BANDAI NAMCO HOLDINGS INC. Toevoegen aan een lijst
Financiën BANDAI NAMCO Holdings Inc. Deutsche Boerse AG
Aandelen
N9B
JP3778630008
Speelgoed & jeugdproducten
|
Beurs gesloten -
Andere beurzen
|
Nabeurs 22:00:03 | |||
| 17,48 EUR | -0,68% |
|
17,62 | +0,79% |
| 10/05 | BANDAI NAMCO HOLDINGS INC. : Jefferies & Co. bevestigt koopadvies | ZM |
| 10/05 | Japanse Nikkei stijgt na winst, winsten op Wall Street | RE |
Totale waarde
| Fiscaal tijdperk: März | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.151.322 | 1.733.874 | 2.041.609 | 1.880.154 | 1.867.007 | 2.005.692 | - | - |
| Bedrijfswaarde 1 | 961.466 | 1.529.548 | 1.783.254 | 1.610.698 | 1.545.139 | 1.654.869 | 1.620.180 | 1.551.172 |
| K/w-verhouding | 20 x | 35,5 x | 22 x | 20,8 x | 18,4 x | 20,4 x | 19,4 x | 17,7 x |
| Dividendrendement | 2,52% | 1,42% | 2,28% | 2,41% | 2,12% | 2,41% | 2,56% | 2,86% |
| Marktkapitalisatie/omzet | 1,59 x | 2,34 x | 2,3 x | 1,9 x | 1,78 x | 1,83 x | 1,78 x | 1,7 x |
| Bedrijfswaarde/omzet | 1,33 x | 2,06 x | 2,01 x | 1,63 x | 1,47 x | 1,51 x | 1,44 x | 1,31 x |
| Bedrijfswaarde/EBITDA | 9,36 x | 13,7 x | 11,8 x | 11,1 x | 12 x | 9,79 x | 9,23 x | 7,95 x |
| Bedrijfswaarde/FCF | 98,9 x | 49,8 x | 19 x | 29,4 x | 38,8 x | 18,8 x | 17,5 x | 15,8 x |
| FCF Yield | 1,01% | 2,01% | 5,28% | 3,4% | 2,58% | 5,33% | 5,73% | 6,31% |
| Price to Book | 2,56 x | 3,4 x | 3,5 x | 2,88 x | 2,64 x | 2,69 x | 2,55 x | 2,35 x |
| Aantal aandelen (in duizenden) | 659.028 | 659.017 | 659.151 | 660.051 | 660.186 | 654.386 | - | - |
| Referentieprijs 2 | 1.747 | 2.631 | 3.097 | 2.848 | 2.828 | 3.065 | 3.065 | 3.065 |
| Datum van publicatie | 20-05-20 | 11-05-21 | 11-05-22 | 10-05-23 | 09-05-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: März | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 723.989 | 740.903 | 889.270 | 990.089 | 1.050.210 | 1.098.363 | 1.125.494 | 1.182.416 |
| EBITDA 1 | 102.681 | 111.647 | 151.222 | 145.143 | 129.046 | 168.986 | 175.549 | 195.173 |
| Bedrijfsresultaat (EBIT) 1 | 78.775 | 84.654 | 125.496 | 116.472 | 90.682 | 135.761 | 143.573 | 158.878 |
| Operationele Marge | 10,88% | 11,43% | 14,11% | 11,76% | 8,63% | 12,36% | 12,76% | 13,44% |
| Resultaat voor belastingen (EBT) 1 | 78.753 | 71.940 | 130.882 | 126.215 | 146.640 | 139.873 | 146.981 | 162.347 |
| Nettowinst (verlies) 1 | 57.665 | 48.894 | 92.752 | 90.345 | 101.493 | 98.673 | 103.403 | 113.632 |
| Nettomarge | 7,96% | 6,6% | 10,43% | 9,12% | 9,66% | 8,98% | 9,19% | 9,61% |
| WPA 2 | 87,46 | 74,19 | 140,7 | 136,9 | 153,8 | 150,4 | 157,7 | 172,9 |
| Free Cash Flow 1 | 9.725 | 30.712 | 94.076 | 54.747 | 39.790 | 88.227 | 92.820 | 97.895 |
| FCF-marge | 1,34% | 4,15% | 10,58% | 5,53% | 3,79% | 8,03% | 8,25% | 8,28% |
| Kasstroomconversie (ebitda) | 9,47% | 27,51% | 62,21% | 37,72% | 30,83% | 52,21% | 52,87% | 50,16% |
| Kasstroomconversie (nettowinst) | 16,86% | 62,81% | 101,43% | 60,6% | 39,2% | 89,41% | 89,77% | 86,15% |
| Dividend per aandeel 2 | 44,00 | 37,33 | 70,67 | 68,67 | 60,00 | 73,84 | 78,60 | 87,54 |
| Datum van publicatie | 20-05-20 | 11-05-21 | 11-05-22 | 10-05-23 | 09-05-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: März | 2020 S2 | 2021 S1 | 2021 S2 | 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 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2026 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 374.662 | 337.122 | 403.781 | 393.646 | 234.665 | 260.959 | 495.624 | 216.241 | 261.379 | 477.620 | 265.567 | 246.902 | 512.469 | 224.812 | 277.190 | 502.002 | 270.033 | 278.175 | 264.530 | 278.334 | 533.100 | 291.108 | 271.436 | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 30.834 | 45.930 | 38.724 | 61.751 | 30.402 | 33.343 | 63.745 | 44.393 | 37.214 | 81.607 | 24.596 | 10.269 | 34.865 | 27.989 | 37.490 | 65.479 | 12.803 | 12.400 | 41.613 | 37.998 | 71.700 | 38.246 | 15.498 | - |
| Operationele Marge | 8,23% | 13,62% | 9,59% | 15,69% | 12,96% | 12,78% | 12,86% | 20,53% | 14,24% | 17,09% | 9,26% | 4,16% | 6,8% | 12,45% | 13,53% | 13,04% | 4,74% | 4,46% | 15,73% | 13,65% | 13,45% | 13,14% | 5,71% | - |
| Resultaat voor belastingen (EBT) 1 | - | 45.059 | - | 64.836 | 30.506 | 35.540 | - | 51.195 | 41.066 | 92.261 | 24.443 | 9.511 | - | 32.382 | 41.622 | 74.004 | 14.543 | 58.093 | 45.962 | 44.572 | - | 39.038 | 14.803 | - |
| Nettowinst (verlies) 1 | 23.058 | 31.715 | 17.179 | 39.527 | 22.176 | 31.049 | 53.225 | 37.019 | 29.538 | 66.557 | 17.887 | 5.901 | 23.788 | 21.786 | 30.381 | 52.167 | 8.231 | 41.095 | 31.021 | 29.516 | 51.600 | 26.623 | 10.973 | - |
| Nettomarge | 6,15% | 9,41% | 4,25% | 10,04% | 9,45% | 11,9% | 10,74% | 17,12% | 11,3% | 13,94% | 6,74% | 2,39% | 4,64% | 9,69% | 10,96% | 10,39% | 3,05% | 14,77% | 11,73% | 10,6% | 9,68% | 9,15% | 4,04% | - |
| WPA 2 | - | 48,13 | - | 59,97 | 33,64 | 47,08 | - | 56,10 | 44,75 | 100,8 | 27,10 | 8,933 | - | 33,01 | 46,02 | 79,03 | 12,46 | 62,36 | 52,26 | 48,54 | - | 41,88 | 12,18 | - |
| Dividend per aandeel 2 | - | 7,000 | - | 8,000 | - | 62,67 | - | - | 9,000 | 9,000 | - | 59,67 | - | - | 10,00 | 10,00 | - | 50,00 | - | 11,00 | - | - | 66,00 | - |
| Datum van publicatie | 20-05-20 | 06-11-20 | 11-05-21 | 09-11-21 | 08-02-22 | 11-05-22 | 11-05-22 | 05-08-22 | 10-11-22 | 10-11-22 | 07-02-23 | 10-05-23 | 10-05-23 | 08-08-23 | 07-11-23 | 07-11-23 | 14-02-24 | 09-05-24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: März | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 189.856 | 204.326 | 258.355 | 269.456 | 321.868 | 350.822 | 385.511 | 454.520 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 9.725 | 30.712 | 94.076 | 54.747 | 39.790 | 88.227 | 92.820 | 97.895 |
| ROE (netto-inkomsten/eigen vermogen) | 13,1% | 10,2% | 16,9% | 14,6% | 15% | 13,9% | 13,5% | 13,5% |
| ROA (netto-inkomsten/totale activa) | 9,36% | 7,23% | 16,7% | 14,3% | 11% | 11,3% | 10,6% | 9,94% |
| Totale activa 1 | 616.079 | 676.303 | 553.782 | 631.329 | 924.761 | 871.847 | 974.835 | 1.143.150 |
| Nettoactief per aandeel 2 | 682,0 | 775,0 | 885,0 | 988,0 | 1.069 | 1.141 | 1.202 | 1.305 |
| Cashflow per aandeel 2 | 123,0 | 112,0 | 180,0 | 180,0 | 212,0 | 200,0 | 199,0 | 214,0 |
| Capex 1 | 33.406 | 31.507 | 36.554 | 45.737 | 49.116 | 34.231 | 34.572 | 35.070 |
| Capex/omzet | 4,61% | 4,25% | 4,11% | 4,62% | 4,68% | 3,12% | 3,07% | 2,97% |
| Datum van publicatie | 20-05-20 | 11-05-21 | 11-05-22 | 10-05-23 | 09-05-24 | - | - | - |
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
15
Laatste slotkoers
3.065
JPY
Gemiddelde koersdoel
3.423
JPY
Spread / Gemiddelde doel
+11,69%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +10,83% | 7,94 mld. | |
| -14,35% | 5,64 mld. | |
| +6,99% | 4,4 mld. | |
| -19,33% | 2,19 mld. | |
| -32,34% | 1,19 mld. | |
| +38,16% | 856 mln. | |
| +19,92% | 487 mln. | |
| +12,31% | 382 mln. | |
| -49,62% | 195 mln. |
- Beurs
- Aandelen
- Koers 7832
- Koers N9B
- Financiën BANDAI NAMCO Holdings Inc.
