KEIHANSHIN BUILDING CO., LTD. Toevoegen aan een lijst
Financiën Keihanshin Building Co., Ltd.
Aandelen
8818
JP3279000008
onroerend goed ontwikkeling & transacties
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.565 JPY | +2,22% |
|
+3,16% | +10,06% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 57.671 | 69.623 | 77.396 | 75.172 | 58.574 | 76.573 | - | - |
| Bedrijfswaarde 1 | 97.461 | 114.819 | 122.490 | 130.155 | 120.418 | 76.573 | 76.573 | 76.573 |
| K/w-verhouding | 14,5 x | 17,9 x | 9,38 x | 14,6 x | 14,1 x | 21,2 x | 21,6 x | 20,5 x |
| Dividendrendement | 2,13% | 2,02% | 2,08% | 2,4% | 3,01% | 2,36% | 2,33% | 2,33% |
| Marktkapitalisatie/omzet | 3,85 x | 4,54 x | 5,05 x | 4,22 x | 3,1 x | 3,85 x | 3,66 x | 3,52 x |
| Bedrijfswaarde/omzet | 3,85 x | 4,54 x | 5,05 x | 4,22 x | 3,1 x | 3,85 x | 3,66 x | 3,52 x |
| Bedrijfswaarde/EBITDA | 7,53 x | 9,16 x | 10,2 x | 8,49 x | 6,37 x | 8,9 x | 8,8 x | 8,41 x |
| Bedrijfswaarde/FCF | 37,8 x | -17,6 x | 36,4 x | -7,72 x | -16,2 x | -6,1 x | -9,89 x | -16,9 x |
| FCF Yield | 2,64% | -5,67% | 2,75% | -13% | -6,17% | -16,4% | -10,1% | -5,91% |
| Price to Book | 0,89 x | 1,08 x | 1,09 x | 1,07 x | 0,83 x | 1,04 x | 1,01 x | 0,99 x |
| Aantal aandelen (in duizenden) | 53.350 | 52.113 | 51.979 | 50.148 | 48.975 | 48.928 | - | - |
| Referentieprijs 2 | 1.081 | 1.336 | 1.489 | 1.499 | 1.196 | 1.565 | 1.565 | 1.565 |
| Datum van publicatie | 09-05-19 | 14-05-20 | 13-05-21 | 13-05-22 | 12-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 14.995 | 15.319 | 15.334 | 17.815 | 18.879 | 19.870 | 20.930 | 21.740 |
| EBITDA 1 | 7.661 | 7.598 | 7.566 | 8.855 | 9.194 | 8.600 | 8.700 | 9.100 |
| Bedrijfsresultaat (EBIT) 1 | 5.451 | 5.414 | 5.296 | 5.124 | 5.375 | 4.765 | 4.940 | 5.340 |
| Operationele Marge | 36,35% | 35,34% | 34,53% | 28,76% | 28,47% | 23,98% | 23,6% | 24,56% |
| Resultaat voor belastingen (EBT) 1 | 5.782 | 5.742 | 11.906 | 7.426 | 6.019 | 5.247 | 4.900 | 5.200 |
| Nettowinst (verlies) 1 | 3.998 | 3.919 | 8.252 | 5.165 | 4.186 | 3.615 | 3.540 | 3.730 |
| Nettomarge | 26,66% | 25,58% | 53,81% | 28,99% | 22,17% | 18,19% | 16,91% | 17,16% |
| WPA 2 | 74,63 | 74,63 | 158,8 | 102,3 | 84,66 | 73,85 | 72,35 | 76,25 |
| Free Cash Flow 1 | 1.525 | -3.946 | 2.126 | -9.743 | -3.612 | -12.545 | -7.739 | -4.527 |
| FCF-marge | 10,17% | -25,76% | 13,87% | -54,69% | -19,13% | -63,14% | -36,98% | -20,82% |
| Kasstroomconversie (ebitda) | 19,91% | - | 28,11% | - | - | - | - | - |
| Kasstroomconversie (nettowinst) | 38,14% | - | 25,77% | - | - | - | - | - |
| Dividend per aandeel 2 | 23,00 | 27,00 | 31,00 | 36,00 | 36,00 | 37,00 | 36,50 | 36,50 |
| Datum van publicatie | 09-05-19 | 14-05-20 | 13-05-21 | 13-05-22 | 12-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2021 S1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 7.695 | 7.655 | 4.507 | 8.824 | 4.499 | 4.492 | 8.991 | 4.574 | 4.756 | 9.330 | 4.743 | 4.806 | 9.549 | 4.962 | 4.899 | 9.861 | 4.794 | 4.845 |
| EBITDA | - | 4.086 | 2.416 | 4.191 | - | - | - | - | 2.567 | 4.977 | 2.229 | 1.988 | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 2.828 | 2.986 | 1.501 | 2.361 | 1.416 | 1.347 | 2.763 | 1.460 | 1.612 | 3.072 | 1.275 | 1.028 | 2.303 | 1.399 | 1.436 | 2.835 | 1.350 | 615 |
| Operationele Marge | 36,75% | 39,01% | 33,31% | 26,76% | 31,47% | 29,99% | 30,73% | 31,92% | 33,89% | 32,93% | 26,88% | 21,39% | 24,12% | 28,19% | 29,31% | 28,75% | 28,17% | 12,69% |
| Resultaat voor belastingen (EBT) 1 | 3.453 | 3.717 | 1.406 | 2.271 | 2.651 | 2.504 | - | 2.485 | 1.472 | 3.957 | 1.271 | 791,3 | - | 1.832 | 1.532 | 3.364 | 1.299 | 583 |
| Nettowinst (verlies) 1 | 2.391 | 2.576 | 970,8 | 1.571 | 1.841 | 1.753 | 3.594 | 1.732 | 1.015 | 2.747 | 883,4 | 555,6 | 1.439 | 1.276 | 1.062 | 2.338 | 904,2 | 457 |
| Nettomarge | 31,07% | 33,65% | 21,54% | 17,8% | 40,93% | 39,02% | 39,98% | 37,87% | 21,34% | 29,44% | 18,63% | 11,56% | 15,07% | 25,72% | 21,68% | 23,71% | 18,86% | 9,43% |
| WPA 2 | 45,40 | 49,56 | 19,21 | 30,93 | 36,54 | 34,87 | - | 34,55 | 20,54 | 55,09 | 18,10 | 11,47 | - | 26,07 | 21,64 | 47,71 | 18,49 | 9,400 |
| Dividend per aandeel 2 | 11,50 | 13,50 | 15,50 | 15,50 | - | 17,50 | - | - | 18,00 | 18,00 | - | 18,00 | - | - | 18,00 | 18,00 | - | 19,00 |
| Datum van publicatie | 25-10-19 | 23-10-20 | 22-10-21 | 22-10-21 | 25-01-22 | 13-05-22 | 13-05-22 | 29-07-22 | 28-10-22 | 28-10-22 | 27-01-23 | 12-05-23 | 12-05-23 | 28-07-23 | 27-10-23 | 27-10-23 | 31-01-24 | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie | 39.790 | 45.196 | 45.094 | 54.984 | 61.844 | - | - | - |
| Nettokaspositie | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 5,194 x | 5,948 x | 5,96 x | 6,209 x | 6,726 x | - | - | - |
| Free Cash Flow 1 | 1.525 | -3.946 | 2.126 | -9.743 | -3.612 | -12.545 | -7.739 | -4.527 |
| ROE (netto-inkomsten/eigen vermogen) | 6,3% | 6,1% | 12,3% | 7,3% | 5,9% | 5,1% | 4,7% | 4,7% |
| ROA (netto-inkomsten/totale activa) | 4,08% | 3,87% | 3,5% | 3,21% | 3,33% | 3,2% | 3% | 3% |
| Totale activa 1 | 98.077 | 101.241 | 236.013 | 160.929 | 125.545 | 112.969 | 118.000 | 124.333 |
| Nettoactief per aandeel 2 | 1.217 | 1.237 | 1.362 | 1.404 | 1.446 | 1.508 | 1.542 | 1.580 |
| Cashflow per aandeel | 116,0 | 116,0 | 202,0 | 176,0 | 162,0 | - | - | - |
| Capex 1 | 3.734 | 10.639 | 11.504 | 12.479 | 12.529 | 15.000 | 15.000 | 12.000 |
| Capex/omzet | 24,9% | 69,45% | 75,02% | 70,05% | 66,36% | 75,49% | 71,67% | 55,2% |
| Datum van publicatie | 09-05-19 | 14-05-20 | 13-05-21 | 13-05-22 | 12-05-23 | - | - | - |
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
Accumuleren
Aantal analisten
2
Laatste slotkoers
1.565
JPY
Gemiddelde koersdoel
1.595
JPY
Spread / Gemiddelde doel
+1,92%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +10,06% | 486 mln. | |
| +36,16% | 27,94 mld. | |
| -13,74% | 26,97 mld. | |
| +25,00% | 26,95 mld. | |
| -0,71% | 25,32 mld. | |
| +44,49% | 22,58 mld. | |
| +2,78% | 19,59 mld. | |
| +1,45% | 19,52 mld. | |
| +28,54% | 16,23 mld. | |
| -14,80% | 14,98 mld. |
- Beurs
- Aandelen
- Koers 8818
- Financiën Keihanshin Building Co., Ltd.
