KYOWA KIRIN CO. LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.630 JPY | +0,23% |
|
+0,80% | +10,97% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.381.568 | 1.511.601 | 1.684.484 | 1.623.165 | 1.274.135 | 1.407.135 | - | - |
| Bedrijfswaarde 1 | 1.360.806 | 1.224.582 | 1.349.400 | 1.283.971 | 871.052 | 1.077.271 | 1.046.607 | 1.015.773 |
| K/w-verhouding | 20,7 x | 32,1 x | 32,2 x | 30,3 x | 15,7 x | 21 x | 19,1 x | 17 x |
| Dividendrendement | 1,63% | 1,56% | 1,47% | 1,69% | 2,36% | 2,21% | 2,31% | 2,52% |
| Marktkapitalisatie/omzet | 4,52 x | 4,75 x | 4,78 x | 4,07 x | 2,88 x | 2,99 x | 2,91 x | 2,76 x |
| Bedrijfswaarde/omzet | 4,45 x | 3,85 x | 3,83 x | 3,22 x | 1,97 x | 2,29 x | 2,17 x | 1,99 x |
| Bedrijfswaarde/EBITDA | 18,3 x | 15,4 x | 16,7 x | 12,2 x | 7,39 x | 10 x | 9,35 x | 8,06 x |
| Bedrijfswaarde/FCF | 25,8 x | 41,7 x | 17,9 x | 40,8 x | 9,15 x | -49,1 x | 17,2 x | 14 x |
| FCF Yield | 3,87% | 2,4% | 5,57% | 2,45% | 10,9% | -2,04% | 5,82% | 7,16% |
| Price to Book | 2,04 x | 2,16 x | 2,29 x | 2,13 x | 1,52 x | 1,63 x | 1,56 x | 1,48 x |
| Aantal aandelen (in duizenden) | 536.948 | 537.172 | 537.315 | 537.472 | 537.610 | 535.032 | - | - |
| Referentieprijs 2 | 2.573 | 2.814 | 3.135 | 3.020 | 2.370 | 2.630 | 2.630 | 2.630 |
| Datum van publicatie | 05-02-20 | 04-02-21 | 07-02-22 | 07-02-23 | 07-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 305.820 | 318.352 | 352.246 | 398.371 | 442.233 | 470.560 | 483.060 | 509.977 |
| EBITDA 1 | 74.170 | 79.456 | 80.611 | 105.176 | 117.881 | 107.482 | 111.885 | 125.988 |
| Bedrijfsresultaat (EBIT) 1 | 55.373 | 58.990 | 61.111 | 82.374 | 95.842 | 86.466 | 94.385 | 106.608 |
| Operationele Marge | 18,11% | 18,53% | 17,35% | 20,68% | 21,67% | 18,38% | 19,54% | 20,9% |
| Resultaat voor belastingen (EBT) 1 | 44.492 | 52.263 | 60.050 | 67.572 | 97.246 | 87.048 | 95.658 | 107.158 |
| Nettowinst (verlies) 1 | 67.084 | 47.027 | 52.347 | 53.573 | 81.188 | 66.506 | 72.932 | 82.037 |
| Nettomarge | 21,94% | 14,77% | 14,86% | 13,45% | 18,36% | 14,13% | 15,1% | 16,09% |
| WPA 2 | 124,6 | 87,56 | 97,43 | 99,68 | 151,0 | 125,1 | 137,4 | 155,0 |
| Free Cash Flow 1 | 52.722 | 29.387 | 75.185 | 31.487 | 95.169 | -21.950 | 60.937 | 72.749 |
| FCF-marge | 17,24% | 9,23% | 21,34% | 7,9% | 21,52% | -4,66% | 12,61% | 14,27% |
| Kasstroomconversie (ebitda) | 71,08% | 36,99% | 93,27% | 29,94% | 80,73% | - | 54,46% | 57,74% |
| Kasstroomconversie (nettowinst) | 78,59% | 62,49% | 143,63% | 58,77% | 117,22% | - | 83,55% | 88,68% |
| Dividend per aandeel 2 | 42,00 | 44,00 | 46,00 | 51,00 | 56,00 | 58,00 | 60,80 | 66,22 |
| Datum van publicatie | 05-02-20 | 04-02-21 | 07-02-22 | 07-02-23 | 07-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 154.404 | 157.819 | 165.021 | 88.948 | 98.277 | 87.751 | 97.520 | 185.271 | 98.504 | 114.596 | 93.535 | 105.674 | 199.209 | 106.844 | 136.180 | 104.728 | 113.081 | 216.812 | 117.956 | 134.678 | - |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41.558 | 23.196 | 23.873 | - | 26.516 | 33.754 | - |
| Bedrijfsresultaat (EBIT) 1 | 22.760 | 34.564 | 30.949 | 15.871 | 14.291 | 17.340 | 20.192 | 37.532 | 20.683 | 24.159 | 16.177 | 20.500 | 37.500 | 23.405 | 34.937 | 18.532 | 19.205 | 39.932 | 23.593 | 25.603 | - |
| Operationele Marge | 14,74% | 21,9% | 18,75% | 17,84% | 14,54% | 19,76% | 20,71% | 20,26% | 21% | 21,08% | 17,3% | 19,4% | 18,82% | 21,91% | 25,66% | 17,7% | 16,98% | 18,42% | 20% | 19,01% | - |
| Resultaat voor belastingen (EBT) 1 | 22.663 | 30.872 | 31.102 | 10.788 | 18.160 | 18.716 | 24.763 | 43.479 | 16.925 | 7.168 | 15.582 | 10.464 | 26.046 | 38.293 | 32.907 | 18.746 | 19.445 | 40.058 | 23.837 | 25.843 | - |
| Nettowinst (verlies) 1 | 19.021 | 27.798 | 25.072 | 7.836 | 19.439 | 16.038 | 18.979 | 35.017 | 14.195 | 4.361 | 12.760 | 8.886 | 21.646 | 31.908 | 27.634 | 13.639 | 14.907 | 29.946 | 18.912 | 18.654 | - |
| Nettomarge | 12,32% | 17,61% | 15,19% | 8,81% | 19,78% | 18,28% | 19,46% | 18,9% | 14,41% | 3,81% | 13,64% | 8,41% | 10,87% | 29,86% | 20,29% | 13,02% | 13,18% | 13,81% | 16,03% | 13,85% | - |
| WPA 2 | - | 51,76 | 46,67 | 14,58 | 36,18 | 29,85 | 35,31 | 65,16 | 26,41 | 8,110 | 23,74 | 16,53 | 40,27 | 59,35 | 51,41 | 28,86 | 34,37 | 79,10 | 34,69 | 28,42 | - |
| Dividend per aandeel 2 | - | 22,00 | 23,00 | - | - | - | - | 24,00 | - | - | - | - | 27,00 | - | 29,00 | - | 29,00 | - | - | 29,00 | - |
| Datum van publicatie | 05-02-20 | 30-07-20 | 03-08-21 | 01-11-21 | 07-02-22 | 10-05-22 | 04-08-22 | 04-08-22 | 04-11-22 | 07-02-23 | 10-05-23 | 03-08-23 | 03-08-23 | 01-11-23 | 07-02-24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 20.762 | 287.019 | 335.084 | 339.194 | 403.083 | 329.864 | 360.528 | 391.362 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 52.722 | 29.387 | 75.185 | 31.487 | 95.169 | -21.950 | 60.937 | 72.749 |
| ROE (netto-inkomsten/eigen vermogen) | 10,1% | 6,8% | 7,3% | 7,1% | 10,2% | 7,83% | 8,01% | 8,94% |
| ROA (netto-inkomsten/totale activa) | 5,83% | 6,59% | 6,97% | 7,26% | 9,89% | 6,93% | 6,38% | 6,98% |
| Totale activa 1 | 1.150.762 | 713.437 | 751.060 | 738.025 | 820.605 | 959.767 | 1.142.462 | 1.175.022 |
| Nettoactief per aandeel 2 | 1.263 | 1.300 | 1.372 | 1.419 | 1.556 | 1.614 | 1.688 | 1.780 |
| Cashflow per aandeel 2 | 159,0 | 126,0 | 134,0 | 134,0 | 190,0 | 159,0 | 169,0 | 199,0 |
| Capex 1 | 8.163 | 10.115 | 13.244 | 17.692 | 17.213 | 33.600 | 21.800 | 21.300 |
| Capex/omzet | 2,67% | 3,18% | 3,76% | 4,44% | 3,89% | 7,14% | 4,51% | 4,18% |
| Datum van publicatie | 05-02-20 | 04-02-21 | 07-02-22 | 07-02-23 | 07-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
12
Laatste slotkoers
2.630
JPY
Gemiddelde koersdoel
3.067
JPY
Spread / Gemiddelde doel
+16,60%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +10,97% | 8,94 mld. | |
| +5,31% | 70,44 mld. | |
| -16,83% | 4,75 mld. | |
| +43,48% | 4,5 mld. | |
| +3,20% | 3,85 mld. | |
| +18,82% | 2,38 mld. | |
| -21,36% | 2,34 mld. | |
| -29,67% | 2,2 mld. | |
| +8,38% | 1,96 mld. | |
| +3,90% | 1,65 mld. |
- Beurs
- Aandelen
- Koers 4151
- Financiën Kyowa Kirin Co. Ltd.
