IDOM INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.377 JPY | -0,51% |
|
+0,51% | +41,96% |
Totale waarde
| Fiscaal tijdperk: Februari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 38.129 | 51.921 | 62.152 | 65.968 | 85.045 | 138.261 | - | - |
| Bedrijfswaarde 1 | 104.134 | 106.464 | 99.601 | 98.922 | 114.717 | 90.969 | 169.261 | 166.461 |
| K/w-verhouding | 93,1 x | 14,6 x | 41,9 x | 6,11 x | 5,99 x | 7,95 x | 11,1 x | 9,88 x |
| Dividendrendement | 2,93% | 0,23% | 1,71% | 0,7% | 5,02% | 3,77% | 2,92% | 3,12% |
| Marktkapitalisatie/omzet | 0,12 x | 0,14 x | 0,16 x | 0,14 x | 0,2 x | 0,22 x | 0,31 x | 0,29 x |
| Bedrijfswaarde/omzet | 0,34 x | 0,29 x | 0,26 x | 0,22 x | 0,28 x | 0,22 x | 0,38 x | 0,35 x |
| Bedrijfswaarde/EBITDA | 16 x | 8,7 x | 7,37 x | 4,55 x | 5,37 x | 9,82 x | 7,42 x | 6,63 x |
| Bedrijfswaarde/FCF | 12,1 x | 7,97 x | 5,49 x | 26,2 x | 54,4 x | 42,8 x | 33,7 x | 27,4 x |
| FCF Yield | 8,24% | 12,5% | 18,2% | 3,82% | 1,84% | 2,34% | 2,97% | 3,64% |
| Price to Book | 0,96 x | 1,23 x | 1,41 x | 1,22 x | 1,37 x | 1,32 x | 1,75 x | 1,61 x |
| Aantal aandelen (in duizenden) | 101.408 | 101.407 | 100.407 | 100.407 | 100.407 | 100.407 | - | - |
| Referentieprijs 2 | 376,0 | 512,0 | 619,0 | 657,0 | 847,0 | 1.377 | 1.377 | 1.377 |
| Datum van publicatie | 12-04-19 | 14-04-20 | 14-04-21 | 14-04-22 | 14-04-23 | 12-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Februari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 309.410 | 361.684 | 380.564 | 459.532 | 416.514 | 419.852 | 449.950 | 479.075 |
| EBITDA 1 | 6.491 | 12.231 | 13.522 | 21.736 | 21.375 | 17.000 | 22.800 | 25.100 |
| Bedrijfsresultaat (EBIT) 1 | 3.400 | 9.091 | 10.571 | 18.485 | 18.684 | 16.117 | 18.700 | 20.867 |
| Operationele Marge | 1,1% | 2,51% | 2,78% | 4,02% | 4,49% | 3,84% | 4,16% | 4,36% |
| Resultaat voor belastingen (EBT) 1 | 1.478 | 3.917 | 4.524 | 15.750 | 18.752 | 15.664 | 17.100 | 19.850 |
| Nettowinst (verlies) 1 | 409 | 3.545 | 1.484 | 10.794 | 14.205 | 11.442 | 12.625 | 14.375 |
| Nettomarge | 0,13% | 0,98% | 0,39% | 2,35% | 3,41% | 2,73% | 2,81% | 3% |
| WPA 2 | 4,040 | 34,97 | 14,77 | 107,5 | 141,5 | 114,0 | 124,3 | 139,3 |
| Free Cash Flow 1 | 8.578 | 13.351 | 18.135 | 3.776 | 2.109 | 3.900 | 5.030 | 6.067 |
| FCF-marge | 2,77% | 3,69% | 4,77% | 0,82% | 0,51% | 0,95% | 1,12% | 1,27% |
| Kasstroomconversie (ebitda) | 132,15% | 109,16% | 134,11% | 17,37% | 9,87% | 22,94% | 22,06% | 24,17% |
| Kasstroomconversie (nettowinst) | 2.097,31% | 376,61% | 1.222,04% | 34,98% | 14,85% | 39,9% | 39,84% | 42,2% |
| Dividend per aandeel 2 | 11,00 | 1,200 | 10,60 | 4,600 | 42,50 | 34,19 | 40,21 | 42,95 |
| Datum van publicatie | 12-04-19 | 14-04-20 | 14-04-21 | 14-04-22 | 14-04-23 | 12-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Februari | 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 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 179.276 | 182.408 | 178.109 | 202.455 | 110.762 | 227.775 | 116.845 | 114.912 | 231.757 | 135.601 | 89.877 | 225.478 | 98.770 | 92.266 | 191.036 | 105.258 | 98.438 | 203.696 | 104.014 | 112.142 | 115.300 | 103.000 | 112.800 | 117.900 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 4.624 | 4.467 | 4.053 | 6.518 | 4.356 | 9.440 | 5.320 | 3.725 | 9.045 | 5.256 | 3.360 | 8.616 | 5.499 | 4.569 | 10.068 | 2.771 | 4.327 | 7.098 | 3.731 | 5.288 | 4.400 | 4.430 | 4.920 | 5.850 |
| Operationele Marge | 2,58% | 2,45% | 2,28% | 3,22% | 3,93% | 4,14% | 4,55% | 3,24% | 3,9% | 3,88% | 3,74% | 3,82% | 5,57% | 4,95% | 5,27% | 2,63% | 4,4% | 3,48% | 3,59% | 4,72% | 3,82% | 4,3% | 4,36% | 4,96% |
| Resultaat voor belastingen (EBT) | 3.292 | 625 | 2.717 | 1.807 | 3.882 | 7.951 | 4.670 | 3.129 | 7.799 | 5.117 | 4.064 | 9.181 | 5.369 | 4.202 | 9.571 | 2.738 | 4.115 | 6.853 | 3.689 | - | - | - | - | - |
| Nettowinst (verlies) | 2.124 | 1.421 | 1.375 | 109 | 2.559 | 5.311 | 3.427 | 2.056 | 5.483 | 5.377 | 2.139 | 7.516 | 3.703 | 2.986 | 6.689 | 1.868 | 2.955 | 4.823 | 2.414 | - | - | - | - | - |
| Nettomarge | 1,18% | 0,78% | 0,77% | 0,05% | 2,31% | 2,33% | 2,93% | 1,79% | 2,37% | 3,97% | 2,38% | 3,33% | 3,75% | 3,24% | 3,5% | 1,77% | 3% | 2,37% | 2,32% | - | - | - | - | - |
| WPA | 20,95 | - | 13,67 | - | - | 52,90 | 34,13 | - | - | 53,55 | - | 74,86 | 36,88 | - | - | 18,61 | - | 48,04 | 24,04 | - | - | - | - | - |
| Dividend per aandeel | 0,6000 | - | 5,300 | - | - | 2,300 | - | - | - | - | - | 16,20 | - | - | - | - | - | 14,41 | - | - | - | - | - | - |
| Datum van publicatie | 11-10-19 | 14-04-20 | 14-10-20 | 14-04-21 | 14-10-21 | 14-10-21 | 14-01-22 | 14-04-22 | 14-04-22 | 14-07-22 | 14-10-22 | 14-10-22 | 13-01-23 | 14-04-23 | 14-04-23 | 14-07-23 | 13-10-23 | 13-10-23 | 12-01-24 | 12-04-24 | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Februari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 66.005 | 54.543 | 37.449 | 32.954 | 29.672 | 28.750 | 31.000 | 28.200 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 10,17 x | 4,459 x | 2,769 x | 1,516 x | 1,388 x | 1,691 x | 1,36 x | 1,124 x |
| Free Cash Flow 1 | 8.578 | 13.351 | 18.135 | 3.776 | 2.109 | 3.900 | 5.030 | 6.067 |
| ROE (netto-inkomsten/eigen vermogen) | 0,9% | 8,6% | 3,4% | 22% | 24,5% | 17,5% | 17,4% | 17,4% |
| ROA (netto-inkomsten/totale activa) | 1,39% | 3,84% | 0,82% | 9,57% | 10% | 8,86% | 7,3% | 9,1% |
| Totale activa 1 | 29.461 | 92.375 | 180.513 | 112.786 | 142.104 | 129.170 | 172.945 | 157.967 |
| Nettoactief per aandeel 2 | 393,0 | 415,0 | 438,0 | 538,0 | 618,0 | 687,0 | 787,0 | 855,0 |
| Cashflow per aandeel | 33,20 | 65,90 | 44,10 | 135,0 | 167,0 | 143,0 | - | - |
| Capex 1 | 3.836 | 3.117 | 1.844 | 4.961 | 5.441 | 6.000 | 7.000 | 6.500 |
| Capex/omzet | 1,24% | 0,86% | 0,48% | 1,08% | 1,31% | 1,46% | 1,56% | 1,36% |
| Datum van publicatie | 12-04-19 | 14-04-20 | 14-04-21 | 14-04-22 | 14-04-23 | 12-04-24 | - | - |
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
5
Laatste slotkoers
1.377
JPY
Gemiddelde koersdoel
1.545
JPY
Spread / Gemiddelde doel
+12,20%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +41,96% | 878 mln. | |
| -9,32% | 10,95 mld. | |
| 0,00% | 2,38 mld. | |
| +17,62% | 1,89 mld. | |
| +11,95% | 459 mln. | |
| 0,00% | 422 mln. | |
| -74,04% | 342 mln. | |
| -23,62% | 370 mln. | |
| +19,76% | 272 mln. | |
| -5,45% | 227 mln. |
- Beurs
- Aandelen
- Koers 7599
- Financiën IDOM Inc.
