ELECTRIC POWER DEVELOPMENT CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.682 JPY | +2,04% |
|
+1,17% | +17,17% |
| 02/04 | Guangdong Electric Power Development maakt weer winst in 2023; aandelen stijgen 3% | MT |
| 02/04 | Genex Power verleent J-Power verlenging exclusiviteitsperiode voor overnamevoorstel | MT |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 493.500 | 398.680 | 354.016 | 319.968 | 389.679 | 480.582 | - | - |
| Bedrijfswaarde 1 | 1.948.187 | 1.885.682 | 1.807.797 | 1.883.338 | 1.933.482 | 2.003.866 | 2.012.099 | 2.018.564 |
| K/w-verhouding | 10,7 x | 9,43 x | 15,9 x | 4,59 x | 3,43 x | 7,21 x | 7,31 x | 7,18 x |
| Dividendrendement | 2,78% | 3,44% | 3,88% | 4,29% | 4,22% | 3,42% | 3,5% | 3,5% |
| Marktkapitalisatie/omzet | 0,55 x | 0,44 x | 0,39 x | 0,3 x | 0,21 x | 0,35 x | 0,37 x | 0,38 x |
| Bedrijfswaarde/omzet | 2,17 x | 2,06 x | 1,99 x | 1,74 x | 1,05 x | 1,48 x | 1,56 x | 1,58 x |
| Bedrijfswaarde/EBITDA | 12,3 x | 11,3 x | 10,4 x | 10,2 x | 6,63 x | 9,42 x | 8,92 x | 8,98 x |
| Bedrijfswaarde/FCF | 47,9 x | -546 x | 73,2 x | -37,3 x | 387 x | 45,4 x | 67,1 x | 72,1 x |
| FCF Yield | 2,09% | -0,18% | 1,37% | -2,68% | 0,26% | 2,2% | 1,49% | 1,39% |
| Price to Book | 0,62 x | 0,49 x | 0,44 x | 0,35 x | 0,36 x | 0,42 x | 0,41 x | 0,39 x |
| Aantal aandelen (in duizenden) | 183.049 | 183.049 | 183.049 | 183.048 | 182.862 | 182.870 | - | - |
| Referentieprijs 2 | 2.696 | 2.178 | 1.934 | 1.748 | 2.131 | 2.628 | 2.628 | 2.628 |
| Datum van publicatie | 26-04-19 | 30-04-20 | 30-04-21 | 11-05-22 | 10-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 897.366 | 913.775 | 909.144 | 1.084.621 | 1.841.922 | 1.355.320 | 1.289.580 | 1.279.840 |
| EBITDA 1 | 158.823 | 166.647 | 174.220 | 183.976 | 291.509 | 212.675 | 225.575 | 224.750 |
| Bedrijfsresultaat (EBIT) 1 | 78.844 | 83.638 | 77.775 | 86.979 | 183.867 | 91.020 | 105.420 | 106.040 |
| Operationele Marge | 8,79% | 9,15% | 8,55% | 8,02% | 9,98% | 6,72% | 8,17% | 8,29% |
| Resultaat voor belastingen (EBT) 1 | 68.539 | 65.587 | 64.674 | 72.846 | 170.792 | 95.167 | 92.733 | 92.767 |
| Nettowinst (verlies) 1 | 46.252 | 42.277 | 22.304 | 69.687 | 113.689 | 66.640 | 65.760 | 66.960 |
| Nettomarge | 5,15% | 4,63% | 2,45% | 6,43% | 6,17% | 4,92% | 5,1% | 5,23% |
| WPA 2 | 252,7 | 231,0 | 121,8 | 380,7 | 621,5 | 364,4 | 359,6 | 366,2 |
| Free Cash Flow 1 | 40.643 | -3.451 | 24.685 | -50.466 | 4.993 | 44.133 | 30.000 | 28.000 |
| FCF-marge | 4,53% | -0,38% | 2,72% | -4,65% | 0,27% | 3,26% | 2,33% | 2,19% |
| Kasstroomconversie (ebitda) | 25,59% | - | 14,17% | - | 1,71% | 20,75% | 13,3% | 12,46% |
| Kasstroomconversie (nettowinst) | 87,87% | - | 110,68% | - | 4,39% | 66,23% | 45,62% | 41,82% |
| Dividend per aandeel 2 | 75,00 | 75,00 | 75,00 | 75,00 | 90,00 | 90,00 | 92,00 | 92,00 |
| Datum van publicatie | 26-04-19 | 30-04-20 | 30-04-21 | 11-05-22 | 10-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2021 S1 | 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 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 461.934 | 408.555 | 240.068 | 431.811 | 277.702 | 375.108 | 323.319 | 516.479 | 839.798 | 561.756 | 440.368 | 281.382 | 350.212 | 631.594 | 329.248 | 358.850 | 246.200 | 310.750 | 316.450 | 362.000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 49.498 | 54.308 | 13.295 | 34.839 | 29.093 | 23.047 | 19.507 | 66.811 | 86.318 | 75.193 | 22.356 | 26.558 | 18.440 | 44.998 | 38.727 | 9.650 | 23.200 | 28.800 | 27.800 | 25.950 |
| Operationele Marge | 10,72% | 13,29% | 5,54% | 8,07% | 10,48% | 6,14% | 6,03% | 12,94% | 10,28% | 13,39% | 5,08% | 9,44% | 5,27% | 7,12% | 11,76% | 2,69% | 9,42% | 9,27% | 8,78% | 7,17% |
| Resultaat voor belastingen (EBT) 1 | 42.499 | 48.286 | 6.747 | 26.629 | 28.237 | 17.980 | 21.487 | 64.652 | 86.139 | 72.108 | 12.545 | 27.447 | 14.975 | 42.422 | 42.379 | 28.800 | 14.900 | 20.700 | 22.100 | 28.300 |
| Nettowinst (verlies) 1 | 28.201 | 33.779 | 4.164 | 18.184 | 22.209 | 29.294 | 13.036 | 45.364 | 58.400 | 52.657 | 2.632 | 17.611 | 10.120 | 27.731 | 28.625 | 15.100 | 15.100 | 17.600 | 17.900 | 15.700 |
| Nettomarge | 6,1% | 8,27% | 1,73% | 4,21% | 8% | 7,81% | 4,03% | 8,78% | 6,95% | 9,37% | 0,6% | 6,26% | 2,89% | 4,39% | 8,69% | 4,21% | 6,13% | 5,66% | 5,66% | 4,34% |
| WPA 2 | 154,1 | 184,5 | 22,75 | 99,34 | 121,3 | 160,0 | 71,22 | 247,9 | 319,1 | 287,9 | 14,46 | 96,31 | 55,34 | 151,6 | 156,5 | 106,7 | 60,10 | 83,20 | 89,00 | 113,9 |
| Dividend per aandeel | 35,00 | 35,00 | - | 35,00 | - | - | - | - | 40,00 | - | - | - | - | 45,00 | - | - | - | - | - | - |
| Datum van publicatie | 31-10-19 | 30-10-20 | 29-10-21 | 29-10-21 | 31-01-22 | 11-05-22 | 29-07-22 | 31-10-22 | 31-10-22 | 31-01-23 | 10-05-23 | 31-07-23 | 31-10-23 | 31-10-23 | 31-01-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 1.454.687 | 1.487.002 | 1.453.781 | 1.563.370 | 1.543.803 | 1.523.283 | 1.531.517 | 1.537.982 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 9,159 x | 8,923 x | 8,345 x | 8,498 x | 5,296 x | 7,162 x | 6,789 x | 6,843 x |
| Free Cash Flow 1 | 40.643 | -3.451 | 24.685 | -50.466 | 4.993 | 44.133 | 30.000 | 28.000 |
| ROE (netto-inkomsten/eigen vermogen) | 5,8% | 5,3% | 2,8% | 8,1% | 11,4% | 6% | 5,68% | 5,48% |
| ROA (netto-inkomsten/totale activa) | 2,53% | 2,8% | 2,16% | 2,47% | 5,31% | 2,27% | 2,1% | 2,05% |
| Totale activa 1 | 1.826.554 | 1.508.288 | 1.034.091 | 2.825.958 | 2.139.710 | 2.939.996 | 3.131.429 | 3.266.341 |
| Nettoactief per aandeel 2 | 4.357 | 4.413 | 4.420 | 5.004 | 5.932 | 6.207 | 6.470 | 6.734 |
| Cashflow per aandeel | 690,0 | 684,0 | 649,0 | 911,0 | 1.210 | - | - | - |
| Capex 1 | 107.780 | 162.696 | 171.509 | 132.116 | 121.806 | 140.000 | 160.350 | 160.350 |
| Capex/omzet | 12,01% | 17,8% | 18,86% | 12,18% | 6,61% | 10,33% | 12,43% | 12,53% |
| Datum van publicatie | 26-04-19 | 30-04-20 | 30-04-21 | 11-05-22 | 10-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
6
Laatste slotkoers
2.628
JPY
Gemiddelde koersdoel
2.355
JPY
Spread / Gemiddelde doel
-10,39%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +17,17% | 3,07 mld. | |
| +11,00% | 139 mld. | |
| -2,32% | 78,57 mld. | |
| +1,74% | 76,17 mld. | |
| -7,43% | 67,47 mld. | |
| +61,36% | 59,43 mld. | |
| +6,71% | 45,64 mld. | |
| +8,81% | 42,83 mld. | |
| 0,00% | 43,26 mld. | |
| +5,07% | 37,71 mld. |
- Beurs
- Aandelen
- Koers 9513
- Financiën Electric Power Development Co., Ltd.
