AISIN CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 5.637 JPY | -6,98% |
|
-7,10% | +14,27% |
| 24/04 | ASK Automotive krijgt goedkeuring van de raad van bestuur voor het opzetten van een joint venture met AISIN Group | MT |
| 07/03 | AISIN CORPORATION : Morgan Stanley blijft neutraal | ZM |
Totale waarde
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.065.830 | 717.960 | 1.131.967 | 1.130.614 | 982.414 | 1.519.366 | - | - |
| Bedrijfswaarde 1 | 1.318.976 | 994.786 | 1.537.015 | 1.626.377 | 1.575.186 | 1.676.774 | 1.900.038 | 1.953.402 |
| K/w-verhouding | 9,68 x | 29,8 x | 10,7 x | 7,97 x | 26,1 x | 18,5 x | 9,5 x | 7,84 x |
| Dividendrendement | 3,79% | 4,5% | 2,86% | 4,05% | 4,66% | 3,04% | 3,29% | 3,7% |
| Marktkapitalisatie/omzet | 0,26 x | 0,19 x | 0,32 x | 0,29 x | 0,22 x | 0,34 x | 0,3 x | 0,29 x |
| Bedrijfswaarde/omzet | 0,33 x | 0,26 x | 0,44 x | 0,42 x | 0,36 x | 0,34 x | 0,38 x | 0,37 x |
| Bedrijfswaarde/EBITDA | 3,05 x | 3,19 x | 3,85 x | 3,69 x | 4,7 x | 4,64 x | 3,75 x | 3,54 x |
| Bedrijfswaarde/FCF | -22,1 x | 18,5 x | 10,7 x | -140 x | 30,8 x | 10,3 x | 9,68 x | 9,93 x |
| FCF Yield | -4,52% | 5,4% | 9,3% | -0,71% | 3,24% | 9,7% | 10,3% | 10,1% |
| Price to Book | 0,79 x | 0,56 x | 0,74 x | 0,64 x | 0,56 x | 0,79 x | 0,78 x | 0,72 x |
| Aantal aandelen (in duizenden) | 269.489 | 269.505 | 269.516 | 269.515 | 269.524 | 269.535 | - | - |
| Referentieprijs 2 | 3.955 | 2.664 | 4.200 | 4.195 | 3.645 | 5.637 | 5.637 | 5.637 |
| Datum van publicatie | 26-04-19 | 30-04-20 | 28-04-21 | 28-04-22 | 27-04-23 | 26-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 4.043.110 | 3.784.585 | 3.525.799 | 3.917.434 | 4.402.823 | 4.909.557 | 5.004.914 | 5.303.042 |
| EBITDA 1 | 431.980 | 311.678 | 398.791 | 440.630 | 335.129 | 415.778 | 507.238 | 552.442 |
| Bedrijfsresultaat (EBIT) 1 | 205.562 | 56.129 | 145.332 | 182.011 | 57.942 | 143.396 | 242.504 | 288.583 |
| Operationele Marge | 5,08% | 1,48% | 4,12% | 4,65% | 1,32% | 2,92% | 4,85% | 5,44% |
| Resultaat voor belastingen (EBT) 1 | 217.486 | 53.395 | 167.523 | 219.983 | 73.741 | 149.877 | 259.548 | 304.517 |
| Nettowinst (verlies) 1 | 110.123 | 24.061 | 105.638 | 141.941 | 37.670 | 90.813 | 146.102 | 188.230 |
| Nettomarge | 2,72% | 0,64% | 3% | 3,62% | 0,86% | 1,85% | 2,92% | 3,55% |
| WPA 2 | 408,6 | 89,28 | 392,0 | 526,7 | 139,8 | 336,9 | 593,5 | 718,9 |
| Free Cash Flow 1 | -59.552 | 53.676 | 143.001 | -11.609 | 51.113 | 187.035 | 196.278 | 196.682 |
| FCF-marge | -1,47% | 1,42% | 4,06% | -0,3% | 1,16% | 3,78% | 3,92% | 3,71% |
| Kasstroomconversie (ebitda) | - | 17,22% | 35,86% | - | 15,25% | 44,98% | 38,7% | 35,6% |
| Kasstroomconversie (nettowinst) | - | 223,08% | 135,37% | - | 135,69% | 191,27% | 134,34% | 104,49% |
| Dividend per aandeel 2 | 150,0 | 120,0 | 120,0 | 170,0 | 170,0 | 171,5 | 185,4 | 208,3 |
| Datum van publicatie | 26-04-19 | 30-04-20 | 28-04-21 | 28-04-22 | 27-04-23 | 26-04-24 | - | - |
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 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.913.765 | 1.870.820 | 1.455.991 | 2.069.808 | 887.195 | 1.864.721 | 1.003.657 | 1.049.056 | 2.052.713 | 997.887 | 1.108.729 | 2.106.616 | 1.104.521 | 1.191.686 | 2.296.207 | 1.191.724 | 1.262.977 | 2.454.701 | 1.274.039 | 1.180.817 | 2.454.856 | 1.218.676 | 1.255.348 | 1.266.861 | 1.227.688 |
| EBITDA 1 | - | - | - | - | 88.214 | - | 119.984 | 110.116 | - | 75.267 | 90.044 | - | 69.798 | 110.670 | - | 102.101 | 124.474 | - | - | 126.853 | - | 107.708 | 127.445 | 136.884 | 126.122 |
| Bedrijfsresultaat (EBIT) 1 | 53.473 | 2.656 | -38.547 | 183.879 | 25.316 | 85.175 | 53.960 | 42.876 | 96.836 | 6.603 | 20.030 | 26.633 | 431 | 30.878 | 31.309 | 34.467 | 56.383 | 90.850 | 2.935 | 49.611 | 52.546 | 48.227 | 58.611 | 66.746 | 65.406 |
| Operationele Marge | 2,79% | 0,14% | -2,65% | 8,88% | 2,85% | 4,57% | 5,38% | 4,09% | 4,72% | 0,66% | 1,81% | 1,26% | 0,04% | 2,59% | 1,36% | 2,89% | 4,46% | 3,7% | 0,23% | 4,2% | 2,14% | 3,96% | 4,67% | 5,27% | 5,33% |
| Resultaat voor belastingen (EBT) 1 | 54.462 | -1.067 | -31.322 | 198.845 | 26.231 | 96.103 | 65.533 | 58.347 | 123.880 | 31.445 | 23.457 | 54.902 | -8.849 | 27.688 | 18.839 | 54.464 | 53.756 | 108.220 | -2.692 | 44.349 | 41.657 | 51.399 | 63.711 | 72.181 | 63.821 |
| Nettowinst (verlies) 1 | 30.382 | -6.321 | -19.492 | 125.130 | 16.312 | 62.332 | 37.546 | 42.063 | 79.609 | 21.637 | 10.285 | 31.922 | -8.309 | 14.057 | 5.748 | 40.990 | 28.655 | 69.645 | -2.246 | 23.414 | 21.168 | 33.400 | 36.000 | 40.800 | 37.000 |
| Nettomarge | 1,59% | -0,34% | -1,34% | 6,05% | 1,84% | 3,34% | 3,74% | 4,01% | 3,88% | 2,17% | 0,93% | 1,52% | -0,75% | 1,18% | 0,25% | 3,44% | 2,27% | 2,84% | -0,18% | 1,98% | 0,86% | 2,74% | 2,87% | 3,22% | 3,01% |
| WPA 2 | 112,7 | -23,46 | -72,33 | 464,3 | 60,53 | 231,3 | 139,3 | 156,1 | 295,4 | 80,28 | 38,16 | 118,4 | -30,83 | 52,16 | 21,33 | 152,1 | 106,3 | 258,4 | -8,330 | 86,87 | - | 98,42 | 136,1 | 157,7 | 175,4 |
| Dividend per aandeel 2 | 60,00 | 60,00 | 20,00 | 100,0 | 70,00 | 70,00 | - | 100,0 | 100,0 | - | 70,00 | 70,00 | - | 100,0 | 100,0 | - | 80,00 | 80,00 | - | 90,00 | - | - | 90,00 | - | 90,00 |
| Datum van publicatie | 31-10-19 | 30-04-20 | 29-10-20 | 28-04-21 | 29-10-21 | 29-10-21 | 02-02-22 | 28-04-22 | 28-04-22 | 29-07-22 | 28-10-22 | 28-10-22 | 03-02-23 | 27-04-23 | 27-04-23 | 28-07-23 | 30-10-23 | 30-10-23 | 02-02-24 | 26-04-24 | 26-04-24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 253.146 | 276.826 | 405.048 | 495.763 | 592.772 | 409.233 | 380.672 | 434.036 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,586 x | 0,8882 x | 1,016 x | 1,125 x | 1,769 x | 0,9843 x | 0,7505 x | 0,7857 x |
| Free Cash Flow 1 | -59.552 | 53.676 | 143.001 | -11.609 | 51.113 | 187.035 | 196.278 | 196.682 |
| ROE (netto-inkomsten/eigen vermogen) | 8,3% | 1,8% | 7,5% | 8,6% | 2,1% | 4,7% | 8,84% | 9,83% |
| ROA (netto-inkomsten/totale activa) | 5,98% | 1,38% | 4,18% | 5,34% | 1,77% | 3,41% | 4,97% | 5,63% |
| Totale activa 1 | 1.843.044 | 1.744.929 | 2.528.580 | 2.656.082 | 2.130.632 | 2.659.620 | 2.941.460 | 3.343.789 |
| Nettoactief per aandeel 2 | 4.998 | 4.750 | 5.697 | 6.517 | 6.498 | 7.924 | 7.213 | 7.796 |
| Cashflow per aandeel 2 | 1.249 | 1.038 | 1.332 | 1.486 | 1.168 | 1.355 | 1.505 | 1.699 |
| Capex 1 | 377.075 | 312.776 | 200.313 | 217.783 | 221.494 | 239.349 | 266.105 | 274.234 |
| Capex/omzet | 9,33% | 8,26% | 5,68% | 5,56% | 5,03% | 4,84% | 5,32% | 5,17% |
| Datum van publicatie | 26-04-19 | 30-04-20 | 28-04-21 | 28-04-22 | 27-04-23 | 26-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
13
Laatste slotkoers
5.637
JPY
Gemiddelde koersdoel
6.421
JPY
Spread / Gemiddelde doel
+13,91%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +14,27% | 9,65 mld. | |
| +29,62% | 50,98 mld. | |
| +25,77% | 20,39 mld. | |
| -20,63% | 19,42 mld. | |
| +31,67% | 17,27 mld. | |
| +1,48% | 15,84 mld. | |
| -18,75% | 13,35 mld. | |
| +31,97% | 11,74 mld. | |
| +28,58% | 10,66 mld. | |
| +30,12% | 10,21 mld. |
- Beurs
- Aandelen
- Koers 7259
- Financiën Aisin Corporation
