SUMITOMO OSAKA CEMENT CO., LTD. Toevoegen aan een lijst
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.872 JPY | +1,55% |
|
-2,37% | +4,37% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 168.177 | 124.957 | 134.764 | 119.752 | 127.766 | 132.609 | - | - |
| Bedrijfswaarde 1 | 208.906 | 151.701 | 167.505 | 163.244 | 212.943 | 131.929 | 197.515 | 211.231 |
| K/w-verhouding | 21,9 x | 11,4 x | 11,6 x | 12,8 x | -22,4 x | 8,6 x | 9,88 x | 9,09 x |
| Dividendrendement | 2,52% | 3,7% | 3,4% | 3,57% | 3,22% | 3,12% | 3,1% | 3,41% |
| Marktkapitalisatie/omzet | 0,67 x | 0,51 x | 0,56 x | 0,65 x | 0,62 x | 0,59 x | 0,56 x | 0,55 x |
| Bedrijfswaarde/omzet | 0,83 x | 0,62 x | 0,7 x | 0,89 x | 1,04 x | 0,59 x | 0,84 x | 0,88 x |
| Bedrijfswaarde/EBITDA | 6,38 x | 4,41 x | 4,73 x | 6,22 x | 18,3 x | 7,14 x | 4,63 x | 4,71 x |
| Bedrijfswaarde/FCF | 20,5 x | 12,6 x | 12 x | 74,4 x | -5,92 x | 9,18 x | 17,3 x | 32,1 x |
| FCF Yield | 4,89% | 7,95% | 8,31% | 1,34% | -16,9% | 10,9% | 5,79% | 3,11% |
| Price to Book | 0,87 x | 0,64 x | 0,65 x | 0,58 x | 0,7 x | 0,68 x | 0,67 x | 0,63 x |
| Aantal aandelen (in duizenden) | 38.573 | 38.567 | 38.231 | 35.640 | 34.254 | 34.248 | - | - |
| Referentieprijs 2 | 4.360 | 3.240 | 3.525 | 3.360 | 3.730 | 3.872 | 3.872 | 3.872 |
| Datum van publicatie | 15-05-19 | 22-05-20 | 13-05-21 | 12-05-22 | 11-05-23 | 14-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 251.061 | 245.159 | 239.274 | 184.209 | 204.705 | 222.502 | 235.925 | 241.380 |
| EBITDA 1 | 32.724 | 34.411 | 35.397 | 26.245 | 11.659 | 29.680 | 42.700 | 44.825 |
| Bedrijfsresultaat (EBIT) 1 | 14.178 | 16.128 | 16.631 | 6.878 | -8.555 | 7.251 | 17.120 | 19.500 |
| Operationele Marge | 5,65% | 6,58% | 6,95% | 3,73% | -4,18% | 3,26% | 7,26% | 8,08% |
| Resultaat voor belastingen (EBT) 1 | 12.010 | 15.503 | 17.023 | 12.013 | -3.111 | 18.633 | 18.568 | 20.478 |
| Nettowinst (verlies) 1 | 7.799 | 10.922 | 11.719 | 9.674 | -5.719 | 15.339 | 13.310 | 14.346 |
| Nettomarge | 3,11% | 4,46% | 4,9% | 5,25% | -2,79% | 6,89% | 5,64% | 5,94% |
| WPA 2 | 199,2 | 283,2 | 304,6 | 262,8 | -166,8 | 447,8 | 391,9 | 425,9 |
| Free Cash Flow 1 | 10.209 | 12.060 | 13.913 | 2.193 | -35.964 | 14.379 | 11.434 | 6.576 |
| FCF-marge | 4,07% | 4,92% | 5,81% | 1,19% | -17,57% | 6,46% | 4,85% | 2,72% |
| Kasstroomconversie (ebitda) | 31,2% | 35,05% | 39,31% | 8,36% | - | 42,36% | 26,78% | 14,67% |
| Kasstroomconversie (nettowinst) | 130,9% | 110,42% | 118,72% | 22,67% | - | 93,74% | 85,91% | 45,84% |
| Dividend per aandeel 2 | 110,0 | 120,0 | 120,0 | 120,0 | 120,0 | 120,0 | 120,0 | 132,0 |
| Datum van publicatie | 15-05-19 | 22-05-20 | 13-05-21 | 12-05-22 | 11-05-23 | 14-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 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 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 119.837 | 125.322 | 112.119 | 127.155 | 45.315 | 89.094 | 47.894 | 47.221 | 95.115 | 45.500 | 50.173 | 95.673 | 54.826 | 54.206 | - | 52.766 | 57.020 | 109.786 | 57.693 | 55.023 | - | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 6.363 | 9.765 | 6.021 | 10.610 | 2.268 | 5.183 | 2.315 | -620 | 1.695 | -3.147 | -2.962 | -6.109 | -1.017 | -1.429 | -2.446 | 127 | 1.711 | 1.838 | 2.942 | 2.471 | 5.413 | 2.700 | 3.700 | - | 4.800 | 5.000 | - |
| Operationele Marge | 5,31% | 7,79% | 5,37% | 8,34% | 5% | 5,82% | 4,83% | -1,31% | 1,78% | -6,92% | -5,9% | -6,39% | -1,85% | -2,64% | - | 0,24% | 3% | 1,67% | 5,1% | 4,49% | - | - | - | - | - | - | - |
| Resultaat voor belastingen (EBT) | 6.312 | - | 6.474 | - | - | 8.536 | 3.139 | - | - | -1.754 | - | -4.231 | 1.873 | - | - | 5.443 | - | 6.636 | 6.312 | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 4.555 | 6.367 | 4.501 | 7.218 | 3.285 | 6.042 | 2.250 | 1.382 | 3.632 | -1.107 | - | -2.910 | 1.205 | - | - | 5.183 | 695 | 5.878 | 4.726 | 4.735 | - | - | - | - | - | - | - |
| Nettomarge | 3,8% | 5,08% | 4,01% | 5,68% | 7,25% | 6,78% | 4,7% | 2,93% | 3,82% | -2,43% | - | -3,04% | 2,2% | - | - | 9,82% | 1,22% | 5,35% | 8,19% | 8,61% | - | - | - | - | - | - | - |
| WPA | 118,1 | 165,1 | 116,7 | 187,8 | 88,28 | 162,1 | 60,86 | 39,78 | 100,6 | -32,20 | - | -84,79 | 35,08 | - | - | 151,3 | - | 171,6 | 138,0 | - | - | - | - | - | - | - | - |
| Dividend per aandeel | 60,00 | - | 60,00 | 60,00 | - | 60,00 | - | - | 60,00 | - | - | 60,00 | - | - | - | - | - | 60,00 | - | - | 60,00 | - | - | 60,00 | - | - | 60,00 |
| Datum van publicatie | 07-11-19 | 22-05-20 | 10-11-20 | 13-05-21 | 11-11-21 | 11-11-21 | 10-02-22 | 12-05-22 | 12-05-22 | 09-08-22 | 09-11-22 | 09-11-22 | 09-02-23 | 11-05-23 | 11-05-23 | 08-08-23 | 09-11-23 | 09-11-23 | 09-02-24 | 14-05-24 | 14-05-24 | - | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 40.729 | 26.744 | 32.741 | 43.492 | 85.177 | 79.213 | 64.906 | 78.622 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,245 x | 0,7772 x | 0,925 x | 1,657 x | 7,306 x | 2,669 x | 1,52 x | 1,754 x |
| Free Cash Flow 1 | 10.209 | 12.060 | 13.913 | 2.193 | -35.964 | 14.379 | 11.434 | 6.576 |
| ROE (netto-inkomsten/eigen vermogen) | 4% | 5,6% | 5,9% | 4,8% | -3% | 8,1% | 7,15% | 7,3% |
| ROA (netto-inkomsten/totale activa) | 4,75% | 5,25% | 5,42% | 2,98% | -2,28% | 2,38% | 4,25% | 4,12% |
| Totale activa 1 | 164.316 | 208.123 | 216.151 | 325.003 | 250.526 | 645.013 | 313.176 | 348.204 |
| Nettoactief per aandeel 2 | 4.985 | 5.101 | 5.397 | 5.778 | 5.326 | 5.675 | 5.781 | 6.102 |
| Cashflow per aandeel 2 | 673,0 | 757,0 | 792,0 | 788,0 | 423,0 | 1.080 | 1.153 | 1.278 |
| Capex 1 | 19.043 | 20.245 | 20.625 | 20.684 | 29.666 | 29.352 | 34.120 | 34.600 |
| Capex/omzet | 7,59% | 8,26% | 8,62% | 11,23% | 14,49% | 13,19% | 14,46% | 14,33% |
| Datum van publicatie | 15-05-19 | 22-05-20 | 13-05-21 | 12-05-22 | 11-05-23 | 14-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
6
Laatste slotkoers
3.872
JPY
Gemiddelde koersdoel
4.162
JPY
Spread / Gemiddelde doel
+7,48%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +4,37% | 853 mln. | |
| +18,45% | 56,18 mld. | |
| +16,40% | 35,8 mld. | |
| +14,14% | 34,27 mld. | |
| -6,07% | 34,23 mld. | |
| +14,03% | 19,74 mld. | |
| +21,08% | 19,4 mld. | |
| +18,81% | 18,35 mld. | |
| -2,34% | 11,26 mld. | |
| +4,11% | 7,03 mld. |
- Beurs
- Aandelen
- Koers 5232
- Financiën Sumitomo Osaka Cement Co., Ltd.
