149.923 | 174.100 | 102.181 |
| Capex/omzet | 5,2% | 5,25% | 3,79% | 5,13% | 9,9% | 10,37% | 11,2% | 6,41% |
| Datum van publicatie | 09-05-19 | 08-05-20 | 10-05-21 | 10-05-22 | 10-05-23 | 09-05-24 | - | - |
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
Houden
Aantal analisten
8
Laatste slotkoers
4.767
JPY
Gemiddelde koersdoel
4.844
JPY
Spread / Gemiddelde doel
+1,61%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +12,27% | 8,32 mld. | |
| +24,79% | 83,04 mld. | |
| +13,01% | 69,11 mld. | |
| -.--% | 28,6 mld. | |
| +41,67% | 9,71 mld. | |
| +7,92% | 8,81 mld. | |
| -3,71% | 7,17 mld. | |
| +25,44% | 5,88 mld. | |
| -39,11% | 5,6 mld. | |
| +15,56% | 4,86 mld. |
- Beurs
- Aandelen
- Koers 5713
- Financiën Sumitomo Metal Mining Co., Ltd.
