UNICHARM CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 5.051 JPY | +2,08% |
|
+0,98% | -0,92% |
| 07/05 | Winst Unicharm met 8% gestegen in Q1 | MT |
| 07/05 | Unicharm Corporation geeft geconsolideerde winstindicatie voor het volledige boekjaar eindigend op 31 december 2024 | CI |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 2.197.647 | 2.929.549 | 2.977.963 | 3.006.792 | 3.009.033 | 2.974.678 | - | - |
| Bedrijfswaarde 1 | 2.106.726 | 2.763.204 | 2.708.978 | 2.726.211 | 2.677.383 | 2.691.769 | 2.632.707 | 2.567.122 |
| K/w-verhouding | 47,7 x | 55,8 x | 41 x | 44,6 x | 35,1 x | 31,1 x | 28,3 x | 25,8 x |
| Dividendrendement | 0,76% | 0,65% | 0,72% | 0,75% | 0,78% | 0,87% | 0,94% | 1,01% |
| Marktkapitalisatie/omzet | 3,08 x | 4,03 x | 3,8 x | 3,35 x | 3,2 x | 2,96 x | 2,78 x | 2,64 x |
| Bedrijfswaarde/omzet | 2,95 x | 3,8 x | 3,46 x | 3,04 x | 2,84 x | 2,68 x | 2,46 x | 2,27 x |
| Bedrijfswaarde/EBITDA | 16,4 x | 18,3 x | 16,9 x | 16,9 x | 15,6 x | 14,3 x | 12,9 x | 11,8 x |
| Bedrijfswaarde/FCF | 72,9 x | 25 x | 39,4 x | 32 x | 23,1 x | 30,1 x | 24,9 x | 22 x |
| FCF Yield | 1,37% | 4% | 2,54% | 3,12% | 4,33% | 3,32% | 4,02% | 4,54% |
| Price to Book | 4,68 x | 5,95 x | 5,35 x | 4,86 x | 4,32 x | 4,04 x | 3,7 x | 3,38 x |
| Aantal aandelen (in duizenden) | 593.959 | 598.845 | 595.712 | 593.290 | 590.238 | 588.929 | - | - |
| Referentieprijs 2 | 3.700 | 4.892 | 4.999 | 5.068 | 5.098 | 5.051 | 5.051 | 5.051 |
| Datum van publicatie | 13-02-20 | 15-02-21 | 15-02-22 | 08-02-23 | 07-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 714.233 | 727.475 | 782.723 | 898.022 | 941.790 | 1.005.280 | 1.068.240 | 1.128.875 |
| EBITDA 1 | 128.455 | 150.909 | 160.408 | 161.052 | 171.227 | 188.445 | 203.943 | 217.932 |
| Bedrijfsresultaat (EBIT) 1 | 89.779 | 114.744 | 122.482 | 119.566 | 127.974 | 146.248 | 160.939 | 174.452 |
| Operationele Marge | 12,57% | 15,77% | 15,65% | 13,31% | 13,59% | 14,55% | 15,07% | 15,45% |
| Resultaat voor belastingen (EBT) 1 | 69.538 | 95.849 | 121.977 | 115.708 | 132.308 | 149.768 | 163.491 | 178.112 |
| Nettowinst (verlies) 1 | 46.116 | 52.344 | 72.745 | 67.608 | 86.053 | 94.364 | 102.943 | 112.676 |
| Nettomarge | 6,46% | 7,2% | 9,29% | 7,53% | 9,14% | 9,39% | 9,64% | 9,98% |
| WPA 2 | 77,53 | 87,60 | 121,8 | 113,6 | 145,4 | 162,4 | 178,4 | 195,5 |
| Free Cash Flow 1 | 28.914 | 110.622 | 68.701 | 85.071 | 115.929 | 89.286 | 105.709 | 116.528 |
| FCF-marge | 4,05% | 15,21% | 8,78% | 9,47% | 12,31% | 8,88% | 9,9% | 10,32% |
| Kasstroomconversie (ebitda) | 22,51% | 73,3% | 42,83% | 52,82% | 67,7% | 47,38% | 51,83% | 53,47% |
| Kasstroomconversie (nettowinst) | 62,7% | 211,34% | 94,44% | 125,83% | 134,72% | 94,62% | 102,69% | 103,42% |
| Dividend per aandeel 2 | 28,00 | 32,00 | 36,00 | 38,00 | 40,00 | 43,78 | 47,33 | 50,89 |
| Datum van publicatie | 13-02-20 | 15-02-21 | 15-02-22 | 08-02-23 | 07-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q4 | 2021 S2 | 2022 Q1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 371.735 | 356.553 | 370.922 | 376.960 | 210.845 | 405.763 | 204.373 | 217.241 | 421.614 | 232.934 | 243.474 | 476.408 | 220.839 | 233.061 | 453.900 | 233.494 | 254.359 | 487.853 | 236.281 | 245.009 | 472.918 | 246.416 | 271.217 | 514.339 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 50.559 | 55.327 | 59.417 | 61.783 | 25.065 | 60.699 | 29.948 | 25.473 | 55.421 | 36.241 | 27.904 | 64.145 | 28.427 | 30.273 | 58.700 | 33.989 | 35.238 | - | 37.542 | 34.430 | 73.900 | 36.770 | 37.032 | 70.500 |
| Operationele Marge | 13,6% | 15,52% | 16,02% | 16,39% | 11,89% | 14,96% | 14,65% | 11,73% | 13,14% | 15,56% | 11,46% | 13,46% | 12,87% | 12,99% | 12,93% | 14,56% | 13,85% | - | 15,89% | 14,05% | 15,63% | 14,92% | 13,65% | 13,71% |
| Resultaat voor belastingen (EBT) 1 | 30.536 | 39.093 | 56.756 | 64.756 | 20.326 | 57.221 | 30.777 | 25.595 | 56.372 | 35.044 | 24.292 | - | 28.206 | 32.794 | 61.000 | 40.053 | 31.266 | - | 34.706 | 32.800 | - | 38.600 | 37.500 | - |
| Nettowinst (verlies) 1 | 20.818 | 19.278 | 33.129 | 39.963 | 10.797 | 32.782 | 16.826 | 14.938 | 31.764 | 20.710 | 15.134 | - | 16.516 | 18.184 | 34.700 | 26.326 | - | - | 17.829 | 21.900 | - | 25.200 | 24.600 | - |
| Nettomarge | 5,6% | 5,41% | 8,93% | 10,6% | 5,12% | 8,08% | 8,23% | 6,88% | 7,53% | 8,89% | 6,22% | - | 7,48% | 7,8% | 7,64% | 11,27% | - | - | 7,55% | 8,94% | - | 10,23% | 9,07% | - |
| WPA 2 | 35,02 | 32,30 | 55,30 | 66,77 | 18,14 | 55,01 | 28,22 | 25,04 | 53,26 | 34,84 | 25,51 | - | 27,84 | 30,63 | 58,47 | 44,52 | - | - | 30,21 | 36,32 | - | 40,07 | 50,62 | - |
| Dividend per aandeel | - | 16,00 | - | 18,00 | 18,00 | - | - | 19,00 | 19,00 | - | 19,00 | - | - | 20,00 | 20,00 | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 13-02-20 | 05-08-20 | 15-02-21 | 04-08-21 | 15-02-22 | 15-02-22 | 09-05-22 | 04-08-22 | 04-08-22 | 07-11-22 | 08-02-23 | 08-02-23 | 08-05-23 | 04-08-23 | 04-08-23 | 07-11-23 | 07-02-24 | 07-02-24 | 07-05-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 90.921 | 166.345 | 268.985 | 280.581 | 331.650 | 282.909 | 341.972 | 407.556 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 28.914 | 110.622 | 68.701 | 85.071 | 115.929 | 89.286 | 105.709 | 116.528 |
| ROE (netto-inkomsten/eigen vermogen) | 10,1% | 10,8% | 13,8% | 11,5% | 13,1% | 12,9% | 13,2% | 13,3% |
| ROA (netto-inkomsten/totale activa) | 8,38% | 10,9% | 13% | 11,4% | 12,1% | 9,08% | 8,54% | 8,72% |
| Totale activa 1 | 550.266 | 479.870 | 560.918 | 595.071 | 709.860 | 1.039.050 | 1.204.834 | 1.292.764 |
| Nettoactief per aandeel 2 | 791,0 | 822,0 | 935,0 | 1.043 | 1.179 | 1.250 | 1.365 | 1.494 |
| Cashflow per aandeel 2 | 143,0 | 148,0 | 185,0 | 183,0 | 219,0 | 217,0 | 298,0 | 323,0 |
| Capex 1 | 56.022 | 39.632 | 36.552 | 42.627 | 46.486 | 44.057 | 45.743 | 46.214 |
| Capex/omzet | 7,84% | 5,45% | 4,67% | 4,75% | 4,94% | 4,38% | 4,28% | 4,09% |
| Datum van publicatie | 13-02-20 | 15-02-21 | 15-02-22 | 08-02-23 | 07-02-24 | - | - | - |
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
Accumuleren
Aantal analisten
9
Laatste slotkoers
5.051
JPY
Gemiddelde koersdoel
5.763
JPY
Spread / Gemiddelde doel
+14,10%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -0,92% | 18,92 mld. | |
| +9,70% | 44,88 mld. | |
| -6,37% | 4,04 mld. | |
| +3,08% | 3,61 mld. | |
| +10,24% | 2,79 mld. | |
| -20,70% | 1,44 mld. | |
| +55,74% | 1,4 mld. | |
| +20,49% | 983 mln. | |
| +19,53% | 800 mln. | |
| +23,11% | 429 mln. |
- Beurs
- Aandelen
- Koers 8113
- Financiën Unicharm Corporation
