AZ-COM MARUWA HOLDINGS INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.155 JPY | -3,91% |
|
-3,59% | -24,46% |
| 16/02 | AZ-COM Maruwa's winst 19% hoger in fiscaal Q1-Q3 | MT |
| 16/02 | AZ-COM MARUWA Holdings Inc. Geeft een indicatie voor het dividend aan het einde van het jaar dat eindigt op 31 maart 2024 | CI |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 121.440 | 156.832 | 242.454 | 141.204 | 250.408 | 155.798 | - | - |
| Bedrijfswaarde 1 | 119.425 | 153.329 | 243.461 | 143.389 | 259.697 | 146.704 | 140.499 | 132.110 |
| K/w-verhouding | 31,1 x | 32,5 x | 44,2 x | 23,1 x | 32,2 x | 15,8 x | 13,9 x | 12,5 x |
| Dividendrendement | 0,96% | 0,9% | 0,98% | 1,69% | 1,18% | 2,62% | 2,79% | 3,06% |
| Marktkapitalisatie/omzet | 1,42 x | 1,59 x | 2,16 x | 1,06 x | 1,41 x | 0,78 x | 0,69 x | 0,63 x |
| Bedrijfswaarde/omzet | 1,4 x | 1,56 x | 2,17 x | 1,08 x | 1,46 x | 0,74 x | 0,63 x | 0,53 x |
| Bedrijfswaarde/EBITDA | 17,3 x | 17,7 x | 25,4 x | 14 x | 19,1 x | 8,4 x | 6,99 x | 5,93 x |
| Bedrijfswaarde/FCF | 30 x | 43 x | 71,7 x | 28,2 x | -99,5 x | 29,5 x | 18,6 x | 14,1 x |
| FCF Yield | 3,33% | 2,32% | 1,39% | 3,54% | -1,01% | 3,39% | 5,39% | 7,11% |
| Price to Book | 5,27 x | 5,93 x | 9,43 x | 4,88 x | 6,97 x | 3,12 x | 2,67 x | 2,37 x |
| Aantal aandelen (in duizenden) | 128.169 | 128.288 | 125.689 | 125.738 | 125.833 | 134.890 | - | - |
| Referentieprijs 2 | 947,5 | 1.222 | 1.929 | 1.123 | 1.990 | 1.155 | 1.155 | 1.155 |
| Datum van publicatie | 08-05-19 | 11-05-20 | 10-05-21 | 10-05-22 | 10-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 85.590 | 98.348 | 112.113 | 133.000 | 177.829 | 199.220 | 224.762 | 248.514 |
| EBITDA 1 | 6.917 | 8.661 | 9.579 | 10.246 | 13.573 | 17.461 | 20.113 | 22.272 |
| Bedrijfsresultaat (EBIT) 1 | 5.814 | 7.194 | 8.019 | 8.649 | 11.362 | 14.700 | 16.934 | 18.837 |
| Operationele Marge | 6,79% | 7,31% | 7,15% | 6,5% | 6,39% | 7,38% | 7,53% | 7,58% |
| Resultaat voor belastingen (EBT) 1 | 6.039 | 7.419 | 8.262 | 9.139 | 12.214 | 15.535 | 17.527 | 19.637 |
| Nettowinst (verlies) 1 | 3.901 | 4.818 | 5.536 | 6.125 | 7.780 | 9.552 | 11.079 | 12.346 |
| Nettomarge | 4,56% | 4,9% | 4,94% | 4,61% | 4,37% | 4,79% | 4,93% | 4,97% |
| WPA 2 | 30,44 | 37,58 | 43,60 | 48,72 | 61,86 | 72,90 | 83,22 | 92,71 |
| Free Cash Flow 1 | 3.979 | 3.564 | 3.394 | 5.082 | -2.610 | 4.970 | 7.567 | 9.393 |
| FCF-marge | 4,65% | 3,62% | 3,03% | 3,82% | -1,47% | 2,49% | 3,37% | 3,78% |
| Kasstroomconversie (ebitda) | 57,52% | 41,16% | 35,43% | 49,6% | - | 28,46% | 37,62% | 42,17% |
| Kasstroomconversie (nettowinst) | 101,99% | 73,98% | 61,3% | 82,97% | - | 52,03% | 68,3% | 76,08% |
| Dividend per aandeel 2 | 9,100 | 10,95 | 18,96 | 19,00 | 23,50 | 30,21 | 32,20 | 35,40 |
| Datum van publicatie | 08-05-19 | 11-05-20 | 10-05-21 | 10-05-22 | 10-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2021 S1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 47.561 | 53.768 | 30.429 | 59.749 | 37.358 | 35.893 | 40.950 | 43.380 | 84.330 | 48.961 | 44.538 | 47.528 | 49.032 | 96.560 | 53.568 | 49.525 | 52.400 | 54.900 | 61.000 | 56.700 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 3.430 | 4.376 | 2.046 | 4.333 | 2.445 | 1.871 | 2.371 | 2.658 | 5.029 | 3.535 | 2.798 | 3.745 | 3.572 | 7.317 | 4.256 | 3.288 | 3.940 | 4.340 | 5.080 | 3.940 |
| Operationele Marge | 7,21% | 8,14% | 6,72% | 7,25% | 6,54% | 5,21% | 5,79% | 6,13% | 5,96% | 7,22% | 6,28% | 7,88% | 7,29% | 7,58% | 7,95% | 6,64% | 7,52% | 7,91% | 8,33% | 6,95% |
| Resultaat voor belastingen (EBT) 1 | 3.539 | 4.477 | 2.147 | 4.544 | 2.576 | 2.019 | 2.557 | 2.710 | 5.267 | 3.997 | 2.950 | 3.751 | 3.793 | 7.544 | 4.573 | 3.234 | 4.040 | 4.470 | 5.230 | 4.060 |
| Nettowinst (verlies) 1 | 2.440 | 3.084 | 1.530 | 3.260 | 1.835 | 1.030 | 1.666 | 1.783 | 3.449 | 2.623 | 1.708 | 2.117 | 2.428 | 4.545 | 2.891 | 2.154 | 2.550 | 2.810 | 3.290 | 2.540 |
| Nettomarge | 5,13% | 5,74% | 5,03% | 5,46% | 4,91% | 2,87% | 4,07% | 4,11% | 4,09% | 5,36% | 3,83% | 4,45% | 4,95% | 4,71% | 5,4% | 4,35% | 4,87% | 5,12% | 5,39% | 4,48% |
| WPA | 19,04 | 24,18 | 12,17 | 25,94 | 14,59 | 8,190 | 13,25 | 14,18 | 27,43 | 20,85 | 13,58 | 16,82 | 19,29 | 36,11 | 22,63 | - | - | - | - | - |
| Dividend per aandeel | 5,475 | 9,475 | - | 9,500 | - | - | - | - | 11,75 | - | - | - | - | 15,00 | - | - | - | - | - | - |
| Datum van publicatie | 31-10-19 | 02-11-20 | 01-11-21 | 01-11-21 | 31-01-22 | 10-05-22 | 01-08-22 | 31-10-22 | 31-10-22 | 31-01-23 | 10-05-23 | 02-08-23 | 06-11-23 | 06-11-23 | 05-02-24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | 1.008 | 2.185 | 9.289 | - | - | - |
| Nettokaspositie 1 | 2.015 | 3.503 | - | - | - | 9.094 | 15.299 | 23.688 |
| Hefboom (schuld/ebitda) | - | - | 0,1052 x | 0,2133 x | 0,6844 x | - | - | - |
| Free Cash Flow 1 | 3.979 | 3.564 | 3.394 | 5.082 | -2.610 | 4.970 | 7.567 | 9.393 |
| ROE (netto-inkomsten/eigen vermogen) | 17,9% | 19,5% | 21,3% | 22,4% | 24% | 22,2% | 20,7% | 20,2% |
| ROA (netto-inkomsten/totale activa) | 14,2% | 15,7% | 13,6% | 11,5% | 12,1% | 9,4% | 9,3% | 10% |
| Totale activa 1 | 27.466 | 30.623 | 40.744 | 53.315 | 64.438 | 101.614 | 119.124 | 123.458 |
| Nettoactief per aandeel 2 | 180,0 | 206,0 | 205,0 | 230,0 | 285,0 | 370,0 | 432,0 | 488,0 |
| Cashflow per aandeel 2 | 39,00 | 49,00 | 55,90 | 61,40 | 79,40 | 139,0 | 151,0 | 170,0 |
| Capex 1 | 2.344 | 2.634 | 3.359 | 1.005 | 8.830 | 11.800 | 10.833 | 10.900 |
| Capex/omzet | 2,74% | 2,68% | 3% | 0,76% | 4,97% | 5,92% | 4,82% | 4,39% |
| Datum van publicatie | 08-05-19 | 11-05-20 | 10-05-21 | 10-05-22 | 10-05-23 | - | - | - |
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
Accumuleren
Aantal analisten
4
Laatste slotkoers
1.155
JPY
Gemiddelde koersdoel
1.598
JPY
Spread / Gemiddelde doel
+38,31%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -24,46% | 1,02 mld. | |
| +5,54% | 74,36 mld. | |
| -.--% | 26,71 mld. | |
| +26,24% | 13,09 mld. | |
| -5,60% | 12,69 mld. | |
| -8,42% | 9,51 mld. | |
| -8,58% | 7,66 mld. | |
| -18,51% | 7,61 mld. | |
| +7,45% | 6,02 mld. | |
| +8,91% | 5,46 mld. |
- Beurs
- Aandelen
- Koers 9090
- Financiën AZ-COM MARUWA Holdings Inc.
