JAPAN LIVING WARRANTY INC. Toevoegen aan een lijst
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.775 JPY | +0,84% |
|
-7,35% | -6,15% |
Totale waarde
| Fiscaal tijdperk: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 4.412 | 6.866 | 14.264 | 6.842 | 11.929 | 13.805 | - | - |
| Bedrijfswaarde 1 | 2.330 | 5.701 | 9.244 | 4.723 | 9.923 | 13.805 | 13.805 | 13.805 |
| K/w-verhouding | 30,5 x | 36,7 x | 38,8 x | 12,6 x | 15,9 x | 14,2 x | 13,1 x | 10,7 x |
| Dividendrendement | 0,56% | 0,36% | 0,35% | 0,72% | 0,42% | 0,36% | 0,36% | 0,36% |
| Marktkapitalisatie/omzet | 2,68 x | 3,51 x | 5,09 x | 2,07 x | 3,04 x | 2,76 x | 2,29 x | 1,91 x |
| Bedrijfswaarde/omzet | 2,68 x | 3,51 x | 5,09 x | 2,07 x | 3,04 x | 2,76 x | 2,29 x | 1,91 x |
| Bedrijfswaarde/EBITDA | - | - | - | - | - | - | - | - |
| Bedrijfswaarde/FCF | 27.066.328 x | 26.306.124 x | - | - | -27.937.073 x | - | - | - |
| FCF Yield | 0% | 0% | - | - | -0% | - | - | - |
| Price to Book | 9,29 x | 10,9 x | 15,2 x | 5,57 x | 6,13 x | 4,82 x | 3,63 x | 2,73 x |
| Aantal aandelen (in duizenden) | 4.985 | 5.004 | 5.058 | 4.958 | 5.016 | 5.016 | - | - |
| Referentieprijs 2 | 885,0 | 1.372 | 2.820 | 1.380 | 2.378 | 2.752 | 2.752 | 2.752 |
| Datum van publicatie | 14-08-19 | 14-08-20 | 11-08-21 | 12-08-22 | 10-08-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.647 | 1.955 | 2.801 | 3.305 | 3.919 | 5.000 | 6.026 | 7.244 |
| EBITDA | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 180 | 204 | 554 | 650 | 741 | 1.100 | 1.208 | 1.412 |
| Operationele Marge | 10,93% | 10,43% | 19,78% | 19,67% | 18,91% | 22% | 20,04% | 19,49% |
| Resultaat voor belastingen (EBT) | 211 | 277 | 564 | 756 | 1.021 | - | 1.344 | 1.789 |
| Nettowinst (verlies) 1 | 143 | 186 | 362 | 546 | 751 | 970 | 1.054 | 1.292 |
| Nettomarge | 8,68% | 9,51% | 12,92% | 16,52% | 19,16% | 19,4% | 17,49% | 17,84% |
| WPA 2 | 29,01 | 37,35 | 72,72 | 109,5 | 149,8 | 193,4 | 210,2 | 257,6 |
| Free Cash Flow | 163 | 261 | - | - | -427 | - | - | - |
| FCF-marge | 9,9% | 13,35% | - | - | -10,9% | - | - | - |
| Kasstroomconversie (ebitda) | - | - | - | - | - | - | - | - |
| Kasstroomconversie (nettowinst) | 113,99% | 140,32% | - | - | - | - | - | - |
| Dividend per aandeel 2 | 5,000 | 5,000 | 10,00 | 10,00 | 10,00 | 10,00 | 10,00 | 10,00 |
| Datum van publicatie | 14-08-19 | 14-08-20 | 11-08-21 | 12-08-22 | 10-08-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Juni | 2020 S1 | 2021 S1 | 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 | 971 | 1.214 | 895 | 713 | 1.608 | 812 | 885 | 1.697 | 835 | 909 | 1.744 | 979 | 1.196 | 2.175 | 1.108 | 1.187 | 2.295 | 1.300 | 1.405 | 2.705 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 155 | 176 | 329 | 138 | 467 | 103 | 80 | 183 | 133 | 197 | 330 | 203 | 208 | 411 | 261 | 276 | 537 | 280 | 283 | 563 |
| Operationele Marge | 15,96% | 14,5% | 36,76% | 19,35% | 29,04% | 12,68% | 9,04% | 10,78% | 15,93% | 21,67% | 18,92% | 20,74% | 17,39% | 18,9% | 23,56% | 23,25% | 23,4% | 21,54% | 20,14% | 20,81% |
| Resultaat voor belastingen (EBT) | 206 | 255 | 350 | - | 524 | 137 | - | - | 171 | - | 402 | 305 | - | - | 321 | - | 651 | - | - | - |
| Nettowinst (verlies) | 137 | 167 | 238 | - | 355 | 97 | - | - | 119 | - | 276 | 209 | - | - | 219 | - | 444 | - | - | - |
| Nettomarge | 14,11% | 13,76% | 26,59% | - | 22,08% | 11,95% | - | - | 14,25% | - | 15,83% | 21,35% | - | - | 19,77% | - | 19,35% | - | - | - |
| WPA | 27,52 | 33,39 | 47,65 | - | 71,05 | 19,52 | - | - | 23,89 | - | 55,12 | 41,72 | - | - | 43,73 | - | 88,61 | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 10-02-20 | 10-02-21 | 11-11-21 | 10-02-22 | 10-02-22 | 11-05-22 | 12-08-22 | 12-08-22 | 11-11-22 | 10-02-23 | 10-02-23 | 11-05-23 | 10-08-23 | 10-08-23 | 10-11-23 | 09-02-24 | 09-02-24 | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie | - | - | - | - | - | - | - | - |
| Nettokaspositie | 2.082 | 1.165 | 5.020 | 2.119 | 2.006 | - | - | - |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow | 163 | 261 | - | - | -427 | - | - | - |
| ROE (netto-inkomsten/eigen vermogen) | 35,9% | 33,7% | 46,5% | 54% | 47,1% | - | - | - |
| ROA (netto-inkomsten/totale activa) | 3,6% | 3,79% | 5,56% | 5,01% | 5,62% | - | - | - |
| Totale activa 1 | 3.972 | 4.905 | 6.511 | 10.889 | 13.358 | - | - | - |
| Nettoactief per aandeel 2 | 95,30 | 126,0 | 186,0 | 248,0 | 388,0 | 571,0 | 759,0 | 1.009 |
| Cashflow per aandeel | 33,90 | 48,50 | 84,40 | 128,0 | 178,0 | - | - | - |
| Capex | 726 | 312 | 1.123 | 3.286 | 2.288 | - | - | - |
| Capex/omzet | 44,08% | 15,96% | 40,09% | 99,43% | 58,38% | - | - | - |
| Datum van publicatie | 14-08-19 | 14-08-20 | 11-08-21 | 12-08-22 | 10-08-23 | - | - | - |
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
1
Laatste slotkoers
2.752
Gemiddelde koersdoel
-
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -6,15% | 90,29 mln. | |
| +16,74% | 5,66 mld. | |
| -3,68% | 4,14 mld. | |
| -15,85% | 1,9 mld. | |
| +20,60% | 271 mln. | |
| +43,64% | 81,45 mln. | |
| +54,90% | 77,26 mln. | |
| -22,86% | 70,48 mln. |
- Beurs
- Aandelen
- Koers 7320
- Financiën Japan Living Warranty Inc.
