KOBE BUSSAN CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.429 JPY | +1,12% |
|
+3,60% | -17,69% |
| 2022 | KOBE BUSSAN CO., LTD. : UBS vindt het aandeel niet inspirerend | ZM |
| 2022 | KOBE BUSSAN CO., LTD. : UBS is Neutraal over het aandeel | ZM |
Totale waarde
| Fiscaal tijdperk: October | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 343.625 | 635.146 | 848.786 | 707.295 | 823.667 | 756.808 | - | - |
| Bedrijfswaarde 1 | 331.294 | 614.624 | 825.676 | 674.789 | 769.394 | 690.994 | 678.418 | 666.952 |
| K/w-verhouding | 28,4 x | 42,2 x | 43,3 x | 33,9 x | 40 x | 31,2 x | 28,3 x | 25,7 x |
| Dividendrendement | 0,62% | 0,51% | 0,51% | 0,68% | 0,59% | 0,7% | 0,75% | 0,79% |
| Marktkapitalisatie/omzet | 1,15 x | 1,86 x | 2,34 x | 1,74 x | 1,78 x | 1,5 x | 1,39 x | 1,3 x |
| Bedrijfswaarde/omzet | 1,11 x | 1,8 x | 2,28 x | 1,66 x | 1,67 x | 1,37 x | 1,24 x | 1,14 x |
| Bedrijfswaarde/EBITDA | 14,6 x | 22,4 x | 26,2 x | 20,6 x | 21,4 x | 16,7 x | 15,1 x | 13,5 x |
| Bedrijfswaarde/FCF | 32,3 x | 81,6 x | 214 x | 74,2 x | 41,3 x | 32 x | 34,1 x | 31,7 x |
| FCF Yield | 3,1% | 1,23% | 0,47% | 1,35% | 2,42% | 3,13% | 2,93% | 3,15% |
| Price to Book | 7,78 x | 11 x | 11,2 x | 7,46 x | 7,39 x | 5,79 x | 5,18 x | 4,55 x |
| Aantal aandelen (in duizenden) | 214.431 | 215.669 | 216.803 | 218.638 | 220.055 | 220.708 | - | - |
| Referentieprijs 2 | 1.602 | 2.945 | 3.915 | 3.235 | 3.743 | 3.429 | 3.429 | 3.429 |
| Datum van publicatie | 13-12-19 | 14-12-20 | 14-12-21 | 15-12-22 | 15-12-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: October | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 299.616 | 340.870 | 362.064 | 406.813 | 461.546 | 505.564 | 544.936 | 583.836 |
| EBITDA 1 | 22.700 | 27.483 | 31.462 | 32.716 | 35.912 | 41.285 | 44.783 | 49.510 |
| Bedrijfsresultaat (EBIT) 1 | 19.239 | 23.851 | 27.311 | 27.820 | 30.717 | 35.052 | 38.536 | 42.366 |
| Operationele Marge | 6,42% | 7% | 7,54% | 6,84% | 6,66% | 6,93% | 7,07% | 7,26% |
| Resultaat voor belastingen (EBT) 1 | 18.095 | 22.231 | 28.738 | 31.025 | 29.956 | 35.629 | 39.461 | 43.683 |
| Nettowinst (verlies) 1 | 12.056 | 15.047 | 19.592 | 20.832 | 20.560 | 24.194 | 26.707 | 29.431 |
| Nettomarge | 4,02% | 4,41% | 5,41% | 5,12% | 4,45% | 4,79% | 4,9% | 5,04% |
| WPA 2 | 56,34 | 69,86 | 90,48 | 95,35 | 93,59 | 109,8 | 121,1 | 133,5 |
| Free Cash Flow 1 | 10.264 | 7.532 | 3.854 | 9.099 | 18.634 | 21.599 | 19.875 | 21.034 |
| FCF-marge | 3,43% | 2,21% | 1,06% | 2,24% | 4,04% | 4,27% | 3,65% | 3,6% |
| Kasstroomconversie (ebitda) | 45,22% | 27,41% | 12,25% | 27,81% | 51,89% | 52,32% | 44,38% | 42,48% |
| Kasstroomconversie (nettowinst) | 85,14% | 50,06% | 19,67% | 43,68% | 90,63% | 89,27% | 74,42% | 71,47% |
| Dividend per aandeel 2 | 10,00 | 15,00 | 20,00 | 22,00 | 22,00 | 23,93 | 25,73 | 26,92 |
| Datum van publicatie | 13-12-19 | 14-12-20 | 14-12-21 | 15-12-22 | 15-12-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: October | 2020 S1 | 2020 S2 | 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 | 2025 Q1 | 2025 Q2 | 2025 S1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 176.069 | 164.801 | 176.437 | 94.690 | 185.627 | 96.809 | - | 198.161 | - | 106.797 | 208.652 | 107.942 | 114.026 | 221.968 | 116.799 | 122.779 | 239.578 | 120.904 | 125.541 | 248.262 | 127.262 | 132.728 | 130.406 | 138.255 | 280.923 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 12.393 | 11.458 | 14.387 | 6.083 | 12.924 | 7.446 | - | 14.733 | - | 5.973 | 13.087 | 6.338 | 7.795 | 14.133 | 9.145 | 7.439 | 16.584 | 8.531 | 8.324 | 17.228 | 9.469 | 8.571 | 8.354 | 8.986 | 17.979 |
| Operationele Marge | 7,04% | 6,95% | 8,15% | 6,42% | 6,96% | 7,69% | - | 7,43% | - | 5,59% | 6,27% | 5,87% | 6,84% | 6,37% | 7,83% | 6,06% | 6,92% | 7,06% | 6,63% | 6,94% | 7,44% | 6,46% | 6,41% | 6,5% | 6,4% |
| Resultaat voor belastingen (EBT) 1 | 10.958 | - | 15.060 | 6.687 | - | 7.589 | 8.736 | 16.325 | 7.245 | 7.455 | - | 2.117 | 11.078 | 13.195 | 9.476 | 7.285 | - | 8.066 | 9.400 | - | 10.200 | 8.500 | - | - | - |
| Nettowinst (verlies) 1 | 7.546 | - | 10.133 | 4.709 | - | 5.121 | 5.916 | 11.037 | 4.895 | 4.900 | - | 1.348 | 7.762 | 9.110 | 6.480 | 4.970 | - | 5.524 | 6.259 | - | 6.745 | 5.696 | 5.500 | 6.600 | - |
| Nettomarge | 4,29% | - | 5,74% | 4,97% | - | 5,29% | - | 5,57% | - | 4,59% | - | 1,25% | 6,81% | 4,1% | 5,55% | 4,05% | - | 4,57% | 4,99% | - | 5,3% | 4,29% | 4,22% | 4,77% | - |
| WPA 2 | 35,08 | - | 46,89 | 21,65 | - | 23,48 | 27,09 | 50,57 | 22,40 | 22,38 | - | 6,150 | 35,39 | 41,54 | 29,50 | 22,55 | - | 25,03 | 25,58 | - | 29,67 | 25,17 | - | - | - |
| Dividend per aandeel 2 | - | - | - | 20,00 | - | - | - | - | - | 22,00 | - | - | - | - | - | 22,00 | - | - | - | - | - | 23,00 | - | - | - |
| Datum van publicatie | 11-06-20 | 14-12-20 | 11-06-21 | 14-12-21 | 14-12-21 | 14-03-22 | 13-06-22 | 13-06-22 | 12-09-22 | 15-12-22 | 15-12-22 | 14-03-23 | 13-06-23 | 13-06-23 | 12-09-23 | 15-12-23 | 15-12-23 | 14-03-24 | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: October | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 12.331 | 20.522 | 23.110 | 32.506 | 54.273 | 65.813 | 78.390 | 89.856 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 10.264 | 7.532 | 3.854 | 9.099 | 18.634 | 21.599 | 19.875 | 21.034 |
| ROE (netto-inkomsten/eigen vermogen) | 31% | 29,5% | 29,2% | 24,3% | 19,9% | 20,3% | 18,9% | 17,9% |
| ROA (netto-inkomsten/totale activa) | 13,2% | 15,9% | 19,1% | 19,1% | 15,3% | 15,9% | 14,4% | 14,9% |
| Totale activa 1 | 91.326 | 94.920 | 102.689 | 109.271 | 134.517 | 151.957 | 185.456 | 197.724 |
| Nettoactief per aandeel 2 | 206,0 | 267,0 | 350,0 | 434,0 | 506,0 | 592,0 | 662,0 | 754,0 |
| Cashflow per aandeel 2 | 72,50 | 86,70 | 110,0 | 118,0 | 117,0 | 178,0 | 151,0 | 172,0 |
| Capex 1 | 8.953 | 12.889 | 18.385 | 11.106 | 11.709 | 11.000 | 14.400 | 22.400 |
| Capex/omzet | 2,99% | 3,78% | 5,08% | 2,73% | 2,54% | 2,18% | 2,64% | 3,84% |
| Datum van publicatie | 13-12-19 | 14-12-20 | 14-12-21 | 15-12-22 | 15-12-23 | - | - | - |
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
10
Laatste slotkoers
3.429
JPY
Gemiddelde koersdoel
4.085
JPY
Spread / Gemiddelde doel
+19,13%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -17,69% | 4,81 mld. | |
| -7,21% | 38,45 mld. | |
| +11,52% | 35,53 mld. | |
| +9,36% | 33,86 mld. | |
| +9,52% | 20,2 mld. | |
| +1,92% | 14,29 mld. | |
| -17,40% | 12,77 mld. | |
| -.--% | 11,82 mld. | |
| +16,48% | 11,85 mld. | |
| -3,89% | 11,75 mld. |
- Beurs
- Aandelen
- Koers 3038
- Financiën Kobe Bussan Co., Ltd.
