KOMERI CO.,LTD. Toevoegen aan een lijst
Financiën Komeri Co.,Ltd.
Aandelen
8218
JP3305600003
Home Improvement Producten & Diensten Detailhandelaren
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.825 JPY | +1,32% |
|
+14,52% | +23,79% |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 137.319 | 96.281 | 153.421 | 130.744 | 132.972 | 182.987 | - | - |
| Bedrijfswaarde 1 | 193.499 | 143.605 | 181.587 | 151.122 | 150.803 | 165.526 | 183.587 | 177.087 |
| K/w-verhouding | 12,6 x | 8,18 x | 7,52 x | 7,3 x | 7,78 x | 12,1 x | 11,6 x | 11 x |
| Dividendrendement | 1,48% | 2,17% | 1,46% | 1,75% | 1,83% | 1,5% | 1,41% | 1,43% |
| Marktkapitalisatie/omzet | 0,4 x | 0,28 x | 0,4 x | 0,35 x | 0,35 x | 0,45 x | 0,47 x | 0,47 x |
| Bedrijfswaarde/omzet | 0,56 x | 0,41 x | 0,47 x | 0,4 x | 0,4 x | 0,45 x | 0,47 x | 0,46 x |
| Bedrijfswaarde/EBITDA | 6,55 x | 4,82 x | 4,34 x | 3,82 x | 3,98 x | 5,56 x | 4,98 x | 4,67 x |
| Bedrijfswaarde/FCF | 63,3 x | 9,8 x | 8,14 x | 10,4 x | 18,4 x | 18,9 x | 61,2 x | 32,8 x |
| FCF Yield | 1,58% | 10,2% | 12,3% | 9,66% | 5,44% | 5,3% | 1,63% | 3,05% |
| Price to Book | 0,79 x | 0,53 x | 0,76 x | 0,6 x | 0,59 x | 0,7 x | 0,73 x | 0,73 x |
| Aantal aandelen (in duizenden) | 50.652 | 49.732 | 49.731 | 49.731 | 48.601 | 47.840 | - | - |
| Referentieprijs 2 | 2.711 | 1.936 | 3.085 | 2.629 | 2.736 | 3.825 | 3.825 | 3.825 |
| Datum van publicatie | 24-04-19 | 28-04-20 | 27-04-21 | 26-04-22 | 25-04-23 | 23-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 346.863 | 348.573 | 385.700 | 376.094 | 379.401 | 370.752 | 388.000 | 385.300 |
| EBITDA 1 | 29.523 | 29.819 | 41.811 | 39.599 | 37.869 | 33.900 | 36.900 | 37.900 |
| Bedrijfsresultaat (EBIT) 1 | 18.123 | 18.469 | 30.326 | 27.825 | 26.053 | 22.081 | 24.750 | 25.667 |
| Operationele Marge | 5,22% | 5,3% | 7,86% | 7,4% | 6,87% | 5,96% | 6,38% | 6,66% |
| Resultaat voor belastingen (EBT) 1 | 16.537 | 18.006 | 29.712 | 26.322 | 25.474 | 20.579 | 24.000 | 25.950 |
| Nettowinst (verlies) 1 | 10.935 | 11.941 | 20.402 | 17.897 | 17.096 | 13.712 | 15.767 | 16.667 |
| Nettomarge | 3,15% | 3,43% | 5,29% | 4,76% | 4,51% | 3,7% | 4,06% | 4,33% |
| WPA 2 | 215,9 | 236,6 | 410,2 | 360,2 | 351,6 | 286,1 | 329,3 | 348,1 |
| Free Cash Flow 1 | 3.056 | 14.659 | 22.321 | 14.596 | 8.209 | 10.000 | 3.000 | 5.400 |
| FCF-marge | 0,88% | 4,21% | 5,79% | 3,88% | 2,16% | 2,71% | 0,77% | 1,4% |
| Kasstroomconversie (ebitda) | 10,35% | 49,16% | 53,39% | 36,86% | 21,68% | 29,5% | 8,13% | 14,25% |
| Kasstroomconversie (nettowinst) | 27,95% | 122,76% | 109,41% | 81,56% | 48,02% | 72,64% | 19,03% | 32,4% |
| Dividend per aandeel 2 | 40,00 | 42,00 | 45,00 | 46,00 | 50,00 | 52,00 | 54,00 | 54,67 |
| Datum van publicatie | 24-04-19 | 28-04-20 | 27-04-21 | 26-04-22 | 25-04-23 | 23-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Marzo | 2020 S1 | 2021 S1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 186.047 | 205.464 | 90.512 | 196.943 | 97.040 | 82.111 | 107.595 | 90.293 | 197.888 | 98.897 | 82.616 | 104.074 | 90.203 | 194.277 | 95.787 | 80.688 | 107.600 | 92.700 | 103.100 | 84.600 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 12.779 | 20.731 | 7.347 | 17.743 | 7.379 | 2.703 | 10.595 | 6.481 | 17.076 | 7.139 | 1.838 | 8.440 | 5.387 | 13.827 | 6.278 | 1.976 | 10.000 | 6.100 | 7.100 | 1.800 |
| Operationele Marge | 6,87% | 10,09% | 8,12% | 9,01% | 7,6% | 3,29% | 9,85% | 7,18% | 8,63% | 7,22% | 2,22% | 8,11% | 5,97% | 7,12% | 6,55% | 2,45% | 9,29% | 6,58% | 6,89% | 2,13% |
| Resultaat voor belastingen (EBT) | 12.837 | 20.731 | - | 17.680 | 7.383 | - | 10.093 | - | 16.589 | 7.209 | - | 8.299 | - | 13.638 | 6.802 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 8.683 | 14.194 | 5.037 | 12.029 | 5.108 | 760 | 6.916 | 4.386 | 11.302 | 4.888 | 906 | 5.654 | 3.588 | 9.242 | 4.616 | -146 | 6.700 | 3.500 | 4.800 | 1.300 |
| Nettomarge | 4,67% | 6,91% | 5,57% | 6,11% | 5,26% | 0,93% | 6,43% | 4,86% | 5,71% | 4,94% | 1,1% | 5,43% | 3,98% | 4,76% | 4,82% | -0,18% | 6,23% | 3,78% | 4,66% | 1,54% |
| WPA | 171,5 | 285,4 | - | 241,9 | 102,7 | - | 141,8 | - | 232,3 | 100,7 | - | 117,1 | - | 192,4 | 96,55 | - | - | - | - | - |
| Dividend per aandeel | 21,00 | 22,00 | - | 23,00 | - | - | - | - | 25,00 | - | - | - | - | 26,00 | - | - | - | - | - | - |
| Datum van publicatie | 29-10-19 | 27-10-20 | 26-10-21 | 26-10-21 | 25-01-22 | 26-04-22 | 26-07-22 | 25-10-22 | 25-10-22 | 31-01-23 | 25-04-23 | 25-07-23 | 24-10-23 | 24-10-23 | 23-01-24 | 23-04-24 | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 56.180 | 47.324 | 28.166 | 20.378 | 17.831 | 5.600 | 600 | - |
| Nettokaspositie 1 | - | - | - | - | - | - | - | 5.900 |
| Hefboom (schuld/ebitda) | 1,903 x | 1,587 x | 0,6737 x | 0,5146 x | 0,4709 x | 0,1652 x | 0,0163 x | - |
| Free Cash Flow 1 | 3.056 | 14.659 | 22.321 | 14.596 | 8.209 | 10.000 | 3.000 | 5.400 |
| ROE (netto-inkomsten/eigen vermogen) | 6,5% | 6,7% | 10,7% | 8,6% | 7,8% | 5,9% | 6,7% | 6,74% |
| ROA (netto-inkomsten/totale activa) | 5,64% | 5,66% | 8,94% | 8,04% | 7,21% | 6,05% | 6,5% | 6,9% |
| Totale activa 1 | 193.734 | 210.795 | 228.178 | 222.670 | 237.171 | 226.611 | 242.564 | 241.546 |
| Nettoactief per aandeel 2 | 3.432 | 3.659 | 4.033 | 4.362 | 4.675 | 4.936 | 5.224 | 5.231 |
| Cashflow per aandeel | 441,0 | 461,0 | 641,0 | 597,0 | 595,0 | 541,0 | - | - |
| Capex 1 | 19.056 | 8.691 | 15.945 | 9.425 | 12.080 | 23.500 | 24.500 | 24.500 |
| Capex/omzet | 5,49% | 2,49% | 4,13% | 2,51% | 3,18% | 6,38% | 6,31% | 6,36% |
| Datum van publicatie | 24-04-19 | 28-04-20 | 27-04-21 | 26-04-22 | 25-04-23 | 23-04-24 | - | - |
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
2
Laatste slotkoers
3.825
JPY
Gemiddelde koersdoel
3.650
JPY
Spread / Gemiddelde doel
-4,58%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +23,79% | 1,16 mld. | |
| -3,31% | 332 mld. | |
| +3,29% | 132 mld. | |
| +1,52% | 5,73 mld. | |
| -12,82% | 3,62 mld. | |
| +6,21% | 3,05 mld. | |
| -5,07% | 2,21 mld. | |
| +5,75% | 1,98 mld. | |
| -31,94% | 1,66 mld. | |
| +12,27% | 1,26 mld. |
- Beurs
- Aandelen
- Koers 8218
- Financiën Komeri Co.,Ltd.
