LIXIL CORPORATION Toevoegen aan een lijst
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.696 JPY | -1,31% |
|
+1,41% | -3,66% |
| 28/05 | Lixil neemt Aisins douchetoiletactiviteiten over voor 2 miljard Yen | MT |
| 06/05 | LIXIL CORPORATION : Jefferies & Co. is positief over | ZM |
Totale waarde
| Fiscaal tijdperk: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 390.185 | 892.053 | 665.796 | 624.928 | 538.990 | 493.693 | - | - |
| Bedrijfswaarde 1 | 1.126.874 | 1.376.497 | 1.090.095 | 1.136.651 | 1.091.690 | 1.075.925 | 1.087.257 | 1.090.781 |
| K/w-verhouding | 31,2 x | 27 x | 13,7 x | 39,2 x | -38,8 x | 50,4 x | 19 x | 14,8 x |
| Dividendrendement | 5,2% | 2,44% | 3,71% | 4,13% | 4,79% | 5,24% | 5,3% | 5,43% |
| Marktkapitalisatie/omzet | 0,23 x | 0,65 x | 0,47 x | 0,42 x | 0,36 x | 0,32 x | 0,31 x | 0,31 x |
| Bedrijfswaarde/omzet | 0,67 x | 1 x | 0,76 x | 0,76 x | 0,74 x | 0,7 x | 0,69 x | 0,68 x |
| Bedrijfswaarde/EBITDA | 7,79 x | 11,4 x | 7,26 x | 10,6 x | 10,4 x | 9,4 x | 8,03 x | 7,62 x |
| Bedrijfswaarde/FCF | 9,68 x | 16,1 x | 11,7 x | -79,4 x | 60,3 x | 55,5 x | 25,8 x | 21 x |
| FCF Yield | 10,3% | 6,21% | 8,58% | -1,26% | 1,66% | 1,8% | 3,88% | 4,76% |
| Price to Book | 0,78 x | 1,62 x | 1,09 x | 1 x | 0,84 x | 0,8 x | 0,8 x | 0,79 x |
| Aantal aandelen (in duizenden) | 290.101 | 290.098 | 290.740 | 287.059 | 287.155 | 287.281 | - | - |
| Referentieprijs 2 | 1.345 | 3.075 | 2.290 | 2.177 | 1.877 | 1.718 | 1.718 | 1.718 |
| Datum van publicatie | 29-05-20 | 30-04-21 | 28-04-22 | 28-04-23 | 30-04-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.694.439 | 1.378.255 | 1.428.578 | 1.495.987 | 1.483.200 | 1.544.856 | 1.573.333 | 1.602.522 |
| EBITDA 1 | 144.678 | 120.628 | 150.193 | 106.803 | 104.500 | 114.426 | 135.382 | 143.066 |
| Bedrijfsresultaat (EBIT) 1 | 39.121 | 35.842 | 69.471 | 24.903 | 16.400 | 27.611 | 46.300 | 55.956 |
| Operationele Marge | 2,31% | 2,6% | 4,86% | 1,66% | 1,11% | 1,79% | 2,94% | 3,49% |
| Resultaat voor belastingen (EBT) 1 | 46.811 | 33.804 | 67.262 | 19.759 | 6.700 | 16.276 | 37.399 | 46.981 |
| Nettowinst (verlies) 1 | 12.518 | 33.048 | 48.603 | 15.991 | -13.908 | 9.480 | 25.167 | 32.267 |
| Nettomarge | 0,74% | 2,4% | 3,4% | 1,07% | -0,94% | 0,61% | 1,6% | 2,01% |
| WPA 2 | 43,15 | 113,9 | 167,2 | 55,54 | -48,43 | 34,10 | 90,27 | 116,0 |
| Free Cash Flow 1 | 116.387 | 85.462 | 93.491 | -14.314 | 18.100 | 19.392 | 42.222 | 51.935 |
| FCF-marge | 6,87% | 6,2% | 6,54% | -0,96% | 1,22% | 1,26% | 2,68% | 3,24% |
| Kasstroomconversie (ebitda) | 80,45% | 70,85% | 62,25% | - | 17,32% | 16,95% | 31,19% | 36,3% |
| Kasstroomconversie (nettowinst) | 929,76% | 258,6% | 192,36% | - | - | 204,55% | 167,77% | 160,95% |
| Dividend per aandeel 2 | 70,00 | 75,00 | 85,00 | 90,00 | 90,00 | 90,00 | 91,11 | 93,33 |
| Datum van publicatie | 29-05-20 | 30-04-21 | 28-04-22 | 28-04-23 | 30-04-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2021 S1 | 2021 S2 | 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 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 660.476 | 717.779 | 696.213 | 378.192 | 354.173 | 732.365 | 360.291 | 372.359 | 732.650 | 391.167 | 372.170 | 763.337 | 359.157 | 373.092 | 732.249 | 390.689 | 360.300 | 376.920 | 390.800 | 770.000 | 411.340 | 380.500 |
| EBITDA 1 | - | - | 77.282 | 43.074 | 29.837 | 72.911 | 32.007 | 18.288 | 50.295 | 35.489 | 21.019 | 56.508 | 22.112 | 24.247 | 46.359 | 39.446 | 17.500 | 21.000 | 24.000 | - | 35.500 | 27.000 |
| Bedrijfsresultaat (EBIT) 1 | 11.976 | 23.866 | 37.161 | 22.792 | 9.518 | 32.310 | 12.067 | -2.028 | 10.039 | 14.201 | 663 | 14.864 | 2.425 | 4.206 | 6.631 | 18.828 | -9.059 | 5.560 | 7.500 | 11.000 | 15.720 | 1.840 |
| Operationele Marge | 1,81% | 3,32% | 5,34% | 6,03% | 2,69% | 4,41% | 3,35% | -0,54% | 1,37% | 3,63% | 0,18% | 1,95% | 0,68% | 1,13% | 0,91% | 4,82% | -2,51% | 1,48% | 1,92% | 1,43% | 3,82% | 0,48% |
| Resultaat voor belastingen (EBT) 1 | 10.678 | 23.126 | 35.593 | 22.846 | 8.823 | 31.669 | 12.031 | -2.036 | 9.995 | 11.427 | -1.663 | 9.764 | 378 | 2.267 | 2.645 | 16.531 | -12.512 | 2.400 | 3.850 | 4.000 | 14.525 | -800 |
| Nettowinst (verlies) 1 | 10.869 | 22.179 | 25.707 | 15.794 | 7.102 | 22.896 | 5.734 | -2.024 | 3.710 | 7.309 | 4.972 | 12.281 | 377 | 112 | 489 | 6.292 | -20.689 | 1.375 | 2.325 | 2.000 | 8.600 | -575 |
| Nettomarge | 1,65% | 3,09% | 3,69% | 4,18% | 2,01% | 3,13% | 1,59% | -0,54% | 0,51% | 1,87% | 1,34% | 1,61% | 0,1% | 0,03% | 0,07% | 1,61% | -5,74% | 0,36% | 0,59% | 0,26% | 2,09% | -0,15% |
| WPA 2 | 37,47 | - | 88,46 | 54,33 | 24,42 | 78,75 | 19,79 | -6,940 | 12,85 | 25,39 | 17,30 | 42,69 | 1,310 | 0,3900 | 1,700 | 21,92 | -72,05 | 3,700 | 11,83 | - | 25,39 | -5,230 |
| Dividend per aandeel 2 | 35,00 | - | 40,00 | - | 45,00 | 45,00 | - | 45,00 | 45,00 | - | 45,00 | 45,00 | - | 45,00 | 45,00 | - | 45,00 | - | 45,00 | - | - | 45,00 |
| Datum van publicatie | 30-10-20 | 30-04-21 | 29-10-21 | 31-01-22 | 28-04-22 | 28-04-22 | 29-07-22 | 31-10-22 | 31-10-22 | 31-01-23 | 28-04-23 | 28-04-23 | 28-07-23 | 31-10-23 | 31-10-23 | 31-01-24 | 30-04-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 736.689 | 484.444 | 424.299 | 511.723 | 552.700 | 582.233 | 593.564 | 597.089 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 5,092 x | 4,016 x | 2,825 x | 4,791 x | 5,289 x | 5,088 x | 4,384 x | 4,174 x |
| Free Cash Flow 1 | 116.387 | 85.462 | 93.491 | -14.314 | 18.100 | 19.392 | 42.222 | 51.935 |
| ROE (netto-inkomsten/eigen vermogen) | 2,4% | 6,3% | 8,3% | 2,6% | -2,2% | 1,69% | 4,37% | 5,58% |
| ROA (netto-inkomsten/totale activa) | 2,26% | 1,76% | 3,82% | 1,09% | 0,36% | 1,03% | 1,7% | 2,27% |
| Totale activa 1 | 555.031 | 1.873.809 | 1.273.460 | 1.471.479 | -3.902.904 | 917.424 | 1.480.417 | 1.423.544 |
| Nettoactief per aandeel 2 | 1.731 | 1.903 | 2.106 | 2.179 | 2.238 | 2.160 | 2.161 | 2.181 |
| Cashflow per aandeel 2 | 407,0 | 406,0 | 445,0 | 340,0 | 235,0 | 283,0 | 357,0 | 385,0 |
| Capex 1 | 68.635 | 65.581 | 61.462 | 77.597 | 60.955 | 62.000 | 57.500 | 57.500 |
| Capex/omzet | 4,05% | 4,76% | 4,3% | 5,19% | 4,11% | 4,01% | 3,65% | 3,59% |
| Datum van publicatie | 29-05-20 | 30-04-21 | 28-04-22 | 28-04-23 | 30-04-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
9
Laatste slotkoers
1.718
JPY
Gemiddelde koersdoel
1.866
JPY
Spread / Gemiddelde doel
+8,56%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -3,66% | 3,09 mld. | |
| +1,45% | 31,1 mld. | |
| +32,96% | 19,72 mld. | |
| -18,23% | 16,66 mld. | |
| -2,24% | 14,44 mld. | |
| -9,96% | 8,1 mld. | |
| -16,10% | 7,99 mld. | |
| -14,88% | 7,1 mld. | |
| +30,05% | 7,1 mld. | |
| +1,95% | 7,08 mld. |
- Beurs
- Aandelen
- Koers 5938
- Financiën LIXIL Corporation
