EAST JAPAN RAILWAY COMPANY Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.878 JPY | -0,09% |
|
+0,70% | +6,21% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 4.070.800 | 3.084.326 | 2.957.186 | 2.682.169 | 2.763.859 | 3.253.588 | - | - |
| Bedrijfswaarde 1 | 6.644.212 | 6.242.826 | 6.371.419 | 6.565.739 | 7.008.485 | 7.972.060 | 8.049.953 | 8.121.791 |
| K/w-verhouding | 13,8 x | 15,6 x | -5,12 x | -28,2 x | 27,8 x | 19,3 x | 16,5 x | 15,2 x |
| Dividendrendement | 1,4% | 2,02% | 1,28% | 1,41% | 1,36% | 1,44% | 1,76% | 1,92% |
| Marktkapitalisatie/omzet | 1,36 x | 1,05 x | 1,68 x | 1,36 x | 1,15 x | 1,2 x | 1,14 x | 1,1 x |
| Bedrijfswaarde/omzet | 2,21 x | 2,12 x | 3,61 x | 3,32 x | 2,91 x | 2,94 x | 2,83 x | 2,76 x |
| Bedrijfswaarde/EBITDA | 7,78 x | 8,26 x | -48,4 x | 27,5 x | 13,2 x | 11,1 x | 10,4 x | 10,1 x |
| Bedrijfswaarde/FCF | 95,8 x | -40,8 x | -7,05 x | -19,5 x | 431 x | -56,8 x | -63,1 x | -101 x |
| FCF Yield | 1,04% | -2,45% | -14,2% | -5,12% | 0,23% | -1,76% | -1,59% | -0,99% |
| Price to Book | 1,33 x | 0,98 x | 1,17 x | 1,12 x | 1,12 x | 1,25 x | 1,18 x | 1,12 x |
| Aantal aandelen (in duizenden) | 1.143.483 | 1.131.724 | 1.131.721 | 1.131.717 | 1.130.413 | 1.130.503 | - | - |
| Referentieprijs 2 | 3.560 | 2.725 | 2.613 | 2.370 | 2.445 | 2.878 | 2.878 | 2.878 |
| Datum van publicatie | 25-04-19 | 28-04-20 | 28-04-21 | 27-04-22 | 27-04-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.002.043 | 2.946.639 | 1.764.584 | 1.978.967 | 2.405.538 | 2.715.679 | 2.842.555 | 2.946.256 |
| EBITDA 1 | 853.582 | 755.583 | -131.530 | 238.688 | 530.513 | 717.746 | 775.964 | 806.340 |
| Bedrijfsresultaat (EBIT) 1 | 484.860 | 380.841 | -520.358 | -153.938 | 140.628 | 311.129 | 344.579 | 378.922 |
| Operationele Marge | 16,15% | 12,92% | -29,49% | -7,78% | 5,85% | 11,46% | 12,12% | 12,86% |
| Resultaat voor belastingen (EBT) 1 | 428.619 | 284.174 | -703.591 | -180.502 | 128.375 | 248.460 | 291.654 | 321.356 |
| Nettowinst (verlies) 1 | 295.216 | 198.428 | -577.900 | -94.948 | 99.232 | 169.082 | 201.303 | 221.026 |
| Nettomarge | 9,83% | 6,73% | -32,75% | -4,8% | 4,13% | 6,23% | 7,08% | 7,5% |
| WPA 2 | 257,8 | 175,0 | -510,6 | -83,90 | 87,79 | 149,0 | 174,8 | 189,3 |
| Free Cash Flow 1 | 69.376 | -152.909 | -903.637 | -335.852 | 16.244 | -140.298 | -127.656 | -80.676 |
| FCF-marge | 2,31% | -5,19% | -51,21% | -16,97% | 0,68% | -5,17% | -4,49% | -2,74% |
| Kasstroomconversie (ebitda) | 8,13% | - | - | - | 3,06% | - | - | - |
| Kasstroomconversie (nettowinst) | 23,5% | - | - | - | 16,37% | - | - | - |
| Dividend per aandeel 2 | 50,00 | 55,00 | 33,33 | 33,33 | 33,33 | 41,34 | 50,80 | 55,11 |
| Datum van publicatie | 25-04-19 | 28-04-20 | 28-04-21 | 27-04-22 | 27-04-23 | - | - | - |
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 | 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 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.518.893 | 1.427.746 | 787.297 | 977.287 | 444.442 | 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 | 717.167 | 1.290.500 | 660.900 | 706.300 | 717.500 | 701.300 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 296.568 | 84.273 | -295.288 | -225.070 | -60.636 | -115.891 | 73.356 | -111.403 | 40.297 | 26.403 | 66.700 | 45.300 | 28.628 | 80.100 | 111.621 | 191.797 | 106.800 | 12.234 | 73.900 | 101.300 | 127.800 | 105.200 | 7.100 |
| Operationele Marge | 19,53% | 5,9% | -37,51% | -23,03% | -13,64% | -13,2% | 12,13% | -22,45% | 7,23% | 4,74% | 5,98% | 7,4% | 4,22% | 12,73% | 16,65% | 14,76% | 15,23% | 1,71% | 5,73% | 15,33% | 18,09% | 14,66% | 1,01% |
| Resultaat voor belastingen (EBT) | 271.466 | - | -359.232 | - | -71.388 | -137.095 | 75.221 | -118.628 | 26.208 | 12.092 | 38.305 | 58.931 | 31.139 | 66.314 | 98.427 | 164.741 | 96.225 | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 188.534 | - | -264.379 | - | -68.251 | -145.209 | 61.458 | -11.197 | 18.922 | 8.178 | 27.100 | 45.400 | 26.732 | 44.800 | 72.264 | 117.077 | 68.200 | -15.732 | - | - | - | - | - |
| Nettomarge | 12,41% | - | -33,58% | - | -15,36% | -16,54% | 10,16% | -2,26% | 3,39% | 1,47% | 2,43% | 7,42% | 3,94% | 7,12% | 10,78% | 9,01% | 9,73% | -2,19% | - | - | - | - | - |
| WPA | 165,9 | - | -233,6 | - | -60,31 | -128,3 | 54,31 | -9,893 | 16,72 | 7,233 | 23,95 | 40,27 | 23,57 | 39,66 | 63,96 | 103,6 | 60,32 | - | - | - | - | - | - |
| Dividend per aandeel | 27,50 | - | 16,67 | - | 16,67 | 16,67 | - | 16,67 | - | 16,67 | 16,67 | - | - | - | - | 18,33 | - | - | - | - | - | - | - |
| Datum van publicatie | 28-10-19 | 28-04-20 | 28-10-20 | 28-04-21 | 28-10-21 | 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 | - | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 2.573.412 | 3.158.500 | 3.414.233 | 3.883.570 | 4.244.626 | 4.718.472 | 4.796.364 | 4.868.203 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 3,015 x | 4,18 x | -25,96 x | 16,27 x | 8,001 x | 6,574 x | 6,181 x | 6,037 x |
| Free Cash Flow 1 | 69.376 | -152.909 | -903.637 | -335.852 | 16.244 | -140.298 | -127.656 | -80.676 |
| ROE (netto-inkomsten/eigen vermogen) | 10% | 6,4% | -20,3% | -3,9% | 4,1% | 6,74% | 7,4% | 7,63% |
| ROA (netto-inkomsten/totale activa) | 5,9% | 4,02% | -6,64% | -1,99% | 1,2% | 1,97% | 2,24% | 2,39% |
| Totale activa 1 | 5.003.661 | 4.937.469 | 8.698.178 | 4.762.664 | 8.250.701 | 8.581.979 | 8.973.140 | 9.254.126 |
| Nettoactief per aandeel 2 | 2.682 | 2.780 | 2.240 | 2.116 | 2.189 | 2.301 | 2.431 | 2.572 |
| Cashflow per aandeel 2 | 587,0 | 514,0 | -157,0 | 273,0 | 442,0 | 501,0 | 571,0 | 600,0 |
| Capex 1 | 649.037 | 703.908 | 713.669 | 543.698 | 578.178 | 736.300 | 795.375 | 764.125 |
| Capex/omzet | 21,62% | 23,89% | 40,44% | 27,47% | 24,04% | 27,11% | 27,98% | 25,94% |
| Datum van publicatie | 25-04-19 | 28-04-20 | 28-04-21 | 27-04-22 | 27-04-23 | - | - | - |
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
Houden
Aantal analisten
9
Laatste slotkoers
2.878
JPY
Gemiddelde koersdoel
2.916
JPY
Spread / Gemiddelde doel
+1,32%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +6,21% | 20,67 mld. | |
| -2,44% | 5,17 mld. | |
| +10,59% | 3,43 mld. | |
| +32,24% | 2,86 mld. | |
| -15,43% | 459 mln. | |
| -17,31% | 133 mln. | |
| +41,93% | 88,25 mln. | |
| -24,44% | 77,94 mln. |
- Beurs
- Aandelen
- Koers 9020
- Financiën East Japan Railway Company
