DAITO TRUST CONSTRUCTION CO.,LTD. Toevoegen aan een lijst
Financiën Daito Trust Construction Co.,Ltd.
Aandelen
1878
JP3486800000
onroerend goed ontwikkeling & transacties
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 16.355 JPY | -1,95% |
|
-4,16% | +0,03% |
| 2023 | Daito Trust Construction koopt bijna 5% van het totaal aantal uitstaande aandelen terug | MT |
| 2023 | Enechange, Daito Trust Construction werken samen bij het opladen van elektrische voertuigen | MT |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.146.423 | 691.171 | 876.019 | 885.557 | 900.583 | 1.068.129 | - | - |
| Bedrijfswaarde 1 | 1.037.416 | 610.687 | 772.272 | 706.099 | 721.324 | 1.139.642 | 833.481 | 893.205 |
| K/w-verhouding | 12,7 x | 7,7 x | 14,1 x | 12,7 x | 12,8 x | 15,7 x | 12,7 x | 11,5 x |
| Dividendrendement | 3,93% | 6,49% | 3,55% | 3,93% | 3,91% | 3,18% | 3,92% | 4,34% |
| Marktkapitalisatie/omzet | 0,72 x | 0,44 x | 0,59 x | 0,56 x | 0,54 x | 0,66 x | 0,59 x | 0,57 x |
| Bedrijfswaarde/omzet | 0,65 x | 0,38 x | 0,52 x | 0,45 x | 0,44 x | 0,66 x | 0,46 x | 0,48 x |
| Bedrijfswaarde/EBITDA | 7,43 x | 4,27 x | 7,53 x | 6,1 x | 6,18 x | 7,72 x | 6,17 x | 6,03 x |
| Bedrijfswaarde/FCF | 14,4 x | 8,04 x | 9,07 x | 7,58 x | 13,5 x | 11,8 x | 8,88 x | 9,84 x |
| FCF Yield | 6,95% | 12,4% | 11% | 13,2% | 7,39% | 8,5% | 11,3% | 10,2% |
| Price to Book | 3,68 x | 2,4 x | 2,81 x | 2,41 x | 2,22 x | 2,81 x | 2,42 x | 2,25 x |
| Aantal aandelen (in duizenden) | 74.298 | 68.671 | 68.279 | 68.172 | 68.278 | 65.309 | - | - |
| Referentieprijs 2 | 15.430 | 10.065 | 12.830 | 12.990 | 13.190 | 16.355 | 16.355 | 16.355 |
| Datum van publicatie | 26-04-19 | 08-05-20 | 30-04-21 | 28-04-22 | 28-04-23 | 02-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.591.178 | 1.586.293 | 1.488.915 | 1.583.003 | 1.657.626 | 1.731.467 | 1.802.200 | 1.869.083 |
| EBITDA 1 | 139.559 | 142.958 | 102.539 | 115.776 | 116.649 | 121.118 | 135.142 | 148.122 |
| Bedrijfsresultaat (EBIT) 1 | 127.047 | 127.956 | 86.738 | 99.594 | 100.000 | 104.819 | 116.632 | 129.783 |
| Operationele Marge | 7,98% | 8,07% | 5,83% | 6,29% | 6,03% | 6,05% | 6,47% | 6,94% |
| Resultaat voor belastingen (EBT) 1 | 132.342 | 133.014 | 90.770 | 103.217 | 101.836 | 110.607 | 121.203 | 131.750 |
| Nettowinst (verlies) 1 | 89.930 | 90.380 | 62.285 | 69.580 | 70.361 | 74.685 | 83.972 | 92.397 |
| Nettomarge | 5,65% | 5,7% | 4,18% | 4,4% | 4,24% | 4,31% | 4,66% | 4,94% |
| WPA 2 | 1.212 | 1.307 | 909,3 | 1.021 | 1.031 | 1.111 | 1.289 | 1.422 |
| Free Cash Flow 1 | 72.064 | 75.957 | 85.109 | 93.107 | 53.315 | 79.500 | 93.856 | 90.796 |
| FCF-marge | 4,53% | 4,79% | 5,72% | 5,88% | 3,22% | 4,6% | 5,21% | 4,86% |
| Kasstroomconversie (ebitda) | 51,64% | 53,13% | 83% | 80,42% | 45,71% | 65,64% | 69,45% | 61,3% |
| Kasstroomconversie (nettowinst) | 80,13% | 84,04% | 136,64% | 133,81% | 75,77% | 106,16% | 111,77% | 98,27% |
| Dividend per aandeel 2 | 606,0 | 653,0 | 455,0 | 511,0 | 516,0 | 555,0 | 641,8 | 710,3 |
| Datum van publicatie | 26-04-19 | 08-05-20 | 30-04-21 | 28-04-22 | 28-04-23 | 02-05-24 | - | - |
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 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 770.077 | 816.216 | 734.942 | 753.973 | 407.896 | 781.495 | 393.749 | 407.759 | 801.508 | 394.129 | 410.943 | 805.072 | 406.487 | 446.067 | 408.042 | 429.082 | 837.124 | 432.706 | 461.637 | 894.343 | 431.033 | 431.957 | 844.000 | 472.676 | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 60.008 | 67.948 | 51.758 | 34.980 | 35.479 | 62.479 | 27.031 | 10.084 | 37.115 | 25.294 | 26.293 | 51.587 | 24.467 | 23.946 | 24.139 | 27.891 | 52.030 | 29.242 | 23.547 | 52.789 | 27.686 | 29.920 | 57.500 | 33.755 | 32.000 |
| Operationele Marge | 7,79% | 8,32% | 7,04% | 4,64% | 8,7% | 7,99% | 6,87% | 2,47% | 4,63% | 6,42% | 6,4% | 6,41% | 6,02% | 5,37% | 5,92% | 6,5% | 6,22% | 6,76% | 5,1% | 5,9% | 6,42% | 6,93% | 6,81% | 7,14% | - |
| Resultaat voor belastingen (EBT) 1 | 62.383 | - | 54.060 | - | 36.530 | 64.173 | 28.262 | 10.782 | 39.044 | 27.208 | 26.126 | 53.334 | 24.927 | 23.575 | 26.308 | 30.007 | 56.315 | 30.134 | 24.158 | - | 29.400 | - | 63.000 | - | - |
| Nettowinst (verlies) 1 | 42.884 | 47.496 | 36.933 | 25.352 | 25.305 | 43.549 | 19.459 | 6.572 | 26.031 | 18.246 | 18.039 | 36.285 | 16.793 | 17.283 | 18.480 | 20.509 | 38.989 | 21.157 | 14.539 | 35.696 | 20.564 | 21.384 | 44.000 | 25.216 | - |
| Nettomarge | 5,57% | 5,82% | 5,03% | 3,36% | 6,2% | 5,57% | 4,94% | 1,61% | 3,25% | 4,63% | 4,39% | 4,51% | 4,13% | 3,87% | 4,53% | 4,78% | 4,66% | 4,89% | 3,15% | 3,99% | 4,77% | 4,95% | 5,21% | 5,33% | - |
| WPA 2 | 613,2 | - | 538,2 | - | 371,6 | 639,6 | 285,6 | 96,22 | - | 267,5 | 264,4 | 531,9 | 246,1 | 253,1 | 270,5 | 300,0 | 570,5 | 315,4 | 224,6 | - | 291,4 | 305,9 | 679,1 | 351,1 | 399,2 |
| Dividend per aandeel 2 | 308,0 | - | 204,0 | - | 236,0 | 236,0 | - | 275,0 | - | - | 257,0 | 257,0 | - | 259,0 | - | 267,0 | 267,0 | - | 276,0 | - | - | 287,0 | 320,0 | - | 356,0 |
| Datum van publicatie | 30-10-19 | 08-05-20 | 29-10-20 | 30-04-21 | 28-10-21 | 28-10-21 | 28-01-22 | 28-04-22 | 28-04-22 | 03-08-22 | 27-10-22 | 27-10-22 | 30-01-23 | 28-04-23 | 28-07-23 | 30-10-23 | 30-10-23 | 30-01-24 | 02-05-24 | 02-05-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 109.007 | 80.484 | 103.747 | 179.458 | 179.259 | 133.138 | 234.648 | 174.924 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 72.064 | 75.957 | 85.109 | 93.107 | 53.315 | 79.500 | 93.857 | 90.796 |
| ROE (netto-inkomsten/eigen vermogen) | 29,8% | 30,6% | 20,9% | 20,1% | 18,2% | 18,4% | 20,1% | 20,4% |
| ROA (netto-inkomsten/totale activa) | 15,5% | 15,3% | 10,1% | 10,8% | 10% | 10,2% | 8,89% | 10,5% |
| Totale activa 1 | 578.979 | 591.104 | 618.589 | 646.105 | 700.166 | 735.714 | 944.950 | 882.065 |
| Nettoactief per aandeel 2 | 4.192 | 4.187 | 4.559 | 5.380 | 5.942 | 6.212 | 6.772 | 7.273 |
| Cashflow per aandeel 2 | 1.381 | 1.524 | 1.140 | 1.259 | 1.275 | 1.365 | 1.863 | 1.877 |
| Capex 1 | 36.571 | 26.172 | 13.352 | 19.376 | 28.787 | 23.000 | 17.500 | 25.000 |
| Capex/omzet | 2,3% | 1,65% | 0,9% | 1,22% | 1,74% | 1,33% | 0,97% | 1,34% |
| Datum van publicatie | 26-04-19 | 08-05-20 | 30-04-21 | 28-04-22 | 28-04-23 | 02-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
8
Laatste slotkoers
16.355
JPY
Gemiddelde koersdoel
18.035
JPY
Spread / Gemiddelde doel
+10,27%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +0,03% | 6,94 mld. | |
| +40,41% | 29,49 mld. | |
| -11,60% | 27,43 mld. | |
| +20,90% | 26,59 mld. | |
| +7,86% | 27,14 mld. | |
| +49,25% | 23,87 mld. | |
| +13,23% | 21,03 mld. | |
| -0,76% | 19,01 mld. | |
| +28,90% | 16,66 mld. | |
| -13,27% | 15,27 mld. |
- Beurs
- Aandelen
- Koers 1878
- Financiën Daito Trust Construction Co.,Ltd.
