I-PEX INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.955 JPY | -1,91% |
|
+11,27% | +26,78% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 49.484 | 37.014 | 36.231 | 22.094 | 28.605 | 36.266 | - | - |
| Bedrijfswaarde 1 | 57.351 | 44.837 | 39.146 | 25.457 | 30.264 | 37.293 | 36.995 | 36.187 |
| K/w-verhouding | 48,2 x | 32,1 x | 6,17 x | 131 x | -22,5 x | 15,5 x | 13,3 x | 13,6 x |
| Dividendrendement | 0,95% | 1,26% | 2,56% | 3,36% | 2,59% | 2,05% | 2,22% | 2,05% |
| Marktkapitalisatie/omzet | 0,92 x | 0,68 x | 0,54 x | 0,37 x | 0,48 x | 0,57 x | 0,55 x | 0,52 x |
| Bedrijfswaarde/omzet | 1,06 x | 0,82 x | 0,59 x | 0,43 x | 0,51 x | 0,59 x | 0,56 x | 0,52 x |
| Bedrijfswaarde/EBITDA | 8,1 x | 4,8 x | 2,84 x | 3,06 x | 5,14 x | 3,71 x | 3,44 x | 3,22 x |
| Bedrijfswaarde/FCF | -8.470.020 x | 17.494.036 x | 8.049.735 x | 7.265.070 x | 10.544.960 x | - | - | - |
| FCF Yield | -0% | 0% | 0% | 0% | 0% | - | - | - |
| Price to Book | 1 x | 0,75 x | 0,64 x | 0,38 x | 0,49 x | 0,61 x | 0,59 x | 0,58 x |
| Aantal aandelen (in duizenden) | 18.722 | 18.722 | 18.523 | 18.551 | 18.551 | 18.551 | - | - |
| Referentieprijs 2 | 2.643 | 1.977 | 1.956 | 1.191 | 1.542 | 1.955 | 1.955 | 1.955 |
| Datum van publicatie | 07-02-20 | 09-02-21 | 09-02-22 | 10-02-23 | 09-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 54.019 | 54.531 | 66.871 | 59.643 | 59.014 | 63.200 | 66.000 | 69.500 |
| EBITDA 1 | 7.083 | 9.340 | 13.773 | 8.307 | 5.886 | 10.050 | 10.750 | 11.250 |
| Bedrijfsresultaat (EBIT) 1 | 1.505 | 2.911 | 6.877 | 978 | -759 | 3.600 | 4.166 | 4.250 |
| Operationele Marge | 2,79% | 5,34% | 10,28% | 1,64% | -1,29% | 5,7% | 6,31% | 6,11% |
| Resultaat voor belastingen (EBT) | 1.344 | 1.849 | 7.292 | 1.133 | -688 | - | - | - |
| Nettowinst (verlies) 1 | 925 | 1.151 | 5.921 | 168 | -1.269 | 2.340 | 2.726 | 2.665 |
| Nettomarge | 1,71% | 2,11% | 8,85% | 0,28% | -2,15% | 3,7% | 4,13% | 3,83% |
| WPA 2 | 54,83 | 61,50 | 316,8 | 9,080 | -68,42 | 126,2 | 147,0 | 143,7 |
| Free Cash Flow | -6.771 | 2.563 | 4.863 | 3.504 | 2.870 | - | - | - |
| FCF-marge | -12,53% | 4,7% | 7,27% | 5,87% | 4,86% | - | - | - |
| Kasstroomconversie (ebitda) | - | 27,44% | 35,31% | 42,18% | 48,76% | - | - | - |
| Kasstroomconversie (nettowinst) | - | 222,68% | 82,13% | 2.085,71% | - | - | - | - |
| Dividend per aandeel 2 | 25,00 | 25,00 | 50,00 | 40,00 | 40,00 | 40,00 | 43,33 | 40,00 |
| Datum van publicatie | 07-02-20 | 09-02-21 | 09-02-22 | 10-02-23 | 09-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 Q1 | 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 | 28.597 | 24.334 | 30.197 | 32.799 | 17.282 | 16.790 | 34.072 | 14.783 | 14.722 | 29.505 | 16.026 | 14.112 | 30.138 | 13.041 | 14.661 | 27.702 | 15.426 | 15.886 | 31.312 | 14.668 | 16.000 | 30.000 | 17.000 | 17.000 | 34.000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 1.781 | 640 | 2.271 | 3.631 | 2.070 | 1.176 | 3.246 | 1.190 | 520 | 1.710 | 520 | -1.252 | -732 | -1.028 | -478 | -1.506 | 897 | -150 | 747 | 422 | 800 | 600 | 1.700 | 1.700 | 3.400 |
| Operationele Marge | 6,23% | 2,63% | 7,52% | 11,07% | 11,98% | 7% | 9,53% | 8,05% | 3,53% | 5,8% | 3,24% | -8,87% | -2,43% | -7,88% | -3,26% | -5,44% | 5,81% | -0,94% | 2,39% | 2,88% | 5% | 2% | 10% | 10% | 10% |
| Resultaat voor belastingen (EBT) | 1.947 | 614 | 1.235 | 4.107 | 2.311 | 874 | 3.185 | 1.049 | 1.130 | 2.179 | 1.126 | -2.172 | -1.046 | -995 | -19 | -1.014 | 1.078 | - | - | 454 | - | - | - | - | - |
| Nettowinst (verlies) | 1.568 | 301 | 850 | 2.953 | 2.002 | 966 | 2.968 | 588 | 593 | 1.181 | 1.161 | -2.174 | -1.013 | -1.040 | -257 | -1.297 | 870 | - | - | 313 | - | - | - | - | - |
| Nettomarge | 5,48% | 1,24% | 2,81% | 9% | 11,58% | 5,75% | 8,71% | 3,98% | 4,03% | 4% | 7,24% | -15,41% | -3,36% | -7,97% | -1,75% | -4,68% | 5,64% | - | - | 2,13% | - | - | - | - | - |
| WPA | 93,31 | 16,11 | 45,39 | 157,8 | 106,9 | 52,13 | 159,1 | 31,79 | 31,97 | 63,76 | 62,61 | -117,3 | -54,68 | -56,11 | -13,82 | -69,93 | 46,88 | - | - | 16,92 | - | - | - | - | - |
| Dividend per aandeel | 20,00 | 5,000 | - | 15,00 | - | - | 35,00 | - | - | 20,00 | - | - | 20,00 | - | - | 20,00 | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 07-02-20 | 07-08-20 | 09-02-21 | 10-08-21 | 08-11-21 | 09-02-22 | 09-02-22 | 11-05-22 | 09-08-22 | 09-08-22 | 10-11-22 | 10-02-23 | 10-02-23 | 11-05-23 | 09-08-23 | 09-08-23 | 09-11-23 | 09-02-24 | 09-02-24 | 10-05-24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 7.867 | 7.823 | 2.915 | 3.363 | 1.659 | 1.026 | 728 | - |
| Nettokaspositie 1 | - | - | - | - | - | - | - | 79,6 |
| Hefboom (schuld/ebitda) | 1,111 x | 0,8376 x | 0,2116 x | 0,4048 x | 0,2819 x | 0,1021 x | 0,0677 x | - |
| Free Cash Flow | -6.771 | 2.563 | 4.863 | 3.504 | 2.870 | - | - | - |
| ROE (netto-inkomsten/eigen vermogen) | 2% | 2,3% | 11,2% | 0,3% | -2,2% | 1,8% | 2,85% | 3,39% |
| ROA (netto-inkomsten/totale activa) | 1,88% | 3,29% | 8,88% | 0,18% | -0,6% | - | - | - |
| Totale activa 1 | 49.281 | 34.963 | 66.710 | 91.954 | 210.172 | - | - | - |
| Nettoactief per aandeel 2 | 2.656 | 2.642 | 3.061 | 3.140 | 3.142 | 3.196 | 3.294 | 3.397 |
| Cashflow per aandeel | 385,0 | 405,0 | 686,0 | 404,0 | 290,0 | - | - | - |
| Capex 1 | 12.765 | 9.631 | 10.697 | 5.509 | 4.971 | 6.500 | 7.000 | 7.000 |
| Capex/omzet | 23,63% | 17,66% | 16% | 9,24% | 8,42% | 10,28% | 10,61% | 10,07% |
| Datum van publicatie | 07-02-20 | 09-02-21 | 09-02-22 | 10-02-23 | 09-02-24 | - | - | - |
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
Accumuleren
Aantal analisten
2
Laatste slotkoers
1.955
JPY
Gemiddelde koersdoel
1.950
JPY
Spread / Gemiddelde doel
-0,26%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +26,78% | 236 mln. | |
| +33,12% | 77,21 mld. | |
| +63,16% | 73,69 mld. | |
| -6,23% | 33,77 mld. | |
| -11,00% | 30,85 mld. | |
| -9,36% | 14,19 mld. | |
| -8,49% | 10,54 mld. | |
| +9,39% | 10,07 mld. | |
| -7,51% | 9,76 mld. | |
| +31,13% | 8,64 mld. |
- Beurs
- Aandelen
- Koers 6640
- Financiën I-PEX Inc.
