AIN HOLDINGS INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 5.948 JPY | +0,93% |
|
+1,00% | +32,95% |
Totale waarde
| Fiscaal tijdperk: Aprile | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 313.179 | 213.628 | 215.044 | 205.143 | 198.133 | 208.373 | - | - |
| Bedrijfswaarde 1 | 277.045 | 173.535 | 171.777 | 153.881 | 160.060 | 161.469 | 153.271 | 143.629 |
| K/w-verhouding | 34,7 x | 23,3 x | 32,1 x | 29 x | 21,5 x | 20 x | 19,9 x | 17,7 x |
| Dividendrendement | 0,62% | 0,91% | 0,91% | 0,94% | 1,06% | 1,03% | 1,09% | 1,22% |
| Marktkapitalisatie/omzet | 1,14 x | 0,73 x | 0,72 x | 0,65 x | 0,55 x | 0,53 x | 0,49 x | 0,47 x |
| Bedrijfswaarde/omzet | 1,01 x | 0,59 x | 0,58 x | 0,49 x | 0,45 x | 0,41 x | 0,36 x | 0,32 x |
| Bedrijfswaarde/EBITDA | 11,5 x | 7,08 x | 8,76 x | 6,39 x | 6,19 x | 5,36 x | 5,15 x | 4,48 x |
| Bedrijfswaarde/FCF | -53,3 x | 14,6 x | 19 x | 12,6 x | 19,2 x | 20,8 x | 26,2 x | 19,4 x |
| FCF Yield | -1,88% | 6,87% | 5,25% | 7,94% | 5,21% | 4,81% | 3,82% | 5,16% |
| Price to Book | 3,02 x | 1,93 x | 1,86 x | 1,72 x | 1,57 x | 1,55 x | 1,45 x | 1,37 x |
| Aantal aandelen (in duizenden) | 35.427 | 35.427 | 35.427 | 35.127 | 35.130 | 35.032 | - | - |
| Referentieprijs 2 | 8.840 | 6.030 | 6.070 | 5.840 | 5.640 | 5.948 | 5.948 | 5.948 |
| Datum van publicatie | 04-06-19 | 04-06-20 | 04-06-21 | 03-06-22 | 02-06-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: April | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 275.596 | 292.615 | 297.305 | 316.247 | 358.742 | 396.306 | 421.001 | 443.869 |
| EBITDA 1 | 24.153 | 24.511 | 19.611 | 24.064 | 25.843 | 30.106 | 29.746 | 32.080 |
| Bedrijfsresultaat (EBIT) 1 | 16.067 | 16.068 | 10.932 | 15.139 | 16.004 | 18.630 | 18.641 | 21.094 |
| Operationele Marge | 5,83% | 5,49% | 3,68% | 4,79% | 4,46% | 4,7% | 4,43% | 4,75% |
| Resultaat voor belastingen (EBT) 1 | 15.624 | 15.930 | 11.767 | 13.125 | 15.882 | 18.763 | 19.805 | 21.443 |
| Nettowinst (verlies) 1 | 9.029 | 9.179 | 6.697 | 7.092 | 9.234 | 10.460 | 10.508 | 11.787 |
| Nettomarge | 3,28% | 3,14% | 2,25% | 2,24% | 2,57% | 2,64% | 2,5% | 2,66% |
| WPA 2 | 254,9 | 259,1 | 189,0 | 201,5 | 262,9 | 297,7 | 299,1 | 335,5 |
| Free Cash Flow 1 | -5.197 | 11.922 | 9.025 | 12.213 | 8.336 | 7.760 | 5.855 | 7.406 |
| FCF-marge | -1,89% | 4,07% | 3,04% | 3,86% | 2,32% | 1,96% | 1,39% | 1,67% |
| Kasstroomconversie (ebitda) | - | 48,64% | 46,02% | 50,75% | 32,26% | 25,78% | 19,68% | 23,09% |
| Kasstroomconversie (nettowinst) | - | 129,88% | 134,76% | 172,21% | 90,28% | 74,19% | 55,72% | 62,83% |
| Dividend per aandeel 2 | 55,00 | 55,00 | 55,00 | 55,00 | 60,00 | 61,25 | 65,00 | 72,50 |
| Datum van publicatie | 04-06-19 | 04-06-20 | 04-06-21 | 03-06-22 | 02-06-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: April | 2020 S1 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 145.851 | 145.352 | 151.953 | 77.961 | 152.972 | 81.638 | 81.637 | 81.470 | 89.734 | 171.204 | 92.702 | 94.836 | - | 94.654 | 99.073 | 193.727 | 102.633 | 101.736 | 102.273 | 105.167 | 108.871 | 107.209 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 8.354 | 3.927 | 7.005 | 3.165 | 5.776 | 4.438 | 4.925 | 2.753 | 4.031 | 6.784 | 4.901 | 4.319 | - | 3.610 | 5.139 | 8.749 | 5.556 | 4.652 | 3.874 | 5.425 | 5.744 | 5.666 |
| Operationele Marge | 5,73% | 2,7% | 4,61% | 4,06% | 3,78% | 5,44% | 6,03% | 3,38% | 4,49% | 3,96% | 5,29% | 4,55% | - | 3,81% | 5,19% | 4,52% | 5,41% | 4,57% | 3,79% | 5,16% | 5,28% | 5,29% |
| Resultaat voor belastingen (EBT) 1 | 8.439 | 4.524 | 7.243 | - | 6.064 | 4.673 | - | 2.996 | 4.169 | 7.165 | 4.943 | 3.774 | - | 3.942 | 5.485 | 9.427 | 5.604 | 4.959 | 4.099 | 5.650 | 5.969 | 5.891 |
| Nettowinst (verlies) 1 | 4.622 | 2.630 | 4.067 | 2.029 | 3.338 | 2.893 | 861 | 1.704 | 2.100 | 3.804 | 2.824 | 2.606 | - | 2.140 | 3.117 | 5.257 | 3.473 | 2.173 | 2.292 | 3.159 | 3.337 | 3.293 |
| Nettomarge | 3,17% | 1,81% | 2,68% | 2,6% | 2,18% | 3,54% | 1,05% | 2,09% | 2,34% | 2,22% | 3,05% | 2,75% | - | 2,26% | 3,15% | 2,71% | 3,38% | 2,14% | 2,24% | 3% | 3,07% | 3,07% |
| WPA | 130,5 | 74,24 | - | 57,58 | 94,68 | 82,21 | 24,58 | 48,53 | 59,77 | 108,3 | 80,40 | 74,17 | - | 60,93 | - | 149,7 | 98,85 | - | - | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | 55,00 | - | - | - | - | 60,00 | 60,00 | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 03-12-19 | 03-12-20 | 04-06-21 | 03-12-21 | 03-12-21 | 04-03-22 | 03-06-22 | 02-09-22 | 02-12-22 | 02-12-22 | 03-03-23 | 02-06-23 | 02-06-23 | 01-09-23 | 06-12-23 | 06-12-23 | 01-03-24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: April | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 36.134 | 40.093 | 43.267 | 51.262 | 38.073 | 46.904 | 55.102 | 64.744 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -5.197 | 11.922 | 9.025 | 12.213 | 8.336 | 7.760 | 5.855 | 7.406 |
| ROE (netto-inkomsten/eigen vermogen) | 9% | 8,5% | 5,9% | 6% | 7,5% | 8,02% | 7,63% | 7,98% |
| ROA (netto-inkomsten/totale activa) | 8,93% | 8,8% | 6,37% | 7,71% | 7,68% | 8,05% | 7,6% | 8% |
| Totale activa 1 | 101.067 | 104.349 | 105.126 | 91.988 | 120.190 | 129.940 | 138.263 | 147.334 |
| Nettoactief per aandeel 2 | 2.931 | 3.131 | 3.267 | 3.386 | 3.599 | 3.834 | 4.101 | 4.350 |
| Cashflow per aandeel 2 | 365,0 | 374,0 | 309,0 | 338,0 | 420,0 | 668,0 | 646,0 | - |
| Capex 1 | 5.449 | 5.825 | 5.903 | 8.913 | 11.931 | 8.497 | 9.270 | 9.620 |
| Capex/omzet | 1,98% | 1,99% | 1,99% | 2,82% | 3,33% | 2,14% | 2,2% | 2,17% |
| Datum van publicatie | 04-06-19 | 04-06-20 | 04-06-21 | 03-06-22 | 02-06-23 | - | - | - |
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
Houden
Aantal analisten
5
Laatste slotkoers
5.948
JPY
Gemiddelde koersdoel
5.370
JPY
Spread / Gemiddelde doel
-9,72%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +32,95% | 1,32 mld. | |
| -12,86% | 8,57 mld. | |
| +6,76% | 419 mln. | |
| +5,93% | 282 mln. | |
| +10,56% | 224 mln. | |
| -8,26% | 85,07 mln. | |
| +20,94% | 59,57 mln. |
- Beurs
- Aandelen
- Koers 9627
- Financiën Ain Holdings Inc.
