F.C.C. CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.349 JPY | 0,00% |
|
+1,21% | +35,00% |
Totale waarde
| Fiscaal tijdperk: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 78.457 | 92.320 | 66.750 | 77.078 | 114.216 | 115.473 | - | - |
| Bedrijfswaarde 1 | 50.314 | 55.428 | 28.223 | 30.849 | 38.288 | 44.273 | 45.551 | 50.565 |
| K/w-verhouding | 20 x | 20,7 x | 7,8 x | 8,06 x | 9,34 x | 8,74 x | 8,66 x | 8,61 x |
| Dividendrendement | 3,67% | 2,15% | 3,87% | 3,61% | 3,22% | 3,4% | 3,47% | 3,5% |
| Marktkapitalisatie/omzet | 0,46 x | 0,63 x | 0,39 x | 0,35 x | 0,48 x | 0,47 x | 0,46 x | 0,46 x |
| Bedrijfswaarde/omzet | 0,29 x | 0,38 x | 0,17 x | 0,14 x | 0,16 x | 0,18 x | 0,18 x | 0,2 x |
| Bedrijfswaarde/EBITDA | 2,32 x | 2,7 x | 1,23 x | 1,24 x | 1,37 x | 1,45 x | 1,46 x | 1,57 x |
| Bedrijfswaarde/FCF | 3,47 x | 12,5 x | 4,84 x | 2,88 x | 1,37 x | 4,78 x | 5,2 x | 6,6 x |
| FCF Yield | 28,8% | 8,03% | 20,7% | 34,7% | 73% | 20,9% | 19,2% | 15,1% |
| Price to Book | 0,65 x | 0,71 x | 0,46 x | 0,48 x | 0,62 x | 0,61 x | 0,6 x | 0,57 x |
| Aantal aandelen (in duizenden) | 49.688 | 49.688 | 49.702 | 49.728 | 49.746 | 49.158 | - | - |
| Referentieprijs 2 | 1.579 | 1.858 | 1.343 | 1.550 | 2.296 | 2.349 | 2.349 | 2.349 |
| Datum van publicatie | 22-05-20 | 28-04-21 | 11-05-22 | 12-05-23 | 10-05-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 171.060 | 146.157 | 170.971 | 218.939 | 240.283 | 247.380 | 252.233 | 250.100 |
| EBITDA 1 | 21.734 | 20.533 | 22.854 | 24.954 | 27.963 | 30.600 | 31.125 | 32.267 |
| Bedrijfsresultaat (EBIT) 1 | 7.896 | 6.966 | 10.051 | 11.903 | 15.102 | 17.150 | 17.850 | 18.050 |
| Operationele Marge | 4,62% | 4,77% | 5,88% | 5,44% | 6,29% | 6,93% | 7,08% | 7,22% |
| Resultaat voor belastingen (EBT) 1 | 6.653 | 8.313 | 11.944 | 13.641 | 19.169 | 18.775 | 19.525 | 19.567 |
| Nettowinst (verlies) 1 | 3.921 | 4.462 | 8.551 | 9.566 | 12.231 | 13.225 | 13.300 | 13.125 |
| Nettomarge | 2,29% | 3,05% | 5% | 4,37% | 5,09% | 5,35% | 5,27% | 5,25% |
| WPA 2 | 78,92 | 89,81 | 172,1 | 192,4 | 245,9 | 268,6 | 271,2 | 272,8 |
| Free Cash Flow 1 | 14.482 | 4.449 | 5.829 | 10.707 | 27.950 | 9.264 | 8.764 | 7.656 |
| FCF-marge | 8,47% | 3,04% | 3,41% | 4,89% | 11,63% | 3,74% | 3,47% | 3,06% |
| Kasstroomconversie (ebitda) | 66,63% | 21,67% | 25,51% | 42,91% | 99,95% | 30,27% | 28,16% | 23,73% |
| Kasstroomconversie (nettowinst) | 369,34% | 99,71% | 68,17% | 111,93% | 228,52% | 70,05% | 65,9% | 58,34% |
| Dividend per aandeel 2 | 58,00 | 40,00 | 52,00 | 56,00 | 74,00 | 79,75 | 81,60 | 82,14 |
| Datum van publicatie | 22-05-20 | 28-04-21 | 11-05-22 | 12-05-23 | 10-05-24 | - | - | - |
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 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 82.462 | 59.324 | 86.833 | 79.370 | 43.639 | 47.962 | 48.441 | 58.707 | 107.148 | 55.207 | 56.584 | 56.440 | 60.520 | 116.960 | 60.548 | 62.775 | 61.750 | 62.250 | 63.600 | 63.300 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 298 | -277 | 7.243 | 5.563 | 2.377 | 2.111 | 1.794 | 2.442 | 4.236 | 2.643 | 5.024 | 3.008 | 3.445 | 6.453 | 5.491 | 3.158 | 4.050 | 4.500 | 4.800 | 4.600 |
| Operationele Marge | 0,36% | -0,47% | 8,34% | 7,01% | 5,45% | 4,4% | 3,7% | 4,16% | 3,95% | 4,79% | 8,88% | 5,33% | 5,69% | 5,52% | 9,07% | 5,03% | 6,56% | 7,23% | 7,55% | 7,27% |
| Resultaat voor belastingen (EBT) 1 | -140 | -248 | - | 5.964 | 2.853 | 3.127 | 2.802 | 2.921 | 5.723 | 2.627 | 5.291 | 4.504 | 4.476 | 8.980 | 5.756 | 4.433 | 5.000 | 4.000 | 5.200 | 5.200 |
| Nettowinst (verlies) 1 | -1.161 | -35 | 4.497 | 4.144 | 1.706 | 2.701 | 1.518 | 1.856 | 3.374 | 2.164 | 4.028 | 2.900 | 3.077 | 5.977 | 4.457 | 1.797 | 3.100 | 3.000 | 3.600 | 3.450 |
| Nettomarge | -1,41% | -0,06% | 5,18% | 5,22% | 3,91% | 5,63% | 3,13% | 3,16% | 3,15% | 3,92% | 7,12% | 5,14% | 5,08% | 5,11% | 7,36% | 2,86% | 5,02% | 4,82% | 5,66% | 5,45% |
| WPA | - | -0,7100 | - | 83,41 | 34,32 | - | 30,56 | 37,31 | 67,87 | 43,54 | - | 58,33 | 61,85 | 120,2 | 89,60 | - | - | - | - | - |
| Dividend per aandeel | - | 20,00 | - | 26,00 | - | - | - | - | 26,00 | - | - | - | - | 30,00 | - | - | - | - | - | - |
| Datum van publicatie | 22-05-20 | 30-10-20 | 28-04-21 | 04-11-21 | 03-02-22 | 11-05-22 | 04-08-22 | 04-11-22 | 04-11-22 | 03-02-23 | 12-05-23 | 04-08-23 | 02-11-23 | 02-11-23 | 02-02-24 | 10-05-24 | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 28.143 | 36.892 | 38.527 | 46.229 | 75.928 | 71.200 | 69.922 | 64.908 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 14.482 | 4.449 | 5.829 | 10.707 | 27.950 | 9.264 | 8.764 | 7.657 |
| ROE (netto-inkomsten/eigen vermogen) | 3,2% | 3,6% | 6,2% | 6,2% | 7,1% | 7% | 6,92% | 6,75% |
| ROA (netto-inkomsten/totale activa) | 3,97% | 4,93% | 6,44% | 6,72% | 8,41% | 7,2% | 7,27% | 6,4% |
| Totale activa 1 | 98.827 | 90.542 | 132.807 | 142.354 | 145.360 | 183.681 | 183.027 | 205.078 |
| Nettoactief per aandeel 2 | 2.433 | 2.621 | 2.950 | 3.219 | 3.725 | 3.865 | 3.910 | 4.140 |
| Cashflow per aandeel 2 | 357,0 | 363,0 | 430,0 | 461,0 | 504,0 | 513,0 | 559,0 | 601,0 |
| Capex 1 | 8.584 | 5.488 | 9.859 | 8.319 | 8.370 | 15.500 | 16.875 | 18.667 |
| Capex/omzet | 5,02% | 3,75% | 5,77% | 3,8% | 3,48% | 6,27% | 6,69% | 7,46% |
| Datum van publicatie | 22-05-20 | 28-04-21 | 11-05-22 | 12-05-23 | 10-05-24 | - | - | - |
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
Houden
Aantal analisten
6
Laatste slotkoers
2.349
JPY
Gemiddelde koersdoel
2.163
JPY
Spread / Gemiddelde doel
-7,90%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +35,00% | 718 mln. | |
| +17,44% | 45,2 mld. | |
| -21,51% | 19,16 mld. | |
| +14,57% | 18,68 mld. | |
| +28,11% | 16,73 mld. | |
| +6,12% | 16,31 mld. | |
| +86,57% | 15,47 mld. | |
| +53,36% | 12,04 mld. | |
| +39,38% | 12,13 mld. | |
| -26,76% | 12,04 mld. |
- Beurs
- Aandelen
- Koers 7296
- Financiën F.C.C. Co., Ltd.
