JAPAN AIRLINES CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.841 JPY | +0,05% |
|
+2,38% | +2,38% |
| 24/04 | Korean Air in gesprek om minstens 10 Boeing 777X straalvliegtuigen te kopen | MT |
| 24/04 | JAL-president zegt plannen te hebben om zowel Boeing- als Airbus-vliegtuigen te gebruiken | RE |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.360.075 | 670.514 | 1.079.408 | 1.000.747 | 1.128.353 | 1.241.537 | - | - |
| Bedrijfswaarde 1 | 980.354 | 533.141 | 1.172.086 | 1.391.625 | 1.414.609 | 1.449.890 | 1.425.245 | 1.380.190 |
| K/w-verhouding | 9,02 x | 12,8 x | -3,23 x | -5,64 x | 32,8 x | 13,5 x | 11,7 x | 10,2 x |
| Dividendrendement | 2,82% | 2,76% | - | - | 0,97% | 2,58% | 2,91% | 3,42% |
| Marktkapitalisatie/omzet | 0,91 x | 0,48 x | 2,24 x | 1,47 x | 0,82 x | 0,74 x | 0,69 x | 0,66 x |
| Bedrijfswaarde/omzet | 0,66 x | 0,38 x | 2,44 x | 2,04 x | 1,03 x | 0,87 x | 0,8 x | 0,74 x |
| Bedrijfswaarde/EBITDA | 3,26 x | 2,23 x | -5,43 x | -23 x | 6,35 x | 5,03 x | 4,32 x | 4,29 x |
| Bedrijfswaarde/FCF | 9,16 x | -3,3 x | -3,79 x | -5,02 x | 7,85 x | 18,6 x | 13,6 x | 10,9 x |
| FCF Yield | 10,9% | -30,3% | -26,4% | -19,9% | 12,7% | 5,36% | 7,37% | 9,17% |
| Price to Book | 1,17 x | 0,61 x | 1,14 x | 1,25 x | 1,38 x | 1,39 x | 1,29 x | 1,19 x |
| Aantal aandelen (in duizenden) | 348.827 | 336.942 | 437.007 | 437.007 | 437.007 | 437.007 | - | - |
| Referentieprijs 2 | 3.899 | 1.990 | 2.470 | 2.290 | 2.582 | 2.841 | 2.841 | 2.841 |
| Datum van publicatie | 26-04-19 | 30-04-20 | 07-05-21 | 06-05-22 | 02-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.487.261 | 1.411.230 | 481.225 | 682.713 | 1.375.589 | 1.666.748 | 1.791.780 | 1.873.222 |
| EBITDA 1 | 300.264 | 238.667 | -215.800 | -60.623 | 222.760 | 288.091 | 329.818 | 321.475 |
| Bedrijfsresultaat (EBIT) 1 | 176.160 | 100.632 | -398.300 | -234.767 | 64.563 | 134.139 | 168.433 | 187.067 |
| Operationele Marge | 11,84% | 7,13% | -82,77% | -34,39% | 4,69% | 8,05% | 9,4% | 9,99% |
| Resultaat voor belastingen (EBT) 1 | 156.240 | 96.513 | -404.078 | -246.617 | 52.429 | 135.817 | 164.117 | 184.317 |
| Nettowinst (verlies) 1 | 150.807 | 53.407 | -286.693 | -177.551 | 34.423 | 92.156 | 105.888 | 120.579 |
| Nettomarge | 10,14% | 3,78% | -59,58% | -26,01% | 2,5% | 5,53% | 5,91% | 6,44% |
| WPA 2 | 432,1 | 155,7 | -765,0 | -406,3 | 78,77 | 210,9 | 242,6 | 277,2 |
| Free Cash Flow 1 | 107.004 | -161.543 | -309.205 | -277.314 | 180.142 | 77.747 | 105.002 | 126.621 |
| FCF-marge | 7,19% | -11,45% | -64,25% | -40,62% | 13,1% | 4,66% | 5,86% | 6,76% |
| Kasstroomconversie (ebitda) | 35,64% | - | - | - | 80,87% | 26,99% | 31,84% | 39,39% |
| Kasstroomconversie (nettowinst) | 70,95% | - | - | - | 523,32% | 84,36% | 99,16% | 105,01% |
| Dividend per aandeel 2 | 110,0 | 55,00 | - | - | 25,00 | 73,29 | 82,55 | 97,06 |
| Datum van publicatie | 26-04-19 | 30-04-20 | 07-05-21 | 06-05-22 | 02-05-23 | - | - | - |
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 | 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 | 759.844 | 651.386 | 194.700 | 286.525 | 157.615 | 290.647 | 207.833 | 184.233 | 268.896 | 349.626 | 618.522 | 387.067 | 369.999 | 757.067 | 381.440 | 439.498 | 820.938 | 428.427 | 414.017 | 416.700 | 461.700 | 445.900 | 437.800 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 81.316 | 19.316 | -223.900 | -174.400 | -64.858 | -141.703 | -31.842 | -61.222 | -30.186 | 26.228 | -3.958 | 37.900 | 30.621 | - | 187.424 | 59.852 | 91.235 | 37.564 | 9.510 | 44.200 | 58.700 | 32.800 | 39.100 |
| Operationele Marge | 10,7% | 2,97% | -115% | -60,87% | -41,15% | -48,75% | -15,32% | -33,23% | -11,23% | 7,5% | -0,64% | 9,79% | 8,28% | - | 49,14% | 13,62% | 11,11% | 8,77% | 2,3% | 10,61% | 12,71% | 7,36% | 8,93% |
| Resultaat voor belastingen (EBT) | 78.803 | - | -228.252 | - | -70.561 | -154.446 | -34.246 | -57.925 | -28.808 | 25.974 | -2.834 | 27.499 | 27.764 | - | 31.897 | 57.198 | 89.095 | 34.875 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 51.203 | - | -161.226 | - | -47.057 | -104.976 | -23.346 | -49.229 | -19.560 | 17.448 | -2.112 | - | 18.110 | - | 23.063 | 38.608 | 61.671 | 24.201 | 33.559 | - | - | - | - |
| Nettomarge | 6,74% | - | -82,81% | - | -29,86% | -36,12% | -11,23% | -26,72% | -7,27% | 4,99% | -0,34% | - | 4,89% | - | 6,05% | 8,78% | 7,51% | 5,65% | 8,11% | - | - | - | - |
| WPA 2 | 147,9 | - | -478,4 | - | -107,7 | -240,2 | -53,42 | -112,6 | -44,76 | 39,93 | -4,830 | 42,16 | 41,44 | - | 52,77 | 88,35 | 141,1 | 55,38 | 76,79 | - | - | - | - |
| Dividend per aandeel 2 | 55,00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30,00 | - | 35,00 | - | 32,42 | - | 32,42 |
| Datum van publicatie | 31-10-19 | 30-04-20 | 30-10-20 | 07-05-21 | 02-11-21 | 02-11-21 | 02-02-22 | 06-05-22 | 01-08-22 | 01-11-22 | 01-11-22 | 02-02-23 | 02-05-23 | 02-05-23 | 01-08-23 | 31-10-23 | 31-10-23 | 02-02-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | 92.678 | 390.878 | 286.256 | 208.353 | 183.708 | 138.652 |
| Nettokaspositie 1 | 379.721 | 137.373 | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | - | - | -0,4295 x | -6,448 x | 1,285 x | 0,7232 x | 0,557 x | 0,4313 x |
| Free Cash Flow 1 | 107.004 | -161.543 | -309.205 | -277.314 | 180.142 | 77.747 | 105.002 | 126.621 |
| ROE (netto-inkomsten/eigen vermogen) | 13,6% | 4,7% | -29,2% | -20,3% | 4,3% | 10,7% | 11,6% | 12,3% |
| ROA (netto-inkomsten/totale activa) | 8,51% | 5,27% | -20,4% | -11% | 2,14% | 3,26% | 4,3% | 4,93% |
| Totale activa 1 | 1.771.341 | 1.012.649 | 1.407.164 | 1.612.297 | 1.606.045 | 2.831.216 | 2.463.080 | 2.444.494 |
| Nettoactief per aandeel 2 | 3.340 | 3.249 | 2.168 | 1.830 | 1.868 | 2.041 | 2.200 | 2.389 |
| Cashflow per aandeel 2 | 788,0 | 558,0 | -256,0 | 2,820 | 441,0 | 540,0 | 604,0 | 673,0 |
| Capex 1 | 222.126 | 239.611 | 89.686 | 161.306 | 117.488 | 205.000 | 223.600 | 210.000 |
| Capex/omzet | 14,94% | 16,98% | 18,64% | 23,63% | 8,54% | 12,3% | 12,48% | 11,21% |
| Datum van publicatie | 26-04-19 | 30-04-20 | 07-05-21 | 06-05-22 | 02-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
10
Laatste slotkoers
2.841
JPY
Gemiddelde koersdoel
3.307
JPY
Spread / Gemiddelde doel
+16,39%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +2,38% | 7,89 mld. | |
| +24,09% | 32,21 mld. | |
| +6,68% | 24,77 mld. | |
| -0,30% | 19,86 mld. | |
| +32,63% | 18,21 mld. | |
| +28,07% | 17,37 mld. | |
| -16,19% | 14,84 mld. | |
| +38,67% | 13,47 mld. | |
| -14,20% | 12,32 mld. | |
| +13,74% | 10,8 mld. |
- Beurs
- Aandelen
- Koers 9201
- Financiën Japan Airlines Co., Ltd.
