MEGACHIPS CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.935 JPY | +7,96% |
|
+6,64% | -15,92% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 36.975 | 33.841 | 76.823 | 68.418 | 62.769 | 71.453 | - | - |
| Bedrijfswaarde 1 | 79.584 | 45.077 | 60.206 | 42.649 | 43.504 | 70.832 | 52.132 | 48.740 |
| K/w-verhouding | -21,4 x | -18,9 x | 3,67 x | 2,8 x | 8,85 x | 16 x | 15,3 x | 11,6 x |
| Dividendrendement | 1% | 1,09% | 2,27% | 2,38% | 2,75% | 2,84% | 2,29% | 2,29% |
| Marktkapitalisatie/omzet | 0,39 x | 0,51 x | 0,92 x | 0,91 x | 0,89 x | 1,22 x | 1,12 x | 1,03 x |
| Bedrijfswaarde/omzet | 0,84 x | 0,69 x | 0,72 x | 0,57 x | 0,62 x | 1,22 x | 0,81 x | 0,7 x |
| Bedrijfswaarde/EBITDA | 13,9 x | 7,27 x | 8,68 x | 5,81 x | 6,76 x | 8,71 x | 7,23 x | 5,43 x |
| Bedrijfswaarde/FCF | -4,91 x | 1,75 x | 2,67 x | 2,15 x | -10,2 x | 14,4 x | 8,15 x | 12,3 x |
| FCF Yield | -20,4% | 57% | 37,4% | 46,5% | -9,84% | 6,96% | 12,3% | 8,11% |
| Price to Book | 1,41 x | 1,21 x | 1,54 x | 1,07 x | 0,84 x | 0,69 x | 0,92 x | 0,87 x |
| Aantal aandelen (in duizenden) | 21.763 | 21.763 | 21.763 | 18.100 | 19.195 | 18.158 | - | - |
| Referentieprijs 2 | 1.699 | 1.555 | 3.530 | 3.780 | 3.270 | 3.935 | 3.935 | 3.935 |
| Datum van publicatie | 10-05-19 | 13-05-20 | 14-05-21 | 13-05-22 | 12-05-23 | 10-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 95.145 | 65.764 | 83.815 | 75.256 | 70.722 | 57.942 | 63.972 | 69.698 |
| EBITDA 1 | 5.719 | 6.199 | 6.937 | 7.338 | 6.435 | 6.244 | 7.213 | 8.978 |
| Bedrijfsresultaat (EBIT) 1 | 573 | 972 | 5.025 | 7.030 | 6.029 | 5.483 | 5.953 | 7.480 |
| Operationele Marge | 0,6% | 1,48% | 6% | 9,34% | 8,52% | 9,46% | 9,31% | 10,73% |
| Resultaat voor belastingen (EBT) 1 | -1.054 | -1.965 | 26.834 | 36.361 | 10.272 | 8.223 | 7.894 | 10.695 |
| Nettowinst (verlies) 1 | -1.727 | -1.792 | 20.920 | 27.544 | 7.086 | 4.486 | 4.713 | 6.196 |
| Nettomarge | -1,82% | -2,72% | 24,96% | 36,6% | 10,02% | 7,74% | 7,37% | 8,89% |
| WPA 2 | -79,40 | -82,35 | 961,3 | 1.349 | 369,4 | 242,3 | 257,9 | 339,2 |
| Free Cash Flow 1 | -16.201 | 25.715 | 22.536 | 19.824 | -4.279 | 3.785 | 6.398 | 3.951 |
| FCF-marge | -17,03% | 39,1% | 26,89% | 26,34% | -6,05% | 5,99% | 10% | 5,67% |
| Kasstroomconversie (ebitda) | - | 414,84% | 324,89% | 270,15% | - | 60,62% | 88,71% | 44,01% |
| Kasstroomconversie (nettowinst) | - | - | 107,73% | 71,97% | - | 104,1% | 135,75% | 63,77% |
| Dividend per aandeel 2 | 17,00 | 17,00 | 80,00 | 90,00 | 90,00 | 110,0 | 90,00 | 90,00 |
| Datum van publicatie | 10-05-19 | 13-05-20 | 14-05-21 | 13-05-22 | 12-05-23 | 10-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 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 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 34.282 | 31.482 | 45.912 | 37.903 | 21.568 | 38.903 | 22.473 | 13.880 | 36.353 | 14.925 | 21.074 | 35.999 | 20.071 | 14.652 | 34.723 | 17.290 | 19.211 | 36.501 | 11.100 | 10.341 | 21.441 | 12.400 | 16.300 | 20.600 | 14.300 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 30 | 942 | 2.398 | 2.627 | 2.477 | 4.112 | 1.750 | 1.168 | 2.918 | 1.115 | 2.452 | 3.567 | 1.975 | 487 | 2.462 | 1.586 | 2.136 | 3.722 | 735 | 1.026 | 1.761 | 1.000 | 1.800 | 2.200 | 1.200 |
| Operationele Marge | 0,09% | 2,99% | 5,22% | 6,93% | 11,48% | 10,57% | 7,79% | 8,41% | 8,03% | 7,47% | 11,64% | 9,91% | 9,84% | 3,32% | 7,09% | 9,17% | 11,12% | 10,2% | 6,62% | 9,92% | 8,21% | 8,06% | 11,04% | 10,68% | 8,39% |
| Resultaat voor belastingen (EBT) | -378 | - | 2.984 | - | 2.428 | 3.724 | 31.271 | - | - | 1.630 | - | 4.192 | 2.618 | - | - | 1.555 | - | 3.109 | 806 | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | -859 | - | 2.199 | - | 1.541 | 2.286 | 23.962 | 1.296 | - | 1.180 | 1.706 | 2.886 | 1.792 | 2.408 | - | 952 | 737 | 1.689 | 398 | 2.399 | - | 500 | 1.200 | 1.500 | 900 |
| Nettomarge | -2,51% | - | 4,79% | - | 7,14% | 5,88% | 106,63% | 9,34% | - | 7,91% | 8,1% | 8,02% | 8,93% | 16,43% | - | 5,51% | 3,84% | 4,63% | 3,59% | 23,2% | - | 4,03% | 7,36% | 7,28% | 6,29% |
| WPA | -39,49 | - | 101,1 | - | - | 108,2 | 1.155 | - | - | 61,58 | - | 150,6 | 93,36 | - | - | 50,21 | - | 90,39 | 21,95 | - | - | - | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 01-11-19 | 13-05-20 | 30-10-20 | 14-05-21 | 05-11-21 | 05-11-21 | 04-02-22 | 13-05-22 | 13-05-22 | 05-08-22 | 08-11-22 | 08-11-22 | 03-02-23 | 12-05-23 | 12-05-23 | 04-08-23 | 08-11-23 | 08-11-23 | 09-02-24 | 10-05-24 | 10-05-24 | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 42.609 | 11.236 | - | - | - | - | - | - |
| Nettokaspositie 1 | - | - | 16.617 | 25.769 | 19.265 | 17.057 | 19.320 | 22.713 |
| Hefboom (schuld/ebitda) | 7,451 x | 1,813 x | - | - | - | - | - | - |
| Free Cash Flow 1 | -16.201 | 25.715 | 22.536 | 19.824 | -4.279 | 3.785 | 6.399 | 3.951 |
| ROE (netto-inkomsten/eigen vermogen) | -6% | -6,6% | 53,6% | 46,9% | 10% | 5,1% | 6,15% | 7,55% |
| ROA (netto-inkomsten/totale activa) | 0,54% | 0,78% | 5,32% | 9,55% | 8,17% | 3,21% | 6,55% | 8,05% |
| Totale activa 1 | -320.992 | -230.414 | 392.988 | 288.287 | 86.679 | 139.948 | 71.959 | 76.968 |
| Nettoactief per aandeel 2 | 1.205 | 1.290 | 2.299 | 3.517 | 3.883 | 5.640 | 4.282 | 4.531 |
| Cashflow per aandeel 2 | 114,0 | 116,0 | 1.064 | 1.398 | 426,0 | 271,0 | 307,0 | 413,0 |
| Capex 1 | 1.018 | 845 | 650 | 788 | 946 | 1.500 | 1.550 | 1.550 |
| Capex/omzet | 1,07% | 1,28% | 0,78% | 1,05% | 1,34% | 2,37% | 2,42% | 2,22% |
| Datum van publicatie | 10-05-19 | 13-05-20 | 14-05-21 | 13-05-22 | 12-05-23 | 10-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
3
Laatste slotkoers
3.935
JPY
Gemiddelde koersdoel
5.600
JPY
Spread / Gemiddelde doel
+42,31%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -15,92% | 458 mln. | |
| +7,88% | 53,69 mld. | |
| -17,99% | 14,79 mld. | |
| +13,73% | 11,02 mld. | |
| +7,95% | 8,92 mld. | |
| +21,86% | 8,7 mld. | |
| +41,91% | 8,31 mld. | |
| -10,55% | 8,12 mld. | |
| -11,91% | 6,93 mld. | |
| -12,27% | 6,92 mld. |
- Beurs
- Aandelen
- Koers 6875
- Financiën MegaChips Corporation
