COMPUTER ENGINEERING & CONSULTING LTD. Toevoegen aan een lijst
Financiën Computer Engineering & Consulting Ltd.
Aandelen
9692
JP3346200003
IT Diensten & Consulting
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.785 JPY | +0,73% |
|
+3,96% | +13,91% |
Totale waarde
| Fiscaal tijdperk: Januari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 67.193 | 72.292 | 49.201 | 37.268 | 50.653 | 60.005 | - | - |
| Bedrijfswaarde 1 | 53.034 | 55.159 | 28.585 | 15.228 | 27.727 | 55.332 | 34.635 | 33.725 |
| K/w-verhouding | 23,5 x | 19,9 x | 12,2 x | 12,3 x | 9,93 x | 12,2 x | 14,1 x | 12,6 x |
| Dividendrendement | 2,34% | 1,93% | 2,84% | 3,76% | 2,98% | 3,34% | 3,08% | 3,47% |
| Marktkapitalisatie/omzet | 1,35 x | 1,39 x | 1,02 x | 0,82 x | 1,05 x | 1,04 x | 1,07 x | 1,01 x |
| Bedrijfswaarde/omzet | 1,06 x | 1,06 x | 0,6 x | 0,34 x | 0,58 x | 1,04 x | 0,62 x | 0,57 x |
| Bedrijfswaarde/EBITDA | - | - | - | - | - | - | - | - |
| Bedrijfswaarde/FCF | 9 x | 13,1 x | 5,85 x | 7,55 x | - | 10,5 x | 9 x | 8,31 x |
| FCF Yield | 11,1% | 7,65% | 17,1% | 13,2% | - | 9,49% | 11,1% | 12% |
| Price to Book | 2,36 x | 2,32 x | 1,44 x | 1,05 x | 1,36 x | 1,36 x | 1,41 x | 1,33 x |
| Aantal aandelen (in duizenden) | 34.924 | 34.924 | 34.993 | 34.993 | 33.567 | 33.616 | - | - |
| Referentieprijs 2 | 1.924 | 2.070 | 1.406 | 1.065 | 1.509 | 1.785 | 1.785 | 1.785 |
| Datum van publicatie | 13-03-19 | 12-03-20 | 12-03-21 | 11-03-22 | 10-03-23 | 08-03-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: January | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 49.810 | 51.868 | 48.003 | 45.220 | 48.206 | 53.124 | 56.000 | 59.300 |
| EBITDA | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 4.931 | 5.933 | 5.048 | 4.206 | 4.374 | 6.361 | 6.200 | 6.600 |
| Operationele Marge | 9,9% | 11,44% | 10,52% | 9,3% | 9,07% | 11,97% | 11,07% | 11,13% |
| Resultaat voor belastingen (EBT) | 4.498 | 5.214 | 5.629 | 4.373 | 6.675 | 6.393 | - | - |
| Nettowinst (verlies) 1 | 2.861 | 3.638 | 4.036 | 3.039 | 5.179 | 4.541 | 4.250 | 4.500 |
| Nettomarge | 5,74% | 7,01% | 8,41% | 6,72% | 10,74% | 8,55% | 7,59% | 7,59% |
| WPA 2 | 81,92 | 104,2 | 115,4 | 86,85 | 152,0 | 135,2 | 126,4 | 141,8 |
| Free Cash Flow 1 | 5.892 | 4.222 | 4.886 | 2.017 | - | 5.252 | 3.850 | 4.060 |
| FCF-marge | 11,83% | 8,14% | 10,18% | 4,46% | - | 9,89% | 6,88% | 6,85% |
| Kasstroomconversie (ebitda) | - | - | - | - | - | - | - | - |
| Kasstroomconversie (nettowinst) | 205,94% | 116,05% | 121,06% | 66,37% | - | 115,66% | 90,59% | 90,22% |
| Dividend per aandeel 2 | 45,00 | 40,00 | 40,00 | 40,00 | 45,00 | 55,00 | 55,00 | 62,00 |
| Datum van publicatie | 13-03-19 | 12-03-20 | 12-03-21 | 11-03-22 | 10-03-23 | 08-03-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Januari | 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 | 25.241 | 24.559 | 10.958 | 22.442 | 11.085 | 11.693 | 11.801 | 11.677 | 23.478 | 11.810 | 12.918 | 13.222 | 13.223 | 26.445 | 12.830 | 13.849 | 14.100 | 13.800 | 13.650 | 14.450 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 2.870 | 2.671 | 835 | 2.220 | 823 | 1.163 | 900 | 1.069 | 1.969 | 1.308 | 1.097 | 1.842 | 1.683 | 3.525 | 1.415 | 1.421 | 1.700 | 1.450 | 1.450 | 1.600 |
| Operationele Marge | 11,37% | 10,88% | 7,62% | 9,89% | 7,42% | 9,95% | 7,63% | 9,15% | 8,39% | 11,08% | 8,49% | 13,93% | 12,73% | 13,33% | 11,03% | 10,26% | 12,06% | 10,51% | 10,62% | 11,07% |
| Resultaat voor belastingen (EBT) | 2.928 | 3.217 | - | 2.247 | 417 | - | 906 | - | 4.252 | 1.308 | - | 1.853 | - | 3.548 | 1.420 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 2.006 | 2.363 | - | 1.536 | 262 | 1.241 | 837 | 2.658 | 3.495 | 886 | 798 | 1.286 | 1.166 | 2.452 | 958 | 1.131 | 1.160 | 1.000 | 990 | 1.100 |
| Nettomarge | 7,95% | 9,62% | - | 6,84% | 2,36% | 10,61% | 7,09% | 22,76% | 14,89% | 7,5% | 6,18% | 9,73% | 8,82% | 9,27% | 7,47% | 8,17% | 8,23% | 7,25% | 7,25% | 7,61% |
| WPA | 57,45 | 67,57 | - | 43,92 | 7,470 | - | 24,02 | - | 101,1 | 26,83 | - | 38,33 | - | 73,00 | 28,49 | - | - | - | - | - |
| Dividend per aandeel | 20,00 | 20,00 | - | 20,00 | - | - | - | - | 25,00 | - | - | - | - | 25,00 | - | - | - | - | - | - |
| Datum van publicatie | 10-09-19 | 10-09-20 | 09-09-21 | 09-09-21 | 10-12-21 | 11-03-22 | 10-06-22 | 09-09-22 | 09-09-22 | 09-12-22 | 10-03-23 | 09-06-23 | 08-09-23 | 08-09-23 | 11-12-23 | 08-03-24 | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Januari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 14.159 | 17.133 | 20.616 | 22.040 | 22.926 | 24.630 | 25.370 | 26.280 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 5.892 | 4.222 | 4.886 | 2.017 | - | 5.252 | 3.850 | 4.060 |
| ROE (netto-inkomsten/eigen vermogen) | 10,4% | 12,2% | 12,4% | 8,7% | 14,2% | 11,6% | - | - |
| ROA (netto-inkomsten/totale activa) | 13,3% | 15% | 12,1% | 9,63% | 9,65% | 13,1% | - | - |
| Totale activa 1 | 21.435 | 24.232 | 33.319 | 31.560 | 53.679 | 34.620 | - | - |
| Nettoactief per aandeel 2 | 814,0 | 892,0 | 978,0 | 1.015 | 1.111 | 1.213 | 1.269 | 1.344 |
| Cashflow per aandeel | 104,0 | 126,0 | 135,0 | 106,0 | 174,0 | 155,0 | - | - |
| Capex 1 | 458 | 591 | 464 | 1.134 | 844 | 430 | 670 | 670 |
| Capex/omzet | 0,92% | 1,14% | 0,97% | 2,51% | 1,75% | 0,81% | 1,2% | 1,13% |
| Datum van publicatie | 13-03-19 | 12-03-20 | 12-03-21 | 11-03-22 | 10-03-23 | 08-03-24 | - | - |
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
Kopen
Aantal analisten
1
Laatste slotkoers
1.785
JPY
Gemiddelde koersdoel
2.300
JPY
Spread / Gemiddelde doel
+28,85%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +13,91% | 381 mln. | |
| -12,23% | 194 mld. | |
| +0,74% | 166 mld. | |
| +2,19% | 153 mld. | |
| +4,34% | 99,85 mld. | |
| +7,04% | 77,56 mld. | |
| +19,09% | 73,55 mld. | |
| -7,30% | 71 mld. | |
| -20,54% | 52,81 mld. | |
| +0,53% | 47,86 mld. |
- Beurs
- Aandelen
- Koers 9692
- Financiën Computer Engineering & Consulting Ltd.
