KOSÉ CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 7.968 JPY | -1,04% |
|
+3,87% | -24,65% |
| 28/03 | KOSÉ Corporation benoemt Keita Matsunami tot Executive Officer, General Manager of Accounting and Finance Dept | CI |
| 14/02 | Kosé's winst daalt met 38% in boekjaar 2023 | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 912.696 | 1.004.041 | 744.501 | 822.717 | 603.383 | 454.634 | - | - |
| Bedrijfswaarde 1 | 819.976 | 908.138 | 640.636 | 716.164 | 568.383 | 343.324 | 343.123 | 334.731 |
| K/w-verhouding | 24,7 x | 37,6 x | 55,8 x | 43,8 x | 51,7 x | 30,3 x | 25,3 x | 22,3 x |
| Dividendrendement | 1,13% | 1,08% | 0,92% | 0,97% | 1,32% | 1,79% | 1,89% | 2,02% |
| Marktkapitalisatie/omzet | 2,74 x | 3,06 x | 3,31 x | 2,85 x | 2,01 x | 1,42 x | 1,35 x | 1,29 x |
| Bedrijfswaarde/omzet | 2,46 x | 2,77 x | 2,85 x | 2,48 x | 1,89 x | 1,07 x | 1,02 x | 0,95 x |
| Bedrijfswaarde/EBITDA | 13,4 x | 18,2 x | 23,5 x | 21,8 x | 21,4 x | 10,7 x | 9,3 x | 8,07 x |
| Bedrijfswaarde/FCF | 66,6 x | 50,2 x | 49 x | 51,3 x | 29,6 x | -154 x | 45,8 x | 20,8 x |
| FCF Yield | 1,5% | 1,99% | 2,04% | 1,95% | 3,38% | -0,65% | 2,18% | 4,82% |
| Price to Book | 4,37 x | 4,49 x | 3,52 x | 3,18 x | 2,27 x | 1,7 x | 1,68 x | 1,61 x |
| Aantal aandelen (in duizenden) | 57.043 | 57.048 | 57.050 | 57.054 | 57.058 | 57.058 | - | - |
| Referentieprijs 2 | 16.000 | 17.600 | 13.050 | 14.420 | 10.575 | 7.968 | 7.968 | 7.968 |
| Datum van publicatie | 26-04-19 | 30-04-20 | 14-02-22 | 13-02-23 | 13-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 332.995 | 327.724 | 224.983 | 289.136 | 300.406 | 319.401 | 336.603 | 352.556 |
| EBITDA 1 | 61.231 | 49.864 | 27.279 | 32.822 | 26.567 | 32.174 | 36.879 | 41.484 |
| Bedrijfsresultaat (EBIT) 1 | 52.408 | 40.231 | 18.852 | 22.120 | 15.985 | 21.994 | 26.506 | 30.129 |
| Operationele Marge | 15,74% | 12,28% | 8,38% | 7,65% | 5,32% | 6,89% | 7,87% | 8,55% |
| Resultaat voor belastingen (EBT) 1 | 54.949 | 40.365 | 21.335 | 27.867 | 19.506 | 23.909 | 28.274 | 31.883 |
| Nettowinst (verlies) 1 | 37.004 | 26.682 | 13.341 | 18.771 | 11.663 | 15.006 | 17.943 | 20.387 |
| Nettomarge | 11,11% | 8,14% | 5,93% | 6,49% | 3,88% | 4,7% | 5,33% | 5,78% |
| WPA 2 | 648,7 | 467,8 | 233,9 | 329,0 | 204,4 | 263,0 | 314,5 | 357,3 |
| Free Cash Flow 1 | 12.320 | 18.084 | 13.077 | 13.950 | 19.200 | -2.225 | 7.497 | 16.130 |
| FCF-marge | 3,7% | 5,52% | 5,81% | 4,82% | 6,39% | -0,7% | 2,23% | 4,58% |
| Kasstroomconversie (ebitda) | 20,12% | 36,27% | 47,94% | 42,5% | 72,27% | - | 20,33% | 38,88% |
| Kasstroomconversie (nettowinst) | 33,29% | 67,78% | 98,02% | 74,32% | 164,62% | - | 41,78% | 79,12% |
| Dividend per aandeel 2 | 180,0 | 190,0 | 120,0 | 140,0 | 140,0 | 143,0 | 150,9 | 160,9 |
| Datum van publicatie | 26-04-19 | 30-04-20 | 14-02-22 | 13-02-23 | 13-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q3 | 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 | 2025 S1 | 2025 S2 | 2026 S1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 171.999 | 170.773 | 156.951 | 134.024 | 64.163 | 102.050 | 102.050 | 59.013 | 71.591 | 130.604 | 70.283 | 88.249 | 158.532 | 68.158 | 76.137 | 144.295 | 74.666 | 81.445 | 156.111 | 69.047 | 79.257 | 148.500 | 81.405 | 91.995 | 177.600 | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | 9.329 | - | 8.063 | 12.472 | - | 8.341 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 21.696 | 28.314 | 11.917 | 5.609 | 5.333 | 10.063 | 10.063 | 370 | 6.839 | 7.209 | 5.272 | 9.639 | 14.911 | 5.833 | 4.587 | 10.420 | 5.609 | -44 | 5.565 | 4.810 | 5.690 | 11.100 | 6.710 | 5.590 | 13.300 | - | - | - |
| Operationele Marge | 12,61% | 16,58% | 7,59% | 4,19% | 8,31% | 9,86% | 9,86% | 0,63% | 9,55% | 5,52% | 7,5% | 10,92% | 9,41% | 8,56% | 6,02% | 7,22% | 7,51% | -0,05% | 3,56% | 6,97% | 7,18% | 7,47% | 8,24% | 6,08% | 7,49% | - | - | - |
| Resultaat voor belastingen (EBT) | - | 27.981 | - | 8.887 | 5.874 | 11.762 | - | 2.885 | 12.036 | 14.921 | 7.254 | 5.692 | - | 6.294 | - | 13.636 | 6.943 | - | - | - | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 14.790 | 18.192 | 8.490 | 5.683 | 3.081 | 7.882 | - | 1.437 | 7.446 | 8.883 | 4.958 | 4.930 | - | 3.897 | 4.800 | 8.697 | 4.451 | -1.485 | - | 2.900 | - | - | - | - | - | - | - | - |
| Nettomarge | 8,6% | 10,65% | 5,41% | 4,24% | 4,8% | 7,72% | - | 2,44% | 10,4% | 6,8% | 7,05% | 5,59% | - | 5,72% | 6,3% | 6,03% | 5,96% | -1,82% | - | 4,2% | - | - | - | - | - | - | - | - |
| WPA 2 | 259,3 | 318,9 | 148,8 | - | 54,00 | 138,2 | - | 25,20 | 131,0 | 155,7 | 86,89 | 86,42 | - | 68,32 | 84,13 | 152,4 | 78,00 | - | - | 68,35 | 57,84 | - | 70,10 | 54,33 | - | - | - | - |
| Dividend per aandeel | - | 95,00 | - | 60,00 | 60,00 | - | - | - | 70,00 | 70,00 | - | 70,00 | - | - | 70,00 | 70,00 | - | - | - | - | - | 70,00 | - | - | 80,00 | 90,00 | 90,00 | 100,0 |
| Datum van publicatie | 26-04-19 | 31-10-19 | 30-04-20 | 30-07-21 | 29-10-21 | 14-02-22 | 14-02-22 | 12-05-22 | 10-08-22 | 10-08-22 | 11-11-22 | 13-02-23 | 13-02-23 | 11-05-23 | 09-08-23 | 09-08-23 | 13-11-23 | 13-02-24 | 13-02-24 | - | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 92.720 | 95.903 | 103.865 | 106.553 | 35.000 | 111.310 | 111.511 | 119.904 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 12.320 | 18.084 | 13.077 | 13.950 | 19.200 | -2.225 | 7.497 | 16.130 |
| ROE (netto-inkomsten/eigen vermogen) | 18,8% | 12,3% | 6,03% | 7,5% | 4,4% | 5,67% | 6,64% | 7,27% |
| ROA (netto-inkomsten/totale activa) | 18,9% | 13,4% | 4,25% | 5,52% | 5,54% | 4,07% | 4,85% | 5,4% |
| Totale activa 1 | 195.971 | 198.416 | 314.202 | 339.808 | 210.563 | 368.989 | 369.969 | 377.543 |
| Nettoactief per aandeel 2 | 3.661 | 3.920 | 3.706 | 4.539 | 4.665 | 4.683 | 4.752 | 4.943 |
| Cashflow per aandeel 2 | 789,0 | 623,0 | 312,0 | 500,0 | 372,0 | 478,0 | 575,0 | 645,0 |
| Capex 1 | 17.101 | 19.874 | 5.149 | 6.847 | 11.200 | 20.143 | 16.057 | 11.743 |
| Capex/omzet | 5,14% | 6,06% | 2,29% | 2,37% | 3,73% | 6,31% | 4,77% | 3,33% |
| Datum van publicatie | 26-04-19 | 30-04-20 | 14-02-22 | 13-02-23 | 13-02-24 | - | - | - |
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
10
Laatste slotkoers
7.968
JPY
Gemiddelde koersdoel
8.686
JPY
Spread / Gemiddelde doel
+9,01%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -24,65% | 2,89 mld. | |
| -3,33% | 249 mld. | |
| +10,09% | 18,86 mld. | |
| 0,00% | 17,37 mld. | |
| -1,32% | 10,65 mld. | |
| -7,73% | 10,26 mld. | |
| +3,86% | 6,72 mld. | |
| +9,76% | 5,94 mld. | |
| -0,06% | 4,55 mld. | |
| -16,98% | 3,83 mld. |
- Beurs
- Aandelen
- Koers 4922
- Financiën KOSÉ Corporation
