MATSUKIYOCOCOKARA & CO. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.212 JPY | -0,67% |
|
-0,74% | -11,41% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 378.636 | 403.395 | 506.714 | 612.670 | 977.203 | 922.694 | - | - |
| Bedrijfswaarde 1 | 341.076 | 399.207 | 491.897 | 561.071 | 903.391 | 827.278 | 796.438 | 761.498 |
| K/w-verhouding | 15,4 x | 15,4 x | 23,5 x | 15,3 x | 24,3 x | 17,7 x | 16,7 x | 15,5 x |
| Dividendrendement | 1,76% | 1,78% | 1,42% | 1,61% | 1,21% | 1,56% | 1,7% | 1,81% |
| Marktkapitalisatie/omzet | 0,66 x | 0,68 x | 0,91 x | 0,84 x | 1,03 x | 0,9 x | 0,86 x | 0,83 x |
| Bedrijfswaarde/omzet | 0,59 x | 0,68 x | 0,88 x | 0,77 x | 0,95 x | 0,81 x | 0,74 x | 0,69 x |
| Bedrijfswaarde/EBITDA | 7,71 x | 8,68 x | 12,3 x | 10,7 x | 10,9 x | 8,6 x | 7,77 x | 7,06 x |
| Bedrijfswaarde/FCF | 28,8 x | 25,2 x | 22,1 x | 23,1 x | 20,4 x | 19,2 x | 14,8 x | 13,2 x |
| FCF Yield | 3,47% | 3,96% | 4,52% | 4,34% | 4,91% | 5,21% | 6,76% | 7,55% |
| Price to Book | 1,81 x | 1,76 x | 2,05 x | 1,32 x | 2,03 x | 1,79 x | 1,66 x | 1,54 x |
| Aantal aandelen (in duizenden) | 308.252 | 307.935 | 308.345 | 423.993 | 418.204 | 417.131 | - | - |
| Referentieprijs 2 | 1.228 | 1.310 | 1.643 | 1.445 | 2.337 | 2.212 | 2.212 | 2.212 |
| Datum van publicatie | 10-05-19 | 13-05-20 | 13-05-21 | 13-05-22 | 12-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 575.991 | 590.593 | 556.907 | 729.969 | 951.247 | 1.026.274 | 1.070.605 | 1.109.378 |
| EBITDA 1 | 44.261 | 45.966 | 40.111 | 52.459 | 83.116 | 96.177 | 102.541 | 107.928 |
| Bedrijfsresultaat (EBIT) 1 | 36.028 | 37.563 | 31.533 | 41.407 | 62.276 | 76.642 | 82.815 | 88.698 |
| Operationele Marge | 6,25% | 6,36% | 5,66% | 5,67% | 6,55% | 7,47% | 7,74% | 8% |
| Resultaat voor belastingen (EBT) 1 | 37.369 | 39.078 | 32.617 | 49.629 | 64.908 | 80.730 | 85.959 | 92.303 |
| Nettowinst (verlies) 1 | 25.035 | 26.176 | 21.568 | 34.588 | 40.545 | 52.286 | 55.329 | 59.681 |
| Nettomarge | 4,35% | 4,43% | 3,87% | 4,74% | 4,26% | 5,09% | 5,17% | 5,38% |
| WPA 2 | 79,81 | 85,01 | 70,04 | 94,38 | 96,02 | 125,0 | 132,4 | 142,6 |
| Free Cash Flow 1 | 11.846 | 15.820 | 22.245 | 24.327 | 44.392 | 43.088 | 53.815 | 57.529 |
| FCF-marge | 2,06% | 2,68% | 3,99% | 3,33% | 4,67% | 4,2% | 5,03% | 5,19% |
| Kasstroomconversie (ebitda) | 26,76% | 34,42% | 55,46% | 46,37% | 53,41% | 44,8% | 52,48% | 53,3% |
| Kasstroomconversie (nettowinst) | 47,32% | 60,44% | 103,14% | 70,33% | 109,49% | 82,41% | 97,26% | 96,4% |
| Dividend per aandeel 2 | 21,67 | 23,33 | 23,33 | 23,33 | 28,33 | 34,53 | 37,61 | 39,94 |
| Datum van publicatie | 10-05-19 | 13-05-20 | 13-05-21 | 13-05-22 | 12-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 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 | 300.415 | 273.846 | 139.517 | 277.003 | 230.854 | 222.112 | 227.209 | 237.866 | 465.075 | 249.201 | 236.971 | 248.222 | 259.544 | 507.766 | 262.567 | 255.526 | 260.950 | 271.650 | 275.850 | 268.650 |
| EBITDA | - | - | 10.640 | - | 17.063 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 18.424 | 14.496 | 8.429 | 15.785 | 12.010 | 13.612 | 12.360 | 15.962 | 28.322 | 20.036 | 13.918 | 17.450 | 20.104 | 37.554 | 21.194 | 17.577 | 19.500 | 22.050 | 23.600 | 20.100 |
| Operationele Marge | 6,13% | 5,29% | 6,04% | 5,7% | 5,2% | 6,13% | 5,44% | 6,71% | 6,09% | 8,04% | 5,87% | 7,03% | 7,75% | 7,4% | 8,07% | 6,88% | 7,47% | 8,12% | 8,56% | 7,48% |
| Resultaat voor belastingen (EBT) | 19.305 | 14.665 | - | 15.905 | 23.526 | - | 13.360 | - | 30.153 | 21.298 | - | 18.451 | - | 40.323 | 24.892 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 12.952 | 9.729 | 5.088 | 10.305 | 18.458 | 5.825 | 7.930 | 10.574 | 18.504 | 13.755 | 8.286 | 11.997 | 13.841 | 25.838 | 16.456 | 10.146 | 13.400 | 14.800 | 16.100 | 13.050 |
| Nettomarge | 4,31% | 3,55% | 3,65% | 3,72% | 8% | 2,62% | 3,49% | 4,45% | 3,98% | 5,52% | 3,5% | 4,83% | 5,33% | 5,09% | 6,27% | 3,97% | 5,14% | 5,45% | 5,84% | 4,86% |
| WPA 2 | 42,07 | 31,60 | 16,65 | 33,66 | 49,24 | - | 18,70 | - | 43,69 | 32,57 | - | 28,69 | 33,10 | 61,79 | 39,41 | 25,12 | - | - | - | - |
| Dividend per aandeel 2 | 11,67 | 11,67 | - | 11,67 | - | - | - | - | 13,33 | - | - | - | 16,67 | 16,67 | - | 17,00 | - | 17,00 | - | 17,00 |
| Datum van publicatie | 13-11-19 | 13-11-20 | 15-11-21 | 15-11-21 | 14-02-22 | 13-05-22 | 12-08-22 | 14-11-22 | 14-11-22 | 14-02-23 | 12-05-23 | 10-08-23 | 14-11-23 | 14-11-23 | 14-02-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 37.560 | 4.188 | 14.817 | 51.599 | 73.812 | 95.416 | 126.256 | 161.196 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 11.846 | 15.820 | 22.245 | 24.327 | 44.392 | 43.088 | 53.815 | 57.529 |
| ROE (netto-inkomsten/eigen vermogen) | 12,1% | 11,9% | 9,07% | 9,7% | 8,6% | 10,5% | 10,3% | 10,3% |
| ROA (netto-inkomsten/totale activa) | 12,3% | 11,9% | 9,46% | 8,75% | 9,92% | 9,36% | 9,52% | 9,7% |
| Totale activa 1 | 203.439 | 219.350 | 227.989 | 395.217 | 408.624 | 558.659 | 581.260 | 615.255 |
| Nettoactief per aandeel 2 | 680,0 | 745,0 | 800,0 | 1.095 | 1.154 | 1.239 | 1.334 | 1.435 |
| Cashflow per aandeel 2 | 103,0 | 109,0 | 84,00 | 125,0 | 130,0 | 162,0 | 176,0 | 190,0 |
| Capex 1 | 10.051 | 8.944 | 3.630 | 11.916 | 19.853 | 22.625 | 22.550 | 22.763 |
| Capex/omzet | 1,74% | 1,51% | 0,65% | 1,63% | 2,09% | 2,2% | 2,11% | 2,05% |
| Datum van publicatie | 10-05-19 | 13-05-20 | 13-05-21 | 13-05-22 | 12-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
11
Laatste slotkoers
2.212
JPY
Gemiddelde koersdoel
3.103
JPY
Spread / Gemiddelde doel
+40,27%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -11,41% | 5,86 mld. | |
| -32,21% | 15,27 mld. | |
| -31,97% | 10,84 mld. | |
| -30,42% | 6,06 mld. | |
| +8,14% | 6,04 mld. | |
| -0,88% | 4,71 mld. | |
| +52,19% | 4,29 mld. | |
| -12,31% | 3,61 mld. | |
| -14,86% | 3,33 mld. | |
| -6,93% | 3,01 mld. |
- Beurs
- Aandelen
- Koers 3088
- Financiën MatsukiyoCocokara & Co.
