AEON FANTASY CO.,LTD. Toevoegen aan een lijst
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.234 JPY | +0,72% |
|
+0,86% | -14,67% |
Totale waarde
| Fiscaal tijdperk: Februari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 52.276 | 36.498 | 50.014 | 38.921 | 54.458 | 43.852 | - | - |
| Bedrijfswaarde 1 | 57.508 | 45.104 | 73.373 | 61.859 | 74.235 | 45.825 | 57.732 | 58.056 |
| K/w-verhouding | 28 x | -112 x | -5,39 x | -8,63 x | -16,1 x | 34,9 x | 21,4 x | 14,1 x |
| Dividendrendement | 1,89% | 2,71% | 1,19% | 1,02% | 0,36% | 0,43% | 0,45% | 1,59% |
| Marktkapitalisatie/omzet | 0,7 x | 0,5 x | 1,08 x | 0,65 x | 0,75 x | 0,56 x | 0,51 x | 0,5 x |
| Bedrijfswaarde/omzet | 0,77 x | 0,61 x | 1,59 x | 1,03 x | 1,02 x | 0,56 x | 0,67 x | 0,66 x |
| Bedrijfswaarde/EBITDA | 4,42 x | 3,22 x | 22,4 x | 8,7 x | 6,8 x | 4,21 x | 3,54 x | 3,12 x |
| Bedrijfswaarde/FCF | -23,2 x | -20,2 x | -10,8 x | -67,6 x | 17,6 x | 32,1 x | 20,3 x | 19 x |
| FCF Yield | -4,31% | -4,94% | -9,24% | -1,48% | 5,67% | 3,11% | 4,94% | 5,27% |
| Price to Book | 1,83 x | 1,37 x | 3 x | 3,33 x | 6,85 x | 5,52 x | 4,02 x | 3,27 x |
| Aantal aandelen (in duizenden) | 19.727 | 19.750 | 19.760 | 19.767 | 19.767 | 19.771 | - | - |
| Referentieprijs 2 | 2.650 | 1.848 | 2.531 | 1.969 | 2.755 | 2.218 | 2.218 | 2.218 |
| Datum van publicatie | 10-04-19 | 10-04-20 | 09-04-21 | 08-04-22 | 12-04-23 | 10-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Februari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 74.243 | 73.492 | 46.116 | 60.170 | 72.690 | 81.758 | 85.550 | 88.000 |
| EBITDA 1 | 13.008 | 14.027 | 3.269 | 7.110 | 10.913 | 14.350 | 16.300 | 18.600 |
| Bedrijfsresultaat (EBIT) 1 | 4.651 | 3.211 | -7.429 | -3.408 | 849 | 3.585 | 5.400 | 6.400 |
| Operationele Marge | 6,26% | 4,37% | -16,11% | -5,66% | 1,17% | 4,38% | 6,31% | 7,27% |
| Resultaat voor belastingen (EBT) 1 | 3.441 | 652 | -11.808 | -4.783 | -2.049 | 3.289 | 4.500 | 5.500 |
| Nettowinst (verlies) 1 | 1.865 | -325 | -9.277 | -4.507 | -3.376 | 1.314 | 2.233 | 2.800 |
| Nettomarge | 2,51% | -0,44% | -20,12% | -7,49% | -4,64% | 1,61% | 2,61% | 3,18% |
| WPA 2 | 94,58 | -16,47 | -469,5 | -228,1 | -170,8 | 66,50 | 103,7 | 156,8 |
| Free Cash Flow 1 | -2.481 | -2.229 | -6.781 | -914,5 | 4.212 | 1.880 | 2.850 | 3.060 |
| FCF-marge | -3,34% | -3,03% | -14,7% | -1,52% | 5,79% | 2,33% | 3,33% | 3,48% |
| Kasstroomconversie (ebitda) | - | - | - | - | 38,6% | 13,1% | 17,48% | 16,45% |
| Kasstroomconversie (nettowinst) | - | - | - | - | - | 131,16% | 127,61% | 109,29% |
| Dividend per aandeel 2 | 50,00 | 50,00 | 30,00 | 20,00 | 10,00 | 10,00 | 10,00 | 35,33 |
| Datum van publicatie | 10-04-19 | 10-04-20 | 09-04-21 | 08-04-22 | 12-04-23 | 10-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Februari | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 38.959 | 34.533 | 16.380 | 29.736 | 14.873 | 28.193 | 14.432 | 17.545 | 31.977 | 16.161 | 18.918 | 35.079 | 17.699 | 19.912 | 37.611 | 18.804 | 22.036 | 40.840 | 18.646 | 22.272 | 40.918 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 2.852 | 359 | -5.798 | -1.631 | -819 | -2.579 | -1.351 | 522 | -829 | -325 | 621 | 296 | -430 | 983 | 553 | -64 | 2.088 | 2.024 | -368 | 1.929 | 1.561 |
| Operationele Marge | 7,32% | 1,04% | -35,4% | -5,48% | -5,51% | -9,15% | -9,36% | 2,98% | -2,59% | -2,01% | 3,28% | 0,84% | -2,43% | 4,94% | 1,47% | -0,34% | 9,48% | 4,96% | -1,97% | 8,66% | 3,81% |
| Resultaat voor belastingen (EBT) | 2.222 | - | -9.118 | - | - | -3.945 | -1.271 | - | - | -304 | - | 532 | -1.895 | - | - | 28 | - | 2.178 | -494 | - | - |
| Nettowinst (verlies) | 1.176 | -1.501 | -7.115 | -2.162 | -1.411 | -3.501 | -1.186 | 180 | -1.006 | -618 | 302 | -316 | -1.916 | -1.144 | -3.060 | -215 | 1.396 | 1.181 | -840 | - | - |
| Nettomarge | 3,02% | -4,35% | -43,44% | -7,27% | -9,49% | -12,42% | -8,22% | 1,03% | -3,15% | -3,82% | 1,6% | -0,9% | -10,83% | -5,75% | -8,14% | -1,14% | 6,34% | 2,89% | -4,5% | - | - |
| WPA | 59,60 | - | -360,2 | - | -71,39 | -177,2 | -59,98 | 9,100 | - | -31,28 | - | -16,00 | -96,95 | - | - | -10,88 | - | 59,75 | -42,45 | - | - |
| Dividend per aandeel | 25,00 | - | 15,00 | - | - | 15,00 | - | - | - | - | - | 5,000 | - | - | 5,000 | - | - | 5,000 | - | - | - |
| Datum van publicatie | 09-10-19 | 10-04-20 | 07-10-20 | 09-04-21 | 06-10-21 | 06-10-21 | 12-01-22 | 08-04-22 | 08-04-22 | 06-07-22 | 05-10-22 | 05-10-22 | 13-01-23 | 12-04-23 | 12-04-23 | 12-07-23 | 11-10-23 | 11-10-23 | 12-01-24 | 10-04-24 | 10-04-24 |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Februari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 5.232 | 8.605 | 23.359 | 22.938 | 19.777 | 16.515 | 13.880 | 14.204 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,4022 x | 0,6135 x | 7,145 x | 3,226 x | 1,812 x | 1,151 x | 0,8515 x | 0,7636 x |
| Free Cash Flow 1 | -2.481 | -2.229 | -6.781 | -914 | 4.212 | 1.880 | 2.850 | 3.060 |
| ROE (netto-inkomsten/eigen vermogen) | 6,6% | -1,2% | -42,8% | -31,8% | -34,4% | 16,2% | 27,1% | 29,8% |
| ROA (netto-inkomsten/totale activa) | 8,97% | 4,56% | -16,9% | -6,44% | -6,88% | 9,05% | 5,1% | 5,8% |
| Totale activa 1 | 20.792 | -7.125 | 54.851 | 70.032 | 49.076 | 14.525 | 43.791 | 48.276 |
| Nettoactief per aandeel 2 | 1.449 | 1.349 | 845,0 | 592,0 | 402,0 | 420,0 | 552,0 | 678,0 |
| Cashflow per aandeel | 518,0 | 531,0 | 71,90 | 304,0 | 338,0 | 575,0 | - | - |
| Capex 1 | 12.011 | 12.500 | 6.393 | 6.951 | 4.069 | 11.769 | 10.000 | 10.650 |
| Capex/omzet | 16,18% | 17,01% | 13,86% | 11,55% | 5,6% | 14,39% | 11,69% | 12,1% |
| Datum van publicatie | 10-04-19 | 10-04-20 | 09-04-21 | 08-04-22 | 12-04-23 | 10-04-24 | - | - |
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
3
Laatste slotkoers
2.218
JPY
Gemiddelde koersdoel
3.533
JPY
Spread / Gemiddelde doel
+59,30%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -14,67% | 287 mln. | |
| -17,62% | 46,4 mld. | |
| +0,08% | 2,08 mld. | |
| +1,38% | 2,01 mld. | |
| +21,11% | 1,17 mld. | |
| -13,68% | 893 mln. | |
| +16,49% | 656 mln. | |
| +3,12% | 603 mln. | |
| +37,07% | 539 mln. | |
| +3,76% | 362 mln. |
- Beurs
- Aandelen
- Koers 4343
- Financiën AEON Fantasy Co.,LTD.
