EAST JAPAN RAILWAY COMPANY Toevoegen aan een lijst
Financiën East Japan Railway Company OTC Markets
Aandelen
EJPRY
US2732021017
Personenvervoer, Grond & Zee
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 8,23 USD | +0,98% |
|
+2,49% | -13,91% |
Totale waarde
| Fiscaal tijdperk: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 3.084.326 | 2.957.186 | 2.682.169 | 2.763.859 | 3.299.939 | 3.014.488 | - | - |
| Bedrijfswaarde 1 | 6.242.826 | 6.371.419 | 6.565.739 | 7.008.485 | 7.576.203 | 7.641.324 | 7.757.402 | 7.721.677 |
| K/w-verhouding | 15,6 x | -5,12 x | -28,2 x | 27,8 x | 16,8 x | 14,2 x | 13,3 x | 11,5 x |
| Dividendrendement | 2,02% | 1,28% | 1,41% | 1,36% | 4,8% | 1,98% | 2,18% | 2,55% |
| Marktkapitalisatie/omzet | 1,05 x | 1,68 x | 1,36 x | 1,15 x | 1,21 x | 1,06 x | 1,02 x | 0,97 x |
| Bedrijfswaarde/omzet | 2,12 x | 3,61 x | 3,32 x | 2,91 x | 2,78 x | 2,68 x | 2,62 x | 2,48 x |
| Bedrijfswaarde/EBITDA | 8,26 x | -48,4 x | 27,5 x | 13,2 x | 10,3 x | 9,77 x | 9,65 x | 9,11 x |
| Bedrijfswaarde/FCF | -40,8 x | -7,05 x | -19,5 x | 431 x | -164 x | -50,8 x | -67,8 x | 65,9 x |
| FCF Yield | -2,45% | -14,2% | -5,12% | 0,23% | -0,61% | -1,97% | -1,48% | 1,52% |
| Price to Book | 0,98 x | 1,17 x | 1,12 x | 1,12 x | 0,41 x | 1,05 x | 1 x | 0,93 x |
| Aantal aandelen (in duizenden) | 1.131.724 | 1.131.721 | 1.131.717 | 1.130.413 | 1.130.503 | 1.131.352 | - | - |
| Referentieprijs 2 | 2.725 | 2.613 | 2.370 | 2.445 | 2.919 | 2.664 | 2.664 | 2.664 |
| Datum van publicatie | 28-04-20 | 28-04-21 | 27-04-22 | 27-04-23 | 30-04-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.946.639 | 1.764.584 | 1.978.967 | 2.405.538 | 2.730.118 | 2.849.416 | 2.957.827 | 3.109.857 |
| EBITDA 1 | 755.583 | -131.530 | 238.688 | 530.513 | 737.333 | 781.754 | 803.569 | 847.140 |
| Bedrijfsresultaat (EBIT) 1 | 380.841 | -520.358 | -153.938 | 140.628 | 345.161 | 369.283 | 388.314 | 444.286 |
| Operationele Marge | 12,92% | -29,49% | -7,78% | 5,85% | 12,64% | 12,96% | 13,13% | 14,29% |
| Resultaat voor belastingen (EBT) 1 | 284.174 | -703.591 | -180.502 | 128.375 | 274.072 | 309.716 | 329.119 | 378.657 |
| Nettowinst (verlies) 1 | 198.428 | -577.900 | -94.948 | 99.232 | 196.449 | 212.875 | 226.779 | 262.171 |
| Nettomarge | 6,73% | -32,75% | -4,8% | 4,13% | 7,2% | 7,47% | 7,67% | 8,43% |
| WPA 2 | 175,0 | -510,6 | -83,90 | 87,79 | 173,8 | 187,3 | 200,5 | 232,2 |
| Free Cash Flow 1 | -152.909 | -903.637 | -335.852 | 16.244 | -46.223 | -150.545 | -114.451 | 117.258 |
| FCF-marge | -5,19% | -51,21% | -16,97% | 0,68% | -1,69% | -5,28% | -3,87% | 3,77% |
| Kasstroomconversie (ebitda) | - | - | - | 3,06% | - | - | - | 13,84% |
| Kasstroomconversie (nettowinst) | - | - | - | 16,37% | - | - | - | 44,73% |
| Dividend per aandeel 2 | 55,00 | 33,33 | 33,33 | 33,33 | 140,0 | 52,75 | 58,15 | 68,00 |
| Datum van publicatie | 28-04-20 | 28-04-21 | 27-04-22 | 27-04-23 | 30-04-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: March | 2020 S2 | 2021 S1 | 2021 S2 | 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 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.427.746 | 787.297 | 977.287 | 877.840 | 604.954 | 496.173 | 557.618 | 557.382 | 1.115.000 | 612.000 | 678.538 | 629.400 | 670.357 | 1.299.829 | 701.200 | 729.096 | 1.430.289 | 660.452 | 706.990 | 1.352.000 | 692.757 | 796.650 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 84.273 | -295.288 | -225.070 | -115.891 | 73.356 | -111.403 | 40.297 | 26.403 | 66.700 | 45.300 | 28.628 | 80.100 | 111.621 | 191.797 | 106.800 | 46.651 | 153.364 | 90.198 | 117.757 | 202.000 | 110.461 | 53.799 |
| Operationele Marge | 5,9% | -37,51% | -23,03% | -13,2% | 12,13% | -22,45% | 7,23% | 4,74% | 5,98% | 7,4% | 4,22% | 12,73% | 16,65% | 14,76% | 15,23% | 6,4% | 10,72% | 13,66% | 16,66% | 14,94% | 15,95% | 6,75% |
| Resultaat voor belastingen (EBT) 1 | - | -359.232 | - | -137.095 | 75.221 | -118.628 | 26.208 | 12.092 | 38.305 | 58.931 | 31.139 | 66.314 | 98.427 | 164.741 | 96.225 | - | - | 70.000 | 104.000 | 174.000 | 91.000 | 45.000 |
| Nettowinst (verlies) 1 | - | -264.379 | - | -145.209 | 61.458 | -11.197 | 18.922 | 8.178 | 27.100 | 45.400 | 26.732 | 44.800 | 72.264 | 117.077 | 68.200 | 11.217 | - | 48.000 | 74.000 | 122.000 | 63.000 | 31.000 |
| Nettomarge | - | -33,58% | - | -16,54% | 10,16% | -2,26% | 3,39% | 1,47% | 2,43% | 7,42% | 3,94% | 7,12% | 10,78% | 9,01% | 9,73% | 1,54% | - | 7,27% | 10,47% | 9,02% | 9,09% | 3,89% |
| WPA 2 | - | -233,6 | - | -128,3 | 54,31 | -9,893 | 16,72 | 7,233 | 23,95 | 40,27 | 23,57 | 39,66 | 63,96 | 103,6 | 60,32 | 29,65 | - | 52,00 | 48,55 | - | 60,67 | 26,45 |
| Dividend per aandeel | - | 16,67 | - | 16,67 | - | 16,67 | - | 16,67 | 16,67 | - | - | - | - | 18,33 | - | - | - | - | - | - | - | - |
| Datum van publicatie | 28-04-20 | 28-10-20 | 28-04-21 | 28-10-21 | 31-01-22 | 27-04-22 | 29-07-22 | 31-10-22 | 31-10-22 | 31-01-23 | 27-04-23 | 28-07-23 | 31-10-23 | 31-10-23 | 31-01-24 | 30-04-24 | 30-04-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 3.158.500 | 3.414.233 | 3.883.570 | 4.244.626 | 4.276.264 | 4.626.837 | 4.742.914 | 4.707.190 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 4,18 x | -25,96 x | 16,27 x | 8,001 x | 5,8 x | 5,919 x | 5,902 x | 5,557 x |
| Free Cash Flow 1 | -152.909 | -903.637 | -335.852 | 16.244 | -46.223 | -150.545 | -114.451 | 117.258 |
| ROE (netto-inkomsten/eigen vermogen) | 6,4% | -20,3% | -3,9% | 4,1% | 7,6% | 7,69% | 7,69% | 8,52% |
| ROA (netto-inkomsten/totale activa) | 4,02% | -6,64% | -1,99% | 1,2% | 3,1% | 2,38% | 2,42% | 2,9% |
| Totale activa 1 | 4.937.469 | 8.698.178 | 4.762.664 | 8.250.701 | 6.332.387 | 8.944.308 | 9.371.022 | 9.040.394 |
| Nettoactief per aandeel 2 | 2.780 | 2.240 | 2.116 | 2.189 | 7.207 | 2.543 | 2.670 | 2.860 |
| Cashflow per aandeel 2 | 514,0 | -157,0 | 273,0 | 442,0 | 1.592 | 578,0 | 593,0 | 638,0 |
| Capex 1 | 703.908 | 713.669 | 543.698 | 578.178 | 734.326 | 792.080 | 761.300 | 627.825 |
| Capex/omzet | 23,89% | 40,44% | 27,47% | 24,04% | 26,9% | 27,8% | 25,74% | 20,19% |
| Datum van publicatie | 28-04-20 | 28-04-21 | 27-04-22 | 27-04-23 | 30-04-24 | - | - | - |
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
Houden
Aantal analisten
10
Laatste slotkoers
2.664
JPY
Gemiddelde koersdoel
2.953
JPY
Spread / Gemiddelde doel
+10,83%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -0,98% | 5,27 mld. | |
| +12,17% | 3,4 mld. | |
| +39,47% | 2,91 mld. | |
| -9,24% | 145 mln. | |
| +49,04% | 90,68 mln. | |
| -24,44% | 78,22 mln. |
- Beurs
- Aandelen
- Koers 9020
- Koers EJPRY
- Financiën East Japan Railway Company
