KEWPIE CORPORATION Toevoegen aan een lijst
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.180 JPY | +0,63% |
|
+2,02% | +27,99% |
| 05/04 | Kewpie's winst stijgt met 377% in fiscaal eerste kwartaal | MT |
| 05/04 | Kewpie Corporation doet dividendvoorspellingen voor het tweede kwartaal en het boekjaar eindigend op 30 november 2024 | CI |
Totale waarde
| Fiscaal tijdperk: november | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 348.022 | 310.972 | 301.337 | 340.143 | 358.628 | 439.249 | - | - |
| Bedrijfswaarde 1 | 355.814 | 324.235 | 274.721 | 304.783 | 321.809 | 393.541 | 393.465 | 383.753 |
| K/w-verhouding | 18,6 x | 27,3 x | 18 x | 21,2 x | 27,2 x | 23,8 x | 21 x | 19,7 x |
| Dividendrendement | 1,85% | 1,84% | 2,04% | 1,92% | 1,94% | 1,65% | 1,76% | 1,85% |
| Marktkapitalisatie/omzet | 0,64 x | 0,59 x | 0,74 x | 0,79 x | 0,79 x | 0,92 x | 0,89 x | 0,87 x |
| Bedrijfswaarde/omzet | 0,65 x | 0,61 x | 0,67 x | 0,71 x | 0,71 x | 0,82 x | 0,8 x | 0,76 x |
| Bedrijfswaarde/EBITDA | 6,98 x | 6,67 x | 6,31 x | 7,31 x | 8,74 x | 8,15 x | 7,75 x | 7,26 x |
| Bedrijfswaarde/FCF | 25,1 x | 36,6 x | 10,4 x | 27,7 x | 54,7 x | 22,4 x | 21,3 x | 17,7 x |
| FCF Yield | 3,99% | 2,73% | 9,62% | 3,61% | 1,83% | 4,47% | 4,69% | 5,66% |
| Price to Book | 1,48 x | 1,3 x | 1,31 x | 1,27 x | 1,27 x | 1,5 x | 1,44 x | 1,38 x |
| Aantal aandelen (in duizenden) | 143.042 | 143.041 | 130.505 | 139.004 | 139.003 | 139.003 | - | - |
| Referentieprijs 2 | 2.433 | 2.174 | 2.309 | 2.447 | 2.580 | 3.160 | 3.160 | 3.160 |
| Datum van publicatie | 09-01-20 | 07-01-21 | 11-01-22 | 10-01-23 | 10-01-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: november | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 545.723 | 531.103 | 407.039 | 430.304 | 455.086 | 478.683 | 493.300 | 507.550 |
| EBITDA 1 | 50.941 | 48.594 | 43.506 | 41.682 | 36.811 | 48.267 | 50.750 | 52.850 |
| Bedrijfsresultaat (EBIT) 1 | 32.048 | 28.303 | 27.972 | 25.433 | 19.694 | 31.000 | 33.083 | 34.917 |
| Operationele Marge | 5,87% | 5,33% | 6,87% | 5,91% | 4,33% | 6,48% | 6,71% | 6,88% |
| Resultaat voor belastingen (EBT) 1 | 32.487 | 22.825 | 28.860 | 26.630 | 22.075 | 31.275 | 34.575 | 36.625 |
| Nettowinst (verlies) 1 | 18.698 | 11.378 | 18.014 | 16.033 | 13.174 | 18.467 | 20.883 | 22.067 |
| Nettomarge | 3,43% | 2,14% | 4,43% | 3,73% | 2,89% | 3,86% | 4,23% | 4,35% |
| WPA 2 | 130,7 | 79,55 | 128,2 | 115,3 | 94,78 | 132,8 | 150,8 | 160,7 |
| Free Cash Flow 1 | 14.196 | 8.853 | 26.433 | 11.000 | 5.879 | 17.586 | 18.460 | 21.713 |
| FCF-marge | 2,6% | 1,67% | 6,49% | 2,56% | 1,29% | 3,67% | 3,74% | 4,28% |
| Kasstroomconversie (ebitda) | 27,87% | 18,22% | 60,76% | 26,39% | 15,97% | 36,43% | 36,38% | 41,08% |
| Kasstroomconversie (nettowinst) | 75,92% | 77,81% | 146,74% | 68,61% | 44,63% | 95,23% | 88,4% | 98,4% |
| Dividend per aandeel 2 | 45,00 | 40,00 | 47,00 | 47,00 | 50,00 | 52,00 | 55,50 | 58,33 |
| Datum van publicatie | 09-01-20 | 07-01-21 | 11-01-22 | 10-01-23 | 10-01-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: november | 2019 S2 | 2020 S1 | 2021 S1 | 2021 Q4 | 2021 S2 | 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 | 276.737 | 263.057 | 198.879 | 103.188 | 208.160 | 100.536 | 106.987 | 207.523 | 110.691 | 112.090 | 222.781 | 107.674 | 112.708 | 220.382 | 115.515 | 119.189 | 234.704 | 114.632 | 119.742 | 229.000 | 121.925 | 124.725 | 240.700 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 15.960 | 11.194 | 14.499 | 6.058 | 13.473 | 6.732 | 7.509 | 14.241 | 7.166 | 4.026 | 11.192 | 1.656 | 5.190 | 6.846 | 6.495 | 6.353 | 12.848 | 8.149 | 8.463 | 11.800 | 8.875 | 7.033 | 16.800 |
| Operationele Marge | 5,77% | 4,26% | 7,29% | 5,87% | 6,47% | 6,7% | 7,02% | 6,86% | 6,47% | 3,59% | 5,02% | 1,54% | 4,6% | 3,11% | 5,62% | 5,33% | 5,47% | 7,11% | 7,07% | 5,15% | 7,28% | 5,64% | 6,98% |
| Resultaat voor belastingen (EBT) | - | 10.421 | 15.533 | - | - | 7.124 | - | 14.628 | 9.042 | - | - | 1.851 | 5.801 | 7.652 | 9.300 | - | - | 8.951 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 9.142 | 5.643 | 9.617 | 3.492 | - | 4.455 | 4.434 | 8.889 | 5.652 | 1.492 | - | 1.267 | 3.530 | 4.797 | 6.284 | 2.093 | - | 6.038 | 5.362 | - | 5.400 | 2.400 | - |
| Nettomarge | 3,3% | 2,15% | 4,84% | 3,38% | - | 4,43% | 4,14% | 4,28% | 5,11% | 1,33% | - | 1,18% | 3,13% | 2,18% | 5,44% | 1,76% | - | 5,27% | 4,48% | - | 4,43% | 1,92% | - |
| WPA 2 | - | 39,45 | 67,83 | 25,19 | - | 32,05 | 31,90 | 63,95 | 40,66 | 10,73 | - | 9,120 | 25,39 | 34,51 | 45,21 | 15,06 | - | 43,44 | 25,39 | - | 45,21 | 58,41 | - |
| Dividend per aandeel | 25,00 | 20,00 | 20,00 | 27,00 | - | - | - | 20,00 | - | - | - | - | - | 23,00 | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 09-01-20 | 02-07-20 | 06-07-21 | 11-01-22 | 11-01-22 | 08-04-22 | 07-07-22 | 07-07-22 | 07-10-22 | 10-01-23 | 10-01-23 | 06-04-23 | 05-07-23 | 05-07-23 | 05-10-23 | 10-01-24 | 10-01-24 | 05-04-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: november | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 7.792 | 13.263 | - | - | - | - | - | - |
| Nettokaspositie 1 | - | - | 26.616 | 35.360 | 36.819 | 45.708 | 45.784 | 55.496 |
| Hefboom (schuld/ebitda) | 0,153 x | 0,2729 x | - | - | - | - | - | - |
| Free Cash Flow 1 | 14.196 | 8.853 | 26.433 | 11.000 | 5.879 | 17.586 | 18.460 | 21.713 |
| ROE (netto-inkomsten/eigen vermogen) | 8,1% | 4,8% | 7,4% | 6,2% | 4,8% | 6,45% | 6,99% | 7,18% |
| ROA (netto-inkomsten/totale activa) | 7,69% | 6,47% | 7,1% | 6,95% | 4,94% | 6,93% | 7,2% | 7,45% |
| Totale activa 1 | 243.223 | 175.843 | 253.718 | 230.762 | 266.627 | 266.667 | 290.046 | 296.197 |
| Nettoactief per aandeel 2 | 1.647 | 1.675 | 1.767 | 1.926 | 2.028 | 2.112 | 2.189 | 2.291 |
| Cashflow per aandeel 2 | 261,0 | 220,0 | 237,0 | 231,0 | 217,0 | 271,0 | 286,0 | 295,0 |
| Capex 1 | 30.678 | 26.102 | 12.100 | 17.227 | 17.846 | 20.467 | 19.333 | 18.333 |
| Capex/omzet | 5,62% | 4,91% | 2,97% | 4% | 3,92% | 4,28% | 3,92% | 3,61% |
| Datum van publicatie | 09-01-20 | 07-01-21 | 11-01-22 | 10-01-23 | 10-01-24 | - | - | - |
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
6
Laatste slotkoers
3.160
JPY
Gemiddelde koersdoel
3.105
JPY
Spread / Gemiddelde doel
-1,74%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +27,99% | 2,8 mld. | |
| +4,27% | 30,36 mld. | |
| +9,31% | 11,89 mld. | |
| +14,40% | 5,24 mld. | |
| +13,93% | 4,32 mld. | |
| -15,09% | 3,54 mld. | |
| -0,17% | 3,21 mld. | |
| +4,91% | 3,12 mld. | |
| -6,93% | 2,54 mld. | |
| +4,58% | 2,4 mld. |
- Beurs
- Aandelen
- Koers 2809
- Financiën Kewpie Corporation
