DOWA HOLDINGS CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 5.802 JPY | +2,87% |
|
+2,24% | +12,62% |
| 25/03 | Taseko Mines verwerft resterend belang in Gibraltar mijn | MT |
| 25/03 | Taseko Mines wordt volledig eigenaar van kopermijn in Canada | MT |
Totale waarde
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 215.434 | 167.433 | 272.543 | 333.808 | 252.660 | 345.428 | - | - |
| Bedrijfswaarde 1 | 330.556 | 269.789 | 408.217 | 428.585 | 338.609 | 381.697 | 384.665 | 390.274 |
| K/w-verhouding | 14,4 x | 9,63 x | 12,5 x | 6,54 x | 10,1 x | 12,8 x | 12,4 x | 11,6 x |
| Dividendrendement | 2,47% | 3,18% | 2,06% | 2,32% | 3,06% | 2,2% | 2,27% | 2,3% |
| Marktkapitalisatie/omzet | 0,48 x | 0,35 x | 0,46 x | 0,4 x | 0,32 x | 0,47 x | 0,47 x | 0,45 x |
| Bedrijfswaarde/omzet | 0,73 x | 0,56 x | 0,69 x | 0,52 x | 0,43 x | 0,52 x | 0,52 x | 0,51 x |
| Bedrijfswaarde/EBITDA | 8,74 x | 5,9 x | 7,04 x | 4,93 x | 4,94 x | 7,2 x | 6,75 x | 6,35 x |
| Bedrijfswaarde/FCF | 24,5 x | 15,5 x | -10,1 x | 8,82 x | 16,6 x | 5,07 x | 41,6 x | 43,4 x |
| FCF Yield | 4,07% | 6,45% | -9,9% | 11,3% | 6,02% | 19,7% | 2,4% | 2,31% |
| Price to Book | 0,91 x | 0,68 x | 1,03 x | 1,06 x | 0,73 x | 0,94 x | 0,9 x | 0,85 x |
| Aantal aandelen (in duizenden) | 59.185 | 59.185 | 59.184 | 59.502 | 59.520 | 59.536 | - | - |
| Referentieprijs 2 | 3.640 | 2.829 | 4.605 | 5.610 | 4.245 | 5.802 | 5.802 | 5.802 |
| Datum van publicatie | 13-05-19 | 26-05-20 | 14-05-21 | 13-05-22 | 12-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 452.928 | 485.130 | 588.003 | 831.794 | 780.060 | 729.400 | 737.259 | 767.334 |
| EBITDA 1 | 37.808 | 45.728 | 57.979 | 86.909 | 68.565 | 53.025 | 57.003 | 61.455 |
| Bedrijfsresultaat (EBIT) 1 | 18.671 | 25.955 | 37.454 | 63.824 | 44.610 | 27.909 | 30.607 | 33.721 |
| Operationele Marge | 4,12% | 5,35% | 6,37% | 7,67% | 5,72% | 3,83% | 4,15% | 4,39% |
| Resultaat voor belastingen (EBT) 1 | 23.499 | 28.762 | 38.860 | 77.090 | 45.930 | 44.933 | 40.781 | 43.112 |
| Nettowinst (verlies) 1 | 14.986 | 17.395 | 21.824 | 51.012 | 25.041 | 26.667 | 27.778 | 29.825 |
| Nettomarge | 3,31% | 3,59% | 3,71% | 6,13% | 3,21% | 3,66% | 3,77% | 3,89% |
| WPA 2 | 253,2 | 293,9 | 368,4 | 857,3 | 420,8 | 452,0 | 466,7 | 501,0 |
| Free Cash Flow 1 | 13.468 | 17.390 | -40.426 | 48.572 | 20.382 | 75.350 | 9.250 | 9.000 |
| FCF-marge | 2,97% | 3,58% | -6,88% | 5,84% | 2,61% | 10,33% | 1,25% | 1,17% |
| Kasstroomconversie (ebitda) | 35,62% | 38,03% | - | 55,89% | 29,73% | 142,1% | 16,23% | 14,64% |
| Kasstroomconversie (nettowinst) | 89,87% | 99,97% | - | 95,22% | 81,39% | 282,56% | 33,3% | 30,18% |
| Dividend per aandeel 2 | 90,00 | 90,00 | 95,00 | 130,0 | 130,0 | 127,9 | 131,4 | 133,6 |
| Datum van publicatie | 13-05-19 | 26-05-20 | 14-05-21 | 13-05-22 | 12-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Marzo | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 230.782 | 254.348 | 252.479 | 335.524 | 215.343 | 423.263 | 188.669 | 219.862 | 408.531 | 209.933 | 191.893 | 401.826 | 191.107 | 187.127 | 378.234 | 190.961 | 179.798 | 370.759 | 180.916 | 172.313 | 354.200 | 196.856 | 180.678 | - | 182.542 | 175.925 |
| EBITDA 1 | - | - | - | - | - | - | 20.148 | 17.910 | - | - | 16.661 | - | 13.008 | 14.526 | - | 13.105 | 13.131 | - | - | 10.336 | - | 16.749 | 14.808 | - | 15.300 | 14.255 |
| Bedrijfsresultaat (EBIT) 1 | 11.078 | 14.877 | 12.619 | 24.835 | 18.291 | 37.969 | 14.302 | 11.553 | 25.855 | 19.320 | 10.724 | 30.044 | 6.672 | 7.894 | 14.566 | 7.346 | 6.917 | 14.263 | 8.390 | 5.062 | 12.700 | 8.223 | 6.252 | - | 7.337 | 6.637 |
| Operationele Marge | 4,8% | 5,85% | 5% | 7,4% | 8,49% | 8,97% | 7,58% | 5,25% | 6,33% | 9,2% | 5,59% | 7,48% | 3,49% | 4,22% | 3,85% | 3,85% | 3,85% | 3,85% | 4,64% | 2,94% | 3,59% | 4,18% | 3,46% | - | 4,02% | 3,77% |
| Resultaat voor belastingen (EBT) | 12.444 | - | 8.777 | - | 20.219 | 48.319 | 18.137 | 10.634 | - | 23.073 | 13.372 | 36.445 | 8.197 | 1.288 | - | 12.488 | 8.891 | 21.379 | 15.934 | - | - | 13.317 | 9.908 | - | 12.010 | 7.765 |
| Nettowinst (verlies) 1 | 7.924 | - | 1.616 | - | 12.651 | 32.597 | 11.506 | 6.909 | - | 13.063 | 9.673 | 22.736 | 4.535 | -2.230 | - | 7.853 | 5.332 | 13.185 | 10.835 | 2.800 | - | 7.945 | 5.871 | - | 7.533 | 5.196 |
| Nettomarge | 3,43% | - | 0,64% | - | 5,87% | 7,7% | 6,1% | 3,14% | - | 6,22% | 5,04% | 5,66% | 2,37% | -1,19% | - | 4,11% | 2,97% | 3,56% | 5,99% | 1,62% | - | 4,04% | 3,25% | - | 4,13% | 2,95% |
| WPA | 133,9 | - | 27,31 | - | - | 547,8 | 193,4 | 116,1 | - | 219,6 | 162,5 | 382,1 | 76,19 | -37,49 | - | 132,0 | 89,57 | 221,5 | 182,0 | - | - | 140,9 | 104,8 | - | 127,1 | 82,16 |
| Dividend per aandeel 2 | - | - | - | 95,00 | - | - | - | 130,0 | - | - | - | - | - | 130,0 | 130,0 | - | - | - | - | 130,0 | 130,0 | - | - | 130,0 | - | 135,0 |
| Datum van publicatie | 12-11-19 | 26-05-20 | 10-11-20 | 14-05-21 | 12-11-21 | 12-11-21 | 14-02-22 | 13-05-22 | 13-05-22 | 10-08-22 | 11-11-22 | 11-11-22 | 10-02-23 | 12-05-23 | 12-05-23 | 09-08-23 | 10-11-23 | 10-11-23 | 09-02-24 | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 115.122 | 102.356 | 135.674 | 94.777 | 85.949 | 36.269 | 39.237 | 44.846 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 3,045 x | 2,238 x | 2,34 x | 1,091 x | 1,254 x | 0,684 x | 0,6883 x | 0,7297 x |
| Free Cash Flow 1 | 13.468 | 17.390 | -40.426 | 48.572 | 20.382 | 75.350 | 9.250 | 9.000 |
| ROE (netto-inkomsten/eigen vermogen) | 6,3% | 7,2% | 8,5% | 17,6% | 7,6% | 7,86% | 7,46% | 7,6% |
| ROA (netto-inkomsten/totale activa) | 5,1% | 5,76% | 6,7% | 12,1% | 8,46% | 5,2% | 4,7% | 4,7% |
| Totale activa 1 | 293.606 | 302.108 | 325.884 | 421.033 | 296.102 | 512.818 | 591.031 | 634.584 |
| Nettoactief per aandeel 2 | 4.008 | 4.191 | 4.465 | 5.268 | 5.795 | 6.186 | 6.480 | 6.803 |
| Cashflow per aandeel 2 | 568,0 | 620,0 | 707,0 | 1.237 | 823,0 | 907,0 | 941,0 | 1.016 |
| Capex 1 | 24.087 | 37.723 | 37.338 | 32.546 | 34.153 | 43.189 | 41.775 | 42.584 |
| Capex/omzet | 5,32% | 7,78% | 6,35% | 3,91% | 4,38% | 5,92% | 5,67% | 5,55% |
| Datum van publicatie | 13-05-19 | 26-05-20 | 14-05-21 | 13-05-22 | 12-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Onderwogen
Aantal analisten
7
Laatste slotkoers
5.802
JPY
Gemiddelde koersdoel
4.900
JPY
Spread / Gemiddelde doel
-15,55%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +12,62% | 2,19 mld. | |
| +35,87% | 90,41 mld. | |
| +18,63% | 72,53 mld. | |
| -.--% | 27,75 mld. | |
| +48,73% | 10,49 mld. | |
| +24,16% | 9,2 mld. | |
| +12,94% | 8,86 mld. | |
| -8,73% | 6,9 mld. | |
| +44,50% | 6,78 mld. | |
| +23,28% | 5,19 mld. |
- Beurs
- Aandelen
- Koers 5714
- Financiën DOWA HOLDINGS CO., LTD.
