ASAHI GROUP HOLDINGS, LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 5.465 JPY | +0,90% |
|
+3,13% | +3,94% |
| 25/04 | Federale overheid en Ontario kondigen Honda EV-deal van $15 miljard aan | MT |
| 25/04 | Honda bouwt EV-productiebasis van $11 miljard in Canada | RE |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 2.282.605 | 2.150.506 | 2.267.161 | 2.087.025 | 2.664.130 | 2.769.002 | - | - |
| Bedrijfswaarde 1 | 3.177.330 | 3.925.670 | 3.810.621 | 3.546.896 | 4.014.983 | 3.996.405 | 3.864.382 | 3.697.689 |
| K/w-verhouding | 16,1 x | 21,6 x | 14,8 x | 13,8 x | 16,2 x | 14 x | 13,1 x | 12,1 x |
| Dividendrendement | 2,01% | 2,5% | 2,44% | 2,74% | 2,3% | 2,45% | 2,87% | 3,17% |
| Marktkapitalisatie/omzet | 1,09 x | 1,06 x | 1,01 x | 0,83 x | 0,96 x | 0,95 x | 0,93 x | 0,91 x |
| Bedrijfswaarde/omzet | 1,52 x | 1,94 x | 1,7 x | 1,41 x | 1,45 x | 1,38 x | 1,3 x | 1,22 x |
| Bedrijfswaarde/EBITDA | 10,1 x | 15,2 x | 11 x | 9,92 x | 10,2 x | 9,54 x | 8,74 x | 7,99 x |
| Bedrijfswaarde/FCF | 24,6 x | -4,06 x | 14,8 x | 18 x | 20,3 x | 17,4 x | 16,3 x | 14,5 x |
| FCF Yield | 4,06% | -24,6% | 6,74% | 5,55% | 4,94% | 5,73% | 6,15% | 6,91% |
| Price to Book | 1,83 x | 1,42 x | 1,29 x | 1,01 x | 1,08 x | 1,07 x | 1,03 x | 0,98 x |
| Aantal aandelen (in duizenden) | 458.079 | 506.717 | 506.741 | 506.683 | 506.681 | 506.679 | - | - |
| Referentieprijs 2 | 4.983 | 4.244 | 4.474 | 4.119 | 5.258 | 5.465 | 5.465 | 5.465 |
| Datum van publicatie | 13-02-20 | 12-02-21 | 15-02-22 | 14-02-23 | 13-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.089.048 | 2.027.762 | 2.236.076 | 2.511.108 | 2.769.091 | 2.904.716 | 2.971.219 | 3.034.103 |
| EBITDA 1 | 314.472 | 258.444 | 346.715 | 357.467 | 392.991 | 418.705 | 442.171 | 462.830 |
| Bedrijfsresultaat (EBIT) 1 | 201.436 | 135.167 | 211.900 | 217.048 | 244.999 | 282.198 | 300.348 | 319.876 |
| Operationele Marge | 9,64% | 6,67% | 9,48% | 8,64% | 8,85% | 9,72% | 10,11% | 10,54% |
| Resultaat voor belastingen (EBT) 1 | 197.391 | 125.399 | 199.826 | 205.992 | 241.871 | 278.016 | 294.829 | 316.854 |
| Nettowinst (verlies) 1 | 142.207 | 92.826 | 153.500 | 151.555 | 164.073 | 198.146 | 211.005 | 226.855 |
| Nettomarge | 6,81% | 4,58% | 6,86% | 6,04% | 5,93% | 6,82% | 7,1% | 7,48% |
| WPA 2 | 310,4 | 196,5 | 302,9 | 299,1 | 323,8 | 391,0 | 417,3 | 450,7 |
| Free Cash Flow 1 | 129.086 | -967.513 | 257.009 | 196.805 | 198.257 | 229.068 | 237.550 | 255.401 |
| FCF-marge | 6,18% | -47,71% | 11,49% | 7,84% | 7,16% | 7,89% | 8% | 8,42% |
| Kasstroomconversie (ebitda) | 41,05% | - | 74,13% | 55,06% | 50,45% | 54,71% | 53,72% | 55,18% |
| Kasstroomconversie (nettowinst) | 90,77% | - | 167,43% | 129,86% | 120,83% | 115,61% | 112,58% | 112,58% |
| Dividend per aandeel 2 | 100,0 | 106,0 | 109,0 | 113,0 | 121,0 | 133,9 | 156,9 | 173,0 |
| Datum van publicatie | 13-02-20 | 12-02-21 | 15-02-22 | 14-02-23 | 13-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q3 | 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 | 2025 Q1 | 2025 S1 | 2025 S2 | 2026 S1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 874.289 | - | 1.033.595 | 586.708 | 615.773 | 1.202.481 | 496.863 | 654.477 | 1.151.340 | 698.604 | 661.164 | 1.359.768 | 556.335 | 696.665 | 1.253.000 | 770.004 | 746.087 | 1.516.091 | 595.237 | 737.812 | 1.315.100 | 804.797 | 766.355 | - | - | - | - | - |
| EBITDA | - | - | - | 97.136 | 72.741 | - | 42.728 | 108.036 | - | 117.323 | 89.380 | 206.703 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 45.318 | - | 109.413 | 62.855 | 39.632 | - | 9.044 | 72.362 | 81.406 | 82.146 | 53.496 | 135.642 | 32.013 | 64.059 | 96.072 | 93.321 | 55.606 | - | 33.250 | 77.000 | - | 97.000 | 75.700 | - | - | - | - | - |
| Operationele Marge | 5,18% | - | 10,59% | 10,71% | 6,44% | - | 1,82% | 11,06% | 7,07% | 11,76% | 8,09% | 9,98% | 5,75% | 9,2% | 7,67% | 12,12% | 7,45% | - | 5,59% | 10,44% | - | 12,05% | 9,88% | - | - | - | - | - |
| Resultaat voor belastingen (EBT) | 41.135 | - | 103.958 | 60.805 | 35.063 | - | 7.530 | 71.151 | 78.681 | 77.271 | 50.040 | 127.311 | 28.601 | 63.902 | 92.503 | 92.852 | 56.516 | - | - | - | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 30.192 | - | 79.315 | 45.261 | 28.924 | - | 4.346 | 52.661 | 57.007 | 57.461 | 37.087 | 94.548 | 19.969 | 45.829 | 65.798 | 67.236 | 31.039 | - | 19.080 | 48.625 | - | 73.960 | 63.735 | - | - | - | - | - |
| Nettomarge | 3,45% | - | 7,67% | 7,71% | 4,7% | - | 0,87% | 8,05% | 4,95% | 8,23% | 5,61% | 6,95% | 3,59% | 6,58% | 5,25% | 8,73% | 4,16% | - | 3,21% | 6,59% | - | 9,19% | 8,32% | - | - | - | - | - |
| WPA 2 | 65,91 | - | 156,5 | 89,31 | 57,08 | - | 8,580 | 103,9 | 112,5 | 113,4 | 73,19 | - | 39,41 | 90,45 | 129,9 | 132,7 | 61,26 | - | 41,52 | 100,2 | - | 138,8 | 114,2 | - | - | - | - | - |
| Dividend per aandeel 2 | 53,00 | 53,00 | 54,00 | - | 55,00 | 55,00 | - | - | 55,00 | - | - | 58,00 | - | - | 56,00 | - | 65,00 | 65,00 | - | 66,00 | 68,00 | - | 66,00 | 68,00 | - | 73,00 | 73,00 | 76,00 |
| Datum van publicatie | 05-08-20 | 12-02-21 | 10-08-21 | 10-11-21 | 15-02-22 | 15-02-22 | 16-05-22 | 09-08-22 | 09-08-22 | 10-11-22 | 14-02-23 | 14-02-23 | 12-05-23 | 09-08-23 | 09-08-23 | 10-11-23 | 13-02-24 | 13-02-24 | - | - | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 894.725 | 1.775.164 | 1.543.460 | 1.459.871 | 1.350.853 | 1.227.403 | 1.095.380 | 928.686 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,845 x | 6,869 x | 4,452 x | 4,084 x | 3,437 x | 2,931 x | 2,477 x | 2,007 x |
| Free Cash Flow 1 | 129.086 | -967.513 | 257.009 | 196.805 | 198.257 | 229.068 | 237.550 | 255.401 |
| ROE (netto-inkomsten/eigen vermogen) | 11,9% | 6,7% | 9,4% | 7,9% | 7,3% | 7,84% | 8,13% | 8,25% |
| ROA (netto-inkomsten/totale activa) | 6,35% | 3,31% | 3,42% | 4,39% | 4,78% | 4,65% | 4,87% | 5,28% |
| Totale activa 1 | 2.240.585 | 2.805.589 | 4.493.560 | 3.449.881 | 3.431.176 | 4.261.197 | 4.335.714 | 4.296.496 |
| Nettoactief per aandeel 2 | 2.721 | 2.992 | 3.467 | 4.067 | 4.856 | 5.117 | 5.293 | 5.557 |
| Cashflow per aandeel 2 | 557,0 | 458,0 | 569,0 | 576,0 | 616,0 | 679,0 | 727,0 | 676,0 |
| Capex 1 | 124.383 | 116.576 | 80.803 | 83.049 | 149.290 | 126.300 | 117.067 | 120.450 |
| Capex/omzet | 5,95% | 5,75% | 3,61% | 3,31% | 5,39% | 4,35% | 3,94% | 3,97% |
| Datum van publicatie | 13-02-20 | 12-02-21 | 15-02-22 | 14-02-23 | 13-02-24 | - | - | - |
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
Kopen
Aantal analisten
13
Laatste slotkoers
5.465
JPY
Gemiddelde koersdoel
6.807
JPY
Spread / Gemiddelde doel
+24,55%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +3,94% | 17,59 mld. | |
| -3,94% | 119 mld. | |
| +384,45% | 67,41 mld. | |
| -0,59% | 55,17 mld. | |
| +7,57% | 47,58 mld. | |
| -12,53% | 36,89 mld. | |
| 0,00% | 23,13 mld. | |
| +12,68% | 19,06 mld. | |
| -25,17% | 18,42 mld. | |
| +6,29% | 15,06 mld. |
- Beurs
- Aandelen
- Koers 2502
- Financiën Asahi Group Holdings, Ltd.
