FUSO CHEMICAL CO.,LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.050 JPY | +0,25% |
|
+0,62% | -2,99% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 66.108 | 107.754 | 144.322 | 158.949 | 132.692 | 142.761 | - | - |
| Bedrijfswaarde 1 | 55.144 | 91.188 | 118.616 | 134.590 | 109.279 | 131.557 | 138.388 | 136.311 |
| K/w-verhouding | 9,61 x | 15,4 x | 21,2 x | 14,6 x | 9,39 x | 18,1 x | 14,9 x | 12,9 x |
| Dividendrendement | 2,47% | 1,52% | 1,18% | 1,22% | 1,67% | 1,63% | 1,74% | 1,89% |
| Marktkapitalisatie/omzet | 1,57 x | 2,61 x | 3,42 x | 2,85 x | 1,94 x | 2,42 x | 2,11 x | 1,93 x |
| Bedrijfswaarde/omzet | 1,31 x | 2,21 x | 2,81 x | 2,41 x | 1,6 x | 2,23 x | 2,05 x | 1,84 x |
| Bedrijfswaarde/EBITDA | 4,47 x | 6,82 x | 8,09 x | 6,91 x | 4,7 x | 7,27 x | 5,97 x | 5,14 x |
| Bedrijfswaarde/FCF | -12.210.822 x | 12.435.282 x | 10.852.304 x | 163.330.457 x | 214.964.737 x | - | 18.600.561 x | 14.563.187 x |
| FCF Yield | -0% | 0% | 0% | 0% | 0% | - | 0% | 0% |
| Price to Book | 1,19 x | 1,79 x | 2,18 x | 2,11 x | 1,52 x | 1,48 x | 1,41 x | 1,29 x |
| Aantal aandelen (in duizenden) | 35.504 | 35.504 | 35.504 | 35.244 | 35.244 | 35.250 | - | - |
| Referentieprijs 2 | 1.862 | 3.035 | 4.065 | 4.510 | 3.765 | 4.050 | 4.050 | 4.050 |
| Datum van publicatie | 09-05-19 | 08-05-20 | 07-05-21 | 09-05-22 | 11-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 42.074 | 41.310 | 42.209 | 55.760 | 68.459 | 59.025 | 67.550 | 74.000 |
| EBITDA 1 | 12.328 | 13.362 | 14.659 | 19.488 | 23.268 | 18.100 | 23.175 | 26.500 |
| Bedrijfsresultaat (EBIT) 1 | 9.283 | 8.830 | 9.632 | 15.034 | 18.930 | 10.825 | 13.412 | 15.733 |
| Operationele Marge | 22,06% | 21,37% | 22,82% | 26,96% | 27,65% | 18,34% | 19,86% | 21,26% |
| Resultaat voor belastingen (EBT) 1 | 9.795 | 8.875 | 9.729 | 15.713 | 20.082 | 11.500 | 14.600 | 17.000 |
| Nettowinst (verlies) 1 | 6.881 | 7.014 | 6.808 | 10.890 | 14.129 | 7.910 | 9.585 | 11.067 |
| Nettomarge | 16,35% | 16,98% | 16,13% | 19,53% | 20,64% | 13,4% | 14,19% | 14,95% |
| WPA 2 | 193,8 | 197,6 | 191,8 | 308,1 | 400,9 | 224,0 | 271,4 | 314,0 |
| Free Cash Flow | -4.516 | 7.333 | 10.930 | 824 | 508,4 | - | 7.440 | 9.360 |
| FCF-marge | -10,73% | 17,75% | 25,89% | 1,48% | 0,74% | - | 11,01% | 12,65% |
| Kasstroomconversie (ebitda) | - | 54,88% | 74,56% | 4,23% | 2,18% | - | 32,1% | 35,32% |
| Kasstroomconversie (nettowinst) | - | 104,55% | 160,55% | 7,57% | 3,6% | - | 77,62% | 84,58% |
| Dividend per aandeel 2 | 46,00 | 46,00 | 48,00 | 55,00 | 63,00 | 66,00 | 70,50 | 76,67 |
| Datum van publicatie | 09-05-19 | 08-05-20 | 07-05-21 | 09-05-22 | 11-05-23 | - | - | - |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 20.333 | 20.977 | 20.340 | 21.869 | 12.336 | 25.167 | 14.489 | 16.104 | 30.593 | 17.544 | 17.815 | 35.359 | 17.275 | 15.825 | 33.100 | 13.642 | 13.493 | 27.135 | 16.000 | 16.182 | 32.365 |
| EBITDA | 6.433 | 6.931 | 7.117 | 7.542 | - | 8.550 | - | - | - | - | - | - | - | 5.383 | 11.644 | 4.180 | 4.188 | 8.367 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 4.364 | 4.466 | 4.629 | 5.003 | 3.054 | 6.425 | 3.834 | 4.775 | 8.609 | 4.693 | 4.885 | 9.578 | 5.125 | 4.227 | 9.352 | 3.194 | 2.387 | 5.581 | 2.645 | 2.622 | 5.319 |
| Operationele Marge | 21,46% | 21,29% | 22,76% | 22,88% | 24,76% | 25,53% | 26,46% | 29,65% | 28,14% | 26,75% | 27,42% | 27,09% | 29,67% | 26,71% | 28,25% | 23,41% | 17,69% | 20,57% | 16,53% | 16,2% | 16,43% |
| Resultaat voor belastingen (EBT) 1 | 4.356 | 4.519 | 4.496 | 5.233 | 3.114 | 6.475 | 4.058 | 5.180 | 9.238 | 5.431 | 5.391 | 10.822 | 4.913 | 4.347 | 9.260 | 3.703 | 2.504 | 6.207 | 2.475 | 2.802 | 5.255 |
| Nettowinst (verlies) 1 | 3.013 | 4.001 | 3.086 | 3.722 | 2.251 | 4.488 | 2.842 | 3.560 | 6.402 | 3.662 | 3.854 | 7.516 | 3.492 | 3.121 | 6.613 | 2.454 | 1.833 | 4.287 | 1.819 | 1.644 | 3.463 |
| Nettomarge | 14,82% | 19,07% | 15,17% | 17,02% | 18,25% | 17,83% | 19,61% | 22,11% | 20,93% | 20,87% | 21,63% | 21,26% | 20,21% | 19,72% | 19,98% | 17,99% | 13,58% | 15,8% | 11,37% | 10,16% | 10,7% |
| WPA | 84,87 | 112,7 | 86,92 | 104,8 | 63,58 | 126,6 | 80,59 | - | 181,5 | 103,9 | 109,4 | 213,3 | 99,10 | 88,54 | 187,6 | 69,63 | 52,01 | 121,6 | 51,61 | - | - |
| Dividend per aandeel | 23,00 | 23,00 | 23,00 | 25,00 | - | 25,00 | - | - | 30,00 | - | - | 30,00 | - | 33,00 | 33,00 | - | - | 33,00 | - | - | - |
| Datum van publicatie | 31-10-19 | 08-05-20 | 30-10-20 | 07-05-21 | 29-10-21 | 29-10-21 | 31-01-22 | 09-05-22 | 09-05-22 | 29-07-22 | 31-10-22 | 31-10-22 | 31-01-23 | 11-05-23 | 11-05-23 | 31-07-23 | 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 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 10.964 | 16.566 | 25.707 | 24.359 | 23.413 | 11.204 | 4.373 | 6.450 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow | -4.516 | 7.333 | 10.930 | 824 | 508 | - | 7.440 | 9.360 |
| ROE (netto-inkomsten/eigen vermogen) | 13% | 12,1% | 10,8% | 15,4% | 17,4% | 8,83% | 11% | 11,6% |
| ROA (netto-inkomsten/totale activa) | 15,3% | 13,4% | 13,4% | 18,5% | 19,2% | - | - | - |
| Totale activa 1 | 45.062 | 52.358 | 50.733 | 58.997 | 73.557 | - | - | - |
| Nettoactief per aandeel 2 | 1.559 | 1.698 | 1.864 | 2.137 | 2.483 | 2.728 | 2.875 | 3.142 |
| Cashflow per aandeel 2 | 280,0 | 325,0 | 333,0 | 434,0 | 524,0 | 433,0 | 545,0 | - |
| Capex 1 | 12.664 | 4.603 | 1.890 | 12.492 | 20.838 | 11.000 | 9.000 | 9.000 |
| Capex/omzet | 30,1% | 11,14% | 4,48% | 22,4% | 30,44% | 18,64% | 13,32% | 12,16% |
| Datum van publicatie | 09-05-19 | 08-05-20 | 07-05-21 | 09-05-22 | 11-05-23 | - | - | - |
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
Houden
Aantal analisten
3
Laatste slotkoers
4.050
JPY
Gemiddelde koersdoel
4.700
JPY
Spread / Gemiddelde doel
+16,05%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -2,99% | 928 mln. | |
| +3,07% | 101 mld. | |
| +1,20% | 65,99 mld. | |
| +44,29% | 41,98 mld. | |
| +15,99% | 38,65 mld. | |
| +3,89% | 32,16 mld. | |
| +6,82% | 19,21 mld. | |
| +12,32% | 16,76 mld. | |
| +17,69% | 15,07 mld. | |
| +8,31% | 14,82 mld. |
- Beurs
- Aandelen
- Koers 4368
- Financiën Fuso Chemical Co.,Ltd.
