JMDC INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.270 JPY | +0,74% |
|
+7,74% | -23,29% |
| 05/02 | Toerekenbare winst Omron Corp. daalt met 84,5% in fiscale negen maanden | MT |
| 05/02 | JMDC INC. : Jefferies & Co. herhaalt koopadvies voor het aandeel | ZM |
Totale waarde
| Fiscaal tijdperk: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 120.784 | 291.421 | 381.919 | 286.135 | 213.631 | - | - |
| Bedrijfswaarde 1 | 122.361 | 290.976 | 386.522 | 283.751 | 216.473 | 213.691 | 205.429 |
| K/w-verhouding | 73,9 x | 112 x | 117 x | 63,9 x | 30,4 x | 29,8 x | 23,5 x |
| Dividendrendement | - | - | 0,15% | 0,26% | 0,51% | 0,53% | 0,63% |
| Marktkapitalisatie/omzet | 9,93 x | 17,4 x | 17,5 x | 10,3 x | 6,15 x | 5,02 x | 4,23 x |
| Bedrijfswaarde/omzet | 10,1 x | 17,3 x | 17,7 x | 10,2 x | 6,24 x | 5,02 x | 4,07 x |
| Bedrijfswaarde/EBITDA | 37,7 x | 59,8 x | 60,3 x | 36,8 x | 19,4 x | 17,2 x | 13,6 x |
| Bedrijfswaarde/FCF | -153 x | 162 x | -90 x | 235 x | 35 x | 101 x | 29,6 x |
| FCF Yield | -0,65% | 0,62% | -1,11% | 0,43% | 2,86% | 0,99% | 3,38% |
| Price to Book | 9,22 x | 10,3 x | 12,3 x | 4,44 x | 3 x | 2,77 x | 2,52 x |
| Aantal aandelen (in duizenden) | 51.950 | 55.828 | 56.497 | 62.887 | 65.331 | - | - |
| Referentieprijs 2 | 2.325 | 5.220 | 6.760 | 4.550 | 3.270 | 3.270 | 3.270 |
| Datum van publicatie | 14-05-20 | 13-05-21 | 10-05-22 | 09-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Omzet 1 | 12.158 | 16.771 | 21.814 | 27.809 | 34.717 | 42.531 | 50.445 |
| EBITDA 1 | 3.245 | 4.867 | 6.411 | 7.716 | 11.150 | 12.401 | 15.115 |
| Bedrijfsresultaat (EBIT) 1 | 2.215 | 3.695 | 4.800 | 5.926 | 9.479 | 9.944 | 12.497 |
| Operationele Marge | 18,22% | 22,03% | 22% | 21,31% | 27,3% | 23,38% | 24,77% |
| Resultaat voor belastingen (EBT) 1 | 2.178 | 3.636 | 4.785 | 5.876 | 9.280 | 10.124 | 12.847 |
| Nettowinst (verlies) 1 | 1.528 | 2.476 | 3.258 | 4.267 | 6.920 | 7.092 | 8.976 |
| Nettomarge | 12,57% | 14,76% | 14,94% | 15,34% | 19,93% | 16,68% | 17,79% |
| WPA 2 | 31,46 | 46,54 | 57,94 | 71,17 | 107,6 | 109,6 | 139,2 |
| Free Cash Flow 1 | -801 | 1.792 | -4.293 | 1.207 | 6.182 | 2.122 | 6.936 |
| FCF-marge | -6,59% | 10,69% | -19,68% | 4,34% | 17,81% | 4,99% | 13,75% |
| Kasstroomconversie (ebitda) | - | 36,82% | - | 15,64% | 55,44% | 17,11% | 45,89% |
| Kasstroomconversie (nettowinst) | - | 72,37% | - | 28,29% | 89,33% | 29,91% | 77,28% |
| Dividend per aandeel 2 | - | - | 10,00 | 12,00 | 16,55 | 17,45 | 20,65 |
| Datum van publicatie | 14-05-20 | 13-05-21 | 10-05-22 | 09-05-23 | - | - | - |
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 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | - | 6.532 | 6.975 | 9.796 | 5.020 | 9.550 | 6.129 | 6.135 | 12.264 | 5.776 | 6.284 | 12.060 | 7.482 | 8.267 | 15.749 | 6.698 | 7.048 | 13.746 | 8.535 | 12.845 | 8.180 | 9.146 | 10.938 | 15.146 |
| EBITDA 1 | - | 1.929 | 1.664 | 3.203 | 1.308 | 2.472 | 2.108 | 1.831 | 3.939 | 1.521 | 1.435 | 2.956 | 2.376 | 2.384 | 4.760 | 1.679 | 1.624 | - | 2.885 | 4.099 | 2.031 | 2.119 | 3.454 | 5.296 |
| Bedrijfsresultaat (EBIT) 1 | - | 1.321 | 1.107 | 2.588 | 914 | 1.740 | 1.677 | 1.383 | 3.060 | 1.081 | 1.126 | 2.207 | 1.821 | 1.898 | 3.719 | 2.546 | 1.056 | 3.602 | 2.065 | 3.857 | 1.611 | 1.173 | 2.476 | 4.860 |
| Operationele Marge | - | 20,22% | 15,87% | 26,42% | 18,21% | 18,22% | 27,36% | 22,54% | 24,95% | 18,72% | 17,92% | 18,3% | 24,34% | 22,96% | 23,61% | 38,01% | 14,98% | 26,2% | 24,19% | 30,03% | 19,7% | 12,82% | 22,64% | 32,09% |
| Resultaat voor belastingen (EBT) 1 | - | 1.323 | 1.101 | 2.535 | 913 | 1.722 | 1.686 | 1.377 | 3.063 | 1.120 | 1.114 | 2.234 | 1.773 | 1.869 | 3.642 | 2.552 | 1.063 | 3.615 | 1.957 | 3.531 | 2.190 | 1.418 | 2.686 | 4.266 |
| Nettowinst (verlies) 1 | - | 938 | 729 | 1.747 | 601 | 1.141 | 1.139 | 978 | 2.117 | 765 | 679 | 1.444 | 1.210 | 1.613 | 2.823 | 2.040 | 622 | 2.662 | 1.315 | 3.082 | 1.200 | 774,3 | 1.763 | 3.490 |
| Nettomarge | - | 14,36% | 10,45% | 17,83% | 11,97% | 11,95% | 18,58% | 15,94% | 17,26% | 13,24% | 10,81% | 11,97% | 16,17% | 19,51% | 17,92% | 30,46% | 8,83% | 19,37% | 15,41% | 23,99% | 14,67% | 8,47% | 16,12% | 23,04% |
| WPA 2 | - | - | 14,05 | - | 10,70 | 20,36 | 20,25 | - | - | 13,55 | - | 25,29 | 19,69 | 26,19 | - | 32,42 | 9,780 | 42,20 | 20,11 | 53,88 | - | - | - | - |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22,00 | - | - | - | 18,00 |
| Datum van publicatie | 13-11-19 | 14-05-20 | 05-11-20 | 13-05-21 | 05-11-21 | 05-11-21 | 07-02-22 | 10-05-22 | 10-05-22 | 09-08-22 | 04-11-22 | 04-11-22 | 06-02-23 | 09-05-23 | 09-05-23 | 09-08-23 | 02-11-23 | 02-11-23 | 02-02-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 1.577 | - | 4.603 | - | 2.842 | 60 | - |
| Nettokaspositie 1 | - | 445 | - | 2.384 | - | - | 8.202 |
| Hefboom (schuld/ebitda) | 0,486 x | - | 0,718 x | - | 0,2549 x | 0,004838 x | - |
| Free Cash Flow 1 | -801 | 1.792 | -4.293 | 1.207 | 6.182 | 2.122 | 6.937 |
| ROE (netto-inkomsten/eigen vermogen) | 15,9% | 12% | 11% | 8,9% | 10,3% | 9,6% | 11% |
| ROA (netto-inkomsten/totale activa) | 6,66% | 8,58% | 7,98% | 7,32% | 7,95% | 7,6% | 9% |
| Totale activa 1 | 22.955 | 28.872 | 40.825 | 58.323 | 87.048 | 93.321 | 99.737 |
| Nettoactief per aandeel 2 | 252,0 | 505,0 | 551,0 | 1.026 | 1.090 | 1.181 | 1.297 |
| Cashflow per aandeel 2 | 49,80 | 68,50 | 87,60 | 105,0 | 160,0 | 140,0 | 162,0 |
| Capex 1 | 343 | 1.384 | 1.322 | 2.855 | 2.842 | 2.057 | 2.231 |
| Capex/omzet | 2,82% | 8,25% | 6,06% | 10,27% | 8,19% | 4,84% | 4,42% |
| Datum van publicatie | 14-05-20 | 13-05-21 | 10-05-22 | 09-05-23 | - | - | - |
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
Kopen
Aantal analisten
11
Laatste slotkoers
3.270
JPY
Gemiddelde koersdoel
5.400
JPY
Spread / Gemiddelde doel
+65,14%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -23,29% | 1,36 mld. | |
| +5,21% | 4,03 mld. | |
| +20,98% | 1,89 mld. | |
| 0,00% | 1,84 mld. | |
| -3,22% | 1,71 mld. | |
| -16,98% | 1,58 mld. | |
| -7,67% | 1,16 mld. | |
| -4,66% | 1,05 mld. | |
| +119,33% | 694 mln. | |
| -25,60% | 619 mln. |
- Beurs
- Aandelen
- Koers 4483
- Financiën JMDC Inc.
