FUJI OIL HOLDINGS INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.302 JPY | +0,22% |
|
+1,52% | -5,15% |
| 20/03 | Idemitsu Kosan stemt in met verhoging van belang in Fuji Oil naar 13% | MT |
| 19/03 | Idemitsu verhoogt belang in Fuji Oil en wil 20% houden | RE |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 325.781 | 224.178 | 253.832 | 170.205 | 165.310 | 197.933 | - | - |
| Bedrijfswaarde 1 | 465.018 | 351.820 | 364.678 | 303.048 | 324.514 | 328.107 | 320.739 | 312.211 |
| K/w-verhouding | 28,1 x | 13,7 x | 23 x | 14,8 x | 27 x | 21,7 x | 16,8 x | 14,3 x |
| Dividendrendement | 1,32% | 2,15% | 1,76% | 2,63% | 2,7% | 2,26% | 2,28% | 2,41% |
| Marktkapitalisatie/omzet | 1,08 x | 0,54 x | 0,7 x | 0,39 x | 0,3 x | 0,35 x | 0,35 x | 0,35 x |
| Bedrijfswaarde/omzet | 1,55 x | 0,85 x | 1 x | 0,7 x | 0,58 x | 0,59 x | 0,57 x | 0,55 x |
| Bedrijfswaarde/EBITDA | 15,2 x | 8,99 x | 10,6 x | 9,34 x | 10,4 x | 9,04 x | 8,28 x | 7,42 x |
| Bedrijfswaarde/FCF | -8,24 x | 20,8 x | 22,2 x | -19,8 x | -36,5 x | 10,5 x | 19,1 x | 20 x |
| FCF Yield | -12,1% | 4,81% | 4,5% | -5,04% | -2,74% | 9,54% | 5,24% | 4,99% |
| Price to Book | 2,08 x | 1,44 x | 1,59 x | 0,91 x | 0,82 x | 0,94 x | 0,91 x | 0,87 x |
| Aantal aandelen (in duizenden) | 85.958 | 85.958 | 85.957 | 85.962 | 85.965 | 85.965 | - | - |
| Referentieprijs 2 | 3.790 | 2.608 | 2.953 | 1.980 | 1.923 | 2.302 | 2.302 | 2.302 |
| Datum van publicatie | 08-05-19 | 12-05-20 | 11-05-21 | 10-05-22 | 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 | 300.844 | 414.727 | 364.779 | 433.831 | 557.410 | 558.960 | 558.700 | 566.260 |
| EBITDA 1 | 30.514 | 39.135 | 34.318 | 32.453 | 31.240 | 36.286 | 38.746 | 42.086 |
| Bedrijfsresultaat (EBIT) 1 | 18.525 | 23.598 | 17.911 | 15.008 | 10.940 | 17.340 | 20.040 | 22.860 |
| Operationele Marge | 6,16% | 5,69% | 4,91% | 3,46% | 1,96% | 3,1% | 3,59% | 4,04% |
| Resultaat voor belastingen (EBT) 1 | 16.538 | 23.279 | 17.020 | 16.289 | 9.903 | 20.850 | 18.125 | 21.500 |
| Nettowinst (verlies) 1 | 11.582 | 16.375 | 11.014 | 11.504 | 6.126 | 9.425 | 11.600 | 14.000 |
| Nettomarge | 3,85% | 3,95% | 3,02% | 2,65% | 1,1% | 1,69% | 2,08% | 2,47% |
| WPA 2 | 134,8 | 190,5 | 128,1 | 133,8 | 71,27 | 106,3 | 137,0 | 160,8 |
| Free Cash Flow 1 | -56.467 | 16.923 | 16.413 | -15.269 | -8.893 | 31.299 | 16.816 | 15.575 |
| FCF-marge | -18,77% | 4,08% | 4,5% | -3,52% | -1,6% | 5,6% | 3,01% | 2,75% |
| Kasstroomconversie (ebitda) | - | 43,24% | 47,83% | - | - | 86,26% | 43,4% | 37,01% |
| Kasstroomconversie (nettowinst) | - | 103,35% | 149,02% | - | - | 332,09% | 144,97% | 111,25% |
| Dividend per aandeel 2 | 50,00 | 56,00 | 52,00 | 52,00 | 52,00 | 52,00 | 52,60 | 55,40 |
| Datum van publicatie | 08-05-19 | 12-05-20 | 11-05-21 | 10-05-22 | 10-05-23 | - | - | - |
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 | 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 S1 | 2025 S2 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 191.585 | 223.142 | 172.589 | 192.190 | 105.824 | 204.503 | 115.433 | 113.895 | - | 127.928 | 140.470 | 268.398 | 148.289 | 140.723 | - | 131.053 | 139.985 | 271.038 | 150.500 | 137.433 | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 9.050 | 14.548 | 7.338 | 10.573 | 3.795 | 7.913 | 4.010 | 3.085 | - | 2.374 | 2.691 | 5.065 | 3.711 | 2.164 | 5.875 | 3.584 | 5.216 | 8.800 | 4.097 | 4.500 | - | - | - | - | - |
| Operationele Marge | 4,72% | 6,52% | 4,25% | 5,5% | 3,59% | 3,87% | 3,47% | 2,71% | - | 1,86% | 1,92% | 1,89% | 2,5% | 1,54% | - | 2,73% | 3,73% | 3,25% | 2,72% | 3,27% | - | - | - | - | - |
| Resultaat voor belastingen (EBT) | 8.325 | - | 6.613 | - | - | 8.843 | 4.041 | - | - | 3.438 | - | 5.372 | 2.968 | - | - | 15.461 | - | 20.740 | -6.631 | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 5.979 | 10.396 | 4.318 | 6.696 | 2.480 | 6.015 | 3.353 | 2.136 | - | 1.858 | 1.369 | 3.227 | 1.835 | 1.064 | - | 9.070 | 3.295 | 12.365 | -7.393 | 1.750 | - | - | - | - | - |
| Nettomarge | 3,12% | 4,66% | 2,5% | 3,48% | 2,34% | 2,94% | 2,9% | 1,88% | - | 1,45% | 0,97% | 1,2% | 1,24% | 0,76% | - | 6,92% | 2,35% | 4,56% | -4,91% | 1,27% | - | - | - | - | - |
| WPA 2 | 69,56 | - | 50,24 | - | 28,85 | 69,98 | 39,00 | 24,86 | - | 21,62 | 15,93 | 37,55 | 21,34 | 12,38 | - | 105,5 | - | 143,8 | -86,00 | 20,36 | - | - | - | - | - |
| Dividend per aandeel | 27,00 | 29,00 | 26,00 | 26,00 | - | 26,00 | - | - | 26,00 | - | - | 26,00 | - | - | 26,00 | - | - | 26,00 | - | - | 26,00 | 26,00 | 26,00 | 26,00 | 32,00 |
| Datum van publicatie | 05-11-19 | 12-05-20 | 06-11-20 | 11-05-21 | 09-11-21 | 09-11-21 | 08-02-22 | 10-05-22 | 10-05-22 | 04-08-22 | 09-11-22 | 09-11-22 | 08-02-23 | 10-05-23 | 10-05-23 | 08-08-23 | 07-11-23 | 07-11-23 | 08-02-24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 139.237 | 127.642 | 110.846 | 132.843 | 159.204 | 130.174 | 122.806 | 114.278 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 4,563 x | 3,262 x | 3,23 x | 4,093 x | 5,096 x | 3,587 x | 3,17 x | 2,715 x |
| Free Cash Flow 1 | -56.467 | 16.923 | 16.413 | -15.269 | -8.893 | 31.299 | 16.816 | 15.575 |
| ROE (netto-inkomsten/eigen vermogen) | 7,3% | 10,5% | 7% | 6,6% | 3,1% | 4,36% | 5,99% | 6,69% |
| ROA (netto-inkomsten/totale activa) | 5,55% | 5,96% | 4,84% | 3,71% | 2,19% | 3,03% | 3,93% | 4,5% |
| Totale activa 1 | 208.822 | 274.914 | 227.578 | 310.483 | 279.876 | 310.715 | 294.916 | 311.111 |
| Nettoactief per aandeel 2 | 1.820 | 1.809 | 1.862 | 2.168 | 2.359 | 2.446 | 2.528 | 2.637 |
| Cashflow per aandeel 2 | 274,0 | 371,0 | 295,0 | 312,0 | 277,0 | 297,0 | 368,0 | 419,0 |
| Capex 1 | 18.063 | 20.135 | 21.792 | 18.176 | 22.831 | 20.500 | 20.667 | 20.333 |
| Capex/omzet | 6% | 4,86% | 5,97% | 4,19% | 4,1% | 3,67% | 3,7% | 3,59% |
| Datum van publicatie | 08-05-19 | 12-05-20 | 11-05-21 | 10-05-22 | 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
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
5
Laatste slotkoers
2.302
JPY
Gemiddelde koersdoel
2.720
JPY
Spread / Gemiddelde doel
+18,13%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -5,15% | 1,26 mld. | |
| -4,93% | 261 mld. | |
| -2,51% | 94,98 mld. | |
| +3,19% | 46,39 mld. | |
| +8,74% | 39,99 mld. | |
| -0,65% | 39,95 mld. | |
| -0,15% | 38,02 mld. | |
| -16,78% | 30,16 mld. | |
| -6,61% | 28,72 mld. | |
| +11,32% | 24,54 mld. |
- Beurs
- Aandelen
- Koers 2607
- Financiën Fuji Oil Holdings Inc.
