JSR CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.331 JPY | -0,07% |
|
-0,12% | +7,74% |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 378.191 | 427.928 | 717.777 | 780.742 | 646.566 | 899.811 | - | - |
| Bedrijfswaarde 1 | 391.691 | 448.724 | 751.678 | 853.042 | 750.961 | 987.439 | 978.032 | 973.153 |
| K/w-verhouding | 12,2 x | 19,1 x | -13 x | 20,9 x | 41,2 x | 63,3 x | 30,7 x | 23 x |
| Dividendrendement | 3,5% | 3,01% | 1,8% | 1,93% | 2,25% | 0,76% | 0,92% | 0,85% |
| Marktkapitalisatie/omzet | 0,76 x | 0,91 x | 1,61 x | 2,29 x | 1,58 x | 2,18 x | 2,03 x | 1,87 x |
| Bedrijfswaarde/omzet | 0,79 x | 0,95 x | 1,68 x | 2,5 x | 1,84 x | 2,39 x | 2,21 x | 2,02 x |
| Bedrijfswaarde/EBITDA | 6,04 x | 7,57 x | -23,4 x | 12,9 x | 13 x | 19,9 x | 13,2 x | 10,3 x |
| Bedrijfswaarde/FCF | -11,1 x | 24,1 x | 44,9 x | -19 x | 29,8 x | 82,7 x | 45,5 x | 30,7 x |
| FCF Yield | -9,01% | 4,15% | 2,23% | -5,25% | 3,36% | 1,21% | 2,2% | 3,26% |
| Price to Book | 0,94 x | 1,08 x | 2,15 x | 2,08 x | 1,82 x | 2,43 x | 2,25 x | 2,05 x |
| Aantal aandelen (in duizenden) | 220.391 | 214.716 | 214.903 | 215.081 | 207.565 | 207.761 | - | - |
| Referentieprijs 2 | 1.716 | 1.993 | 3.340 | 3.630 | 3.115 | 4.331 | 4.331 | 4.331 |
| Datum van publicatie | 24-04-19 | 27-04-20 | 26-04-21 | 25-04-22 | 27-04-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 496.746 | 471.967 | 446.609 | 340.997 | 408.880 | 413.018 | 443.475 | 481.116 |
| EBITDA 1 | 64.872 | 59.243 | -32.156 | 66.300 | 57.800 | 49.524 | 74.068 | 94.055 |
| Bedrijfsresultaat (EBIT) 1 | 43.030 | 32.884 | -61.633 | 43.760 | 29.370 | 23.266 | 42.845 | 56.258 |
| Operationele Marge | 8,66% | 6,97% | -13,8% | 12,83% | 7,18% | 5,63% | 9,66% | 11,69% |
| Resultaat voor belastingen (EBT) 1 | 44.176 | 32.629 | -62.430 | 45.521 | 29.846 | 22.974 | 44.298 | 59.584 |
| Nettowinst (verlies) 1 | 31.116 | 22.604 | -55.155 | 37.303 | 15.784 | 14.295 | 29.513 | 39.537 |
| Nettomarge | 6,26% | 4,79% | -12,35% | 10,94% | 3,86% | 3,46% | 6,65% | 8,22% |
| WPA 2 | 140,6 | 104,4 | -256,7 | 173,5 | 75,56 | 68,43 | 140,8 | 188,5 |
| Free Cash Flow 1 | -35.300 | 18.636 | 16.734 | -44.800 | 25.200 | 11.933 | 21.500 | 31.720 |
| FCF-marge | -7,11% | 3,95% | 3,75% | -13,14% | 6,16% | 2,89% | 4,85% | 6,59% |
| Kasstroomconversie (ebitda) | - | 31,46% | - | - | 43,6% | 24,1% | 29,03% | 33,72% |
| Kasstroomconversie (nettowinst) | - | 82,45% | - | - | 159,66% | 83,47% | 72,85% | 80,23% |
| Dividend per aandeel 2 | 60,00 | 60,00 | 60,00 | 70,00 | 70,00 | 32,86 | 40,00 | 36,67 |
| Datum van publicatie | 24-04-19 | 27-04-20 | 26-04-21 | 25-04-22 | 27-04-23 | - | - | - |
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 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 240.149 | 231.818 | 194.047 | 252.562 | 85.904 | 168.214 | 88.380 | 84.403 | 172.783 | 93.298 | 103.953 | 197.251 | 115.705 | 95.924 | 211.629 | 85.046 | 95.734 | 180.780 | 121.062 | 101.316 | - | 96.600 | 103.800 | 109.700 | 94.800 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 18.999 | 13.885 | 1.064 | -62.697 | 11.739 | 22.888 | 19.213 | 1.659 | 20.872 | 7.267 | 10.429 | 17.696 | 14.532 | -2.858 | 11.674 | -6.144 | 3.394 | -2.750 | 15.649 | 9.079 | 30.000 | - | - | - | - |
| Operationele Marge | 7,91% | 5,99% | 0,55% | -24,82% | 13,67% | 13,61% | 21,74% | 1,97% | 12,08% | 7,79% | 10,03% | 8,97% | 12,56% | -2,98% | 5,52% | -7,22% | 3,55% | -1,52% | 12,93% | 8,96% | - | - | - | - | - |
| Resultaat voor belastingen (EBT) 1 | 18.894 | 13.735 | -162 | -62.268 | 12.782 | 23.835 | 19.304 | 2.382 | 21.686 | 9.631 | 13.066 | 22.697 | 10.589 | -3.440 | 7.149 | -4.186 | 1.998 | -2.188 | 11.595 | 10.046 | 30.000 | 10.500 | 10.300 | 9.300 | 9.000 |
| Nettowinst (verlies) 1 | 13.472 | 9.132 | -676 | -54.479 | 9.379 | 17.542 | 17.830 | 1.931 | 19.761 | 5.742 | 9.028 | 14.770 | 4.849 | -3.835 | 1.014 | -2.582 | 439 | -2.143 | 7.506 | 7.519 | 22.600 | 7.500 | 7.400 | 6.800 | 6.300 |
| Nettomarge | 5,61% | 3,94% | -0,35% | -21,57% | 10,92% | 10,43% | 20,17% | 2,29% | 11,44% | 6,15% | 8,68% | 7,49% | 4,19% | -4% | 0,48% | -3,04% | 0,46% | -1,19% | 6,2% | 7,42% | - | 7,76% | 7,13% | 6,2% | 6,65% |
| WPA 2 | 61,77 | - | -3,150 | - | 43,62 | 81,60 | 82,92 | 8,970 | - | 27,09 | 43,23 | 70,32 | 23,41 | -18,17 | - | -12,44 | 2,120 | -10,32 | 36,15 | 21,38 | - | 36,13 | 35,65 | 32,76 | 30,35 |
| Dividend per aandeel 2 | 30,00 | - | 30,00 | - | - | 35,00 | - | - | - | - | 35,00 | 35,00 | - | 35,00 | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 28-10-19 | 27-04-20 | 27-10-20 | 26-04-21 | 08-11-21 | 08-11-21 | 31-01-22 | 25-04-22 | 25-04-22 | 01-08-22 | 31-10-22 | 31-10-22 | 06-02-23 | 27-04-23 | 27-04-23 | 07-08-23 | 06-11-23 | 06-11-23 | 05-02-24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 13.500 | 20.796 | 33.901 | 72.300 | 104.395 | 87.628 | 78.220 | 73.341 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,2081 x | 0,351 x | -1,054 x | 1,09 x | 1,806 x | 1,769 x | 1,056 x | 0,7798 x |
| Free Cash Flow 1 | -35.300 | 18.636 | 16.734 | -44.800 | 25.200 | 11.933 | 21.500 | 31.720 |
| ROE (netto-inkomsten/eigen vermogen) | 7,8% | 5,7% | -15,1% | 10,5% | 4,3% | 4,48% | 8,79% | 10,5% |
| ROA (netto-inkomsten/totale activa) | 6,6% | 4,77% | -9,25% | 6,14% | 3,92% | 5,1% | 7,2% | 8,19% |
| Totale activa 1 | 471.619 | 474.244 | 596.557 | 607.285 | 402.962 | 280.303 | 410.186 | 483.040 |
| Nettoactief per aandeel 2 | 1.824 | 1.848 | 1.554 | 1.748 | 1.713 | 1.782 | 1.926 | 2.114 |
| Cashflow per aandeel 2 | 239,0 | 226,0 | -120,0 | 278,0 | 212,0 | 223,0 | 302,0 | 356,0 |
| Capex 1 | 36.038 | 43.951 | 53.669 | 41.851 | 44.218 | 37.324 | 40.058 | 42.158 |
| Capex/omzet | 7,25% | 9,31% | 12,02% | 12,27% | 10,81% | 9,04% | 9,03% | 8,76% |
| Datum van publicatie | 24-04-19 | 27-04-20 | 26-04-21 | 25-04-22 | 27-04-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
3
Laatste slotkoers
4.331
JPY
Gemiddelde koersdoel
4.050
JPY
Spread / Gemiddelde doel
-6,49%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +7,74% | 5,72 mld. | |
| +11,47% | 63,22 mld. | |
| -3,47% | 46,34 mld. | |
| +13,72% | 39,97 mld. | |
| +17,83% | 25,46 mld. | |
| +7,27% | 18,68 mld. | |
| -0,57% | 17,24 mld. | |
| -21,73% | 15,81 mld. | |
| +0,22% | 14,9 mld. | |
| -19,10% | 13,74 mld. |
- Beurs
- Aandelen
- Koers 4185
- Financiën JSR Corporation
