MABUCHI MOTOR CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.470 JPY | +1,13% |
|
+1,35% | +5,58% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 275.527 | 296.433 | 245.504 | 241.395 | 299.431 | 315.315 | - | - |
| Bedrijfswaarde 1 | 163.492 | 185.295 | 140.125 | 139.395 | 183.657 | 214.365 | 214.017 | 218.549 |
| K/w-verhouding | 19,4 x | 33,1 x | 17,5 x | 16,9 x | 16,6 x | 19,4 x | 18,1 x | 16,3 x |
| Dividendrendement | 3,25% | 3% | 3,03% | 3,61% | 3,21% | 3,08% | 3,24% | 3,38% |
| Marktkapitalisatie/omzet | 2,09 x | 2,55 x | 1,82 x | 1,54 x | 1,68 x | 1,66 x | 1,57 x | 1,49 x |
| Bedrijfswaarde/omzet | 1,24 x | 1,59 x | 1,04 x | 0,89 x | 1,03 x | 1,13 x | 1,06 x | 1,03 x |
| Bedrijfswaarde/EBITDA | 6,26 x | 8,48 x | 5,89 x | 6,14 x | 6,47 x | 6,61 x | 5,99 x | 5,77 x |
| Bedrijfswaarde/FCF | 19,6 x | 18,2 x | -33,1 x | -532 x | 11,4 x | 9,86 x | 13 x | 12,4 x |
| FCF Yield | 5,09% | 5,49% | -3,02% | -0,19% | 8,78% | 10,1% | 7,68% | 8,04% |
| Price to Book | 1,12 x | 1,24 x | 0,96 x | 0,86 x | 0,98 x | 1,03 x | 1 x | 0,97 x |
| Aantal aandelen (in duizenden) | 132.784 | 131.895 | 129.213 | 129.261 | 128.017 | 127.684 | - | - |
| Referentieprijs 2 | 2.075 | 2.248 | 1.900 | 1.868 | 2.339 | 2.470 | 2.470 | 2.470 |
| Datum van publicatie | 13-02-20 | 12-02-21 | 14-02-22 | 14-02-23 | 14-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 131.807 | 116.432 | 134.595 | 156.706 | 178.663 | 189.533 | 201.474 | 211.341 |
| EBITDA 1 | 26.125 | 21.839 | 23.774 | 22.714 | 28.376 | 32.443 | 35.744 | 37.872 |
| Bedrijfsresultaat (EBIT) 1 | 17.544 | 12.900 | 13.800 | 10.824 | 15.544 | 18.747 | 21.630 | 23.913 |
| Operationele Marge | 13,31% | 11,08% | 10,25% | 6,91% | 8,7% | 9,89% | 10,74% | 11,31% |
| Resultaat voor belastingen (EBT) 1 | 20.179 | 13.901 | 20.102 | 20.764 | 26.028 | 22.271 | 23.995 | 26.238 |
| Nettowinst (verlies) 1 | 14.234 | 8.987 | 14.251 | 14.295 | 18.212 | 16.240 | 17.291 | 18.817 |
| Nettomarge | 10,8% | 7,72% | 10,59% | 9,12% | 10,19% | 8,57% | 8,58% | 8,9% |
| WPA 2 | 107,0 | 67,82 | 108,4 | 110,4 | 141,2 | 127,6 | 136,6 | 151,2 |
| Free Cash Flow 1 | 8.326 | 10.179 | -4.227 | -262 | 16.133 | 21.738 | 16.439 | 17.562 |
| FCF-marge | 6,32% | 8,74% | -3,14% | -0,17% | 9,03% | 11,47% | 8,16% | 8,31% |
| Kasstroomconversie (ebitda) | 31,87% | 46,61% | - | - | 56,85% | 67% | 45,99% | 46,37% |
| Kasstroomconversie (nettowinst) | 58,49% | 113,26% | - | - | 88,58% | 133,86% | 95,07% | 93,33% |
| Dividend per aandeel 2 | 67,50 | 67,50 | 57,50 | 67,50 | 75,00 | 76,11 | 80,10 | 83,50 |
| Datum van publicatie | 13-02-20 | 12-02-21 | 14-02-22 | 14-02-23 | 14-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 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 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 48.840 | 69.296 | 32.039 | 33.260 | 35.179 | 36.731 | 71.910 | 42.658 | 42.138 | 38.817 | 42.769 | 81.586 | 47.500 | 49.577 | 45.056 | 48.551 | 49.460 | 51.371 | 50.600 |
| EBITDA 1 | - | - | - | - | - | - | 9.511 | - | - | - | - | 10.321 | - | - | 7.500 | 7.700 | 8.900 | 8.500 | - |
| Bedrijfsresultaat (EBIT) 1 | 3.509 | 8.648 | 2.470 | 2.682 | 2.704 | 1.133 | 3.837 | 3.591 | 3.396 | 1.819 | 2.333 | 4.152 | 4.655 | 6.737 | 3.892 | 4.741 | 5.111 | 5.387 | 5.450 |
| Operationele Marge | 7,18% | 12,48% | 7,71% | 8,06% | 7,69% | 3,08% | 5,34% | 8,42% | 8,06% | 4,69% | 5,45% | 5,09% | 9,8% | 13,59% | 8,64% | 9,76% | 10,33% | 10,49% | 10,77% |
| Resultaat voor belastingen (EBT) 1 | 3.136 | 11.922 | 3.318 | 4.862 | 4.844 | - | 11.992 | 7.512 | 1.260 | 4.583 | 8.759 | 13.342 | 7.294 | - | 9.220 | 5.900 | 6.000 | 5.900 | 6.400 |
| Nettowinst (verlies) 1 | 860 | 8.501 | 2.464 | 3.286 | 3.058 | 5.368 | 8.426 | 5.817 | 52 | 3.448 | 6.674 | 10.122 | 5.242 | 2.848 | 6.733 | 3.885 | 4.235 | 3.207 | 4.700 |
| Nettomarge | 1,76% | 12,27% | 7,69% | 9,88% | 8,69% | 14,61% | 11,72% | 13,64% | 0,12% | 8,88% | 15,6% | 12,41% | 11,04% | 5,74% | 14,94% | 8% | 8,56% | 6,24% | 9,29% |
| WPA 2 | 6,480 | 64,55 | 18,74 | 25,08 | 23,48 | 41,46 | 64,94 | 44,98 | 0,4750 | 26,68 | 51,62 | 78,29 | 40,56 | 22,36 | 52,61 | 25,54 | 29,07 | 22,22 | 31,33 |
| Dividend per aandeel 2 | 33,50 | 28,50 | - | 29,00 | - | 33,50 | 33,50 | - | 34,00 | - | 33,50 | 33,50 | - | 75,00 | - | 38,00 | - | 38,00 | - |
| Datum van publicatie | 13-08-20 | 12-08-21 | 02-11-21 | 14-02-22 | 28-04-22 | 12-08-22 | 12-08-22 | 02-11-22 | 14-02-23 | 27-04-23 | 10-08-23 | 10-08-23 | 02-11-23 | 14-02-24 | 26-04-24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 112.035 | 111.138 | 105.379 | 102.000 | 115.774 | 100.950 | 101.298 | 96.766 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 8.326 | 10.179 | -4.227 | -262 | 16.133 | 21.738 | 16.439 | 17.562 |
| ROE (netto-inkomsten/eigen vermogen) | 5,8% | 3,7% | 5,7% | 5,3% | 6,6% | 5,36% | 5,6% | 6,01% |
| ROA (netto-inkomsten/totale activa) | 7,77% | 4,78% | 7,14% | 7,24% | 8,02% | 7% | 6,52% | 7,21% |
| Totale activa 1 | 183.092 | 188.179 | 199.624 | 197.549 | 227.073 | 231.995 | 265.287 | 261.091 |
| Nettoactief per aandeel 2 | 1.845 | 1.812 | 1.988 | 2.167 | 2.381 | 2.409 | 2.479 | 2.549 |
| Cashflow per aandeel 2 | 171,0 | 135,0 | 184,0 | 202,0 | 250,0 | 232,0 | 260,0 | 297,0 |
| Capex 1 | 17.504 | 8.562 | 9.622 | 9.648 | 13.006 | 16.903 | 14.000 | 14.000 |
| Capex/omzet | 13,28% | 7,35% | 7,15% | 6,16% | 7,28% | 8,92% | 6,95% | 6,62% |
| Datum van publicatie | 13-02-20 | 12-02-21 | 14-02-22 | 14-02-23 | 14-02-24 | - | - | - |
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
2.470
JPY
Gemiddelde koersdoel
2.718
JPY
Spread / Gemiddelde doel
+10,04%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +5,58% | 2,06 mld. | |
| +4,53% | 150 mld. | |
| +18,99% | 130 mld. | |
| +33,09% | 128 mld. | |
| +9,46% | 60,91 mld. | |
| +1,01% | 38,51 mld. | |
| +93,59% | 34,82 mld. | |
| +5,04% | 32,09 mld. | |
| -11,73% | 31,4 mld. | |
| +27,37% | 27,26 mld. |
- Beurs
- Aandelen
- Koers 6592
- Financiën Mabuchi Motor Co., Ltd.
