DAIWABO HOLDINGS CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.668 JPY | -0,37% |
|
+0,28% | -13,57% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 122.494 | 99.800 | 161.712 | 156.825 | 204.032 | 249.368 | - | - |
| Bedrijfswaarde 1 | 132.632 | 99.835 | 156.974 | 137.346 | 178.008 | 239.975 | 249.368 | 249.368 |
| K/w-verhouding | 7,3 x | 4,71 x | 6,29 x | 9,26 x | 10,8 x | 56 x | 10,4 x | 9,16 x |
| Dividendrendement | 3,14% | 3,08% | 3,57% | 3,64% | 2,84% | 2,49% | 2,59% | 2,96% |
| Marktkapitalisatie/omzet | 0,16 x | 0,11 x | 0,15 x | 0,21 x | 0,23 x | 0,25 x | 0,24 x | 0,22 x |
| Bedrijfswaarde/omzet | 0,16 x | 0,11 x | 0,15 x | 0,21 x | 0,23 x | 0,25 x | 0,24 x | 0,22 x |
| Bedrijfswaarde/EBITDA | 4,78 x | 2,78 x | 4,21 x | 5,69 x | 6,51 x | 7,49 x | 6,79 x | 5,94 x |
| Bedrijfswaarde/FCF | 21,2 x | 6,84 x | 28,1 x | 6,16 x | 13,8 x | 11 x | 18,2 x | 13,1 x |
| FCF Yield | 4,71% | 14,6% | 3,56% | 16,2% | 7,26% | 9,11% | 5,49% | 7,61% |
| Price to Book | 1,42 x | 0,96 x | 1,26 x | 1,16 x | 1,43 x | 1,69 x | 1,55 x | 1,38 x |
| Aantal aandelen (in duizenden) | 96.149 | 96.146 | 96.143 | 95.103 | 93.464 | 93.466 | - | - |
| Referentieprijs 2 | 1.274 | 1.038 | 1.682 | 1.649 | 2.183 | 2.668 | 2.668 | 2.668 |
| Datum van publicatie | 13-05-19 | 13-05-20 | 13-05-21 | 12-05-22 | 15-05-23 | 09-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 785.554 | 944.053 | 1.043.534 | 763.838 | 903.918 | 967.760 | 1.023.000 | 1.111.000 |
| EBITDA 1 | 25.615 | 35.953 | 38.433 | 27.550 | 31.325 | 33.300 | 36.700 | 42.000 |
| Bedrijfsresultaat (EBIT) 1 | 22.709 | 32.841 | 35.028 | 24.059 | 27.944 | 30.963 | 34.500 | 38.750 |
| Operationele Marge | 2,89% | 3,48% | 3,36% | 3,15% | 3,09% | 3,2% | 3,37% | 3,49% |
| Resultaat voor belastingen (EBT) 1 | 24.114 | 31.024 | 36.253 | 24.917 | 28.191 | 13.590 | 34.840 | 38.140 |
| Nettowinst (verlies) 1 | 16.775 | 21.178 | 25.715 | 16.988 | 19.059 | 4.283 | 23.820 | 26.970 |
| Nettomarge | 2,14% | 2,24% | 2,46% | 2,22% | 2,11% | 0,44% | 2,33% | 2,43% |
| WPA 2 | 174,5 | 220,3 | 267,5 | 178,1 | 202,8 | 45,82 | 256,2 | 291,2 |
| Free Cash Flow 1 | 5.768 | 14.589 | 5.761 | 25.450 | 14.807 | 21.865 | 13.683 | 18.981 |
| FCF-marge | 0,73% | 1,55% | 0,55% | 3,33% | 1,64% | 2,26% | 1,34% | 1,71% |
| Kasstroomconversie (ebitda) | 22,52% | 40,58% | 14,99% | 92,38% | 47,27% | 39,13% | 37,28% | 45,19% |
| Kasstroomconversie (nettowinst) | 34,38% | 68,89% | 22,4% | 149,81% | 77,69% | 510,51% | 57,44% | 70,38% |
| Dividend per aandeel 2 | 40,00 | 32,00 | 60,00 | 60,00 | 62,00 | 64,00 | 69,00 | 79,00 |
| Datum van publicatie | 13-05-19 | 13-05-20 | 13-05-21 | 12-05-22 | 15-05-23 | 09-05-24 | - | - |
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 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 472.021 | 472.032 | 424.503 | 619.031 | 183.806 | 350.668 | 188.400 | 224.770 | 413.170 | 185.445 | 223.801 | 409.246 | 228.364 | 266.308 | 494.672 | 209.337 | 236.580 | 445.917 | 229.354 | 292.489 | 521.843 | 220.000 | 260.000 | 480.000 | 250.000 | 320.000 | 570.000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 15.818 | 17.023 | 10.853 | 24.175 | 5.413 | 9.806 | 5.071 | 9.182 | 14.253 | 4.353 | 6.610 | 10.963 | 6.811 | 10.170 | 16.981 | 4.938 | 7.854 | 12.792 | 6.121 | 12.050 | 18.171 | 5.000 | 9.000 | 14.000 | 8.000 | 13.000 | 21.000 |
| Operationele Marge | 3,35% | 3,61% | 2,56% | 3,91% | 2,94% | 2,8% | 2,69% | 4,09% | 3,45% | 2,35% | 2,95% | 2,68% | 2,98% | 3,82% | 3,43% | 2,36% | 3,32% | 2,87% | 2,67% | 4,12% | 3,48% | 2,27% | 3,46% | 2,92% | 3,2% | 4,06% | 3,68% |
| Resultaat voor belastingen (EBT) | 15.638 | - | 11.867 | - | - | 10.226 | 5.131 | - | - | 4.587 | - | 11.227 | 6.996 | - | - | 5.019 | - | 12.907 | -10.508 | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) | 10.608 | - | 8.803 | - | - | 7.015 | 3.463 | - | - | 3.146 | - | 7.670 | 4.728 | - | - | 3.442 | - | 8.526 | -12.724 | - | - | - | - | - | - | - | - |
| Nettomarge | 2,25% | - | 2,07% | - | - | 2% | 1,84% | - | - | 1,7% | - | 1,87% | 2,07% | - | - | 1,64% | - | 1,91% | -5,55% | - | - | - | - | - | - | - | - |
| WPA | 110,3 | - | 91,57 | - | - | 73,36 | 36,42 | - | - | 33,15 | - | 81,17 | 50,50 | - | - | 36,83 | - | 91,23 | -136,2 | - | - | - | - | - | - | - | - |
| Dividend per aandeel | - | - | - | - | - | 30,00 | - | - | - | - | - | 30,00 | - | - | - | - | - | 32,00 | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 07-11-19 | 13-05-20 | 11-12-20 | 13-05-21 | 09-11-21 | 09-11-21 | 08-02-22 | 12-05-22 | 12-05-22 | 05-08-22 | 09-11-22 | 09-11-22 | 08-02-23 | 15-05-23 | 15-05-23 | 04-08-23 | 09-11-23 | 09-11-23 | 08-02-24 | 09-05-24 | 09-05-24 | - | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie | 10.138 | 35 | - | - | - | - | - | - |
| Nettokaspositie | - | - | 4.738 | 19.479 | 26.024 | - | - | - |
| Hefboom (schuld/ebitda) | 0,3958 x | 0,000973 x | - | - | - | - | - | - |
| Free Cash Flow 1 | 5.768 | 14.589 | 5.761 | 25.450 | 14.807 | 21.865 | 13.683 | 18.981 |
| ROE (netto-inkomsten/eigen vermogen) | 21,1% | 22,3% | 22,2% | 12,9% | 13,7% | 3% | 15,2% | 15,6% |
| ROA (netto-inkomsten/totale activa) | 7,34% | 9,99% | 10% | 6,64% | 7,5% | 7,74% | 8,6% | 8,8% |
| Totale activa 1 | 228.627 | 212.036 | 256.054 | 255.976 | 254.124 | 55.320 | 276.977 | 306.477 |
| Nettoactief per aandeel 2 | 899,0 | 1.080 | 1.334 | 1.422 | 1.530 | 1.519 | 1.719 | 1.927 |
| Cashflow per aandeel 2 | 205,0 | 253,0 | 303,0 | 215,0 | 239,0 | 81,00 | 278,0 | 312,0 |
| Capex 1 | 4.361 | 3.898 | 3.667 | 2.187 | 2.151 | 2.679 | 5.100 | 2.750 |
| Capex/omzet | 0,56% | 0,41% | 0,35% | 0,29% | 0,24% | 0,28% | 0,5% | 0,25% |
| Datum van publicatie | 13-05-19 | 13-05-20 | 13-05-21 | 12-05-22 | 15-05-23 | 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
Kopen
Aantal analisten
2
Laatste slotkoers
2.668
JPY
Gemiddelde koersdoel
3.650
JPY
Spread / Gemiddelde doel
+36,81%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -13,57% | 1,6 mld. | |
| +92,47% | 103 mld. | |
| +8,64% | 31,14 mld. | |
| +4,71% | 23,14 mld. | |
| +9,64% | 20,33 mld. | |
| -6,78% | 16,26 mld. | |
| +5,27% | 13,9 mld. | |
| -0,10% | 11,65 mld. | |
| +18,86% | 10,88 mld. | |
| +14,10% | 9,87 mld. |
- Beurs
- Aandelen
- Koers 3107
- Financiën Daiwabo Holdings Co., Ltd.
