MERCARI, INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.780 JPY | -0,22% |
|
+2,83% | -31,89% |
| 03/04 | Mercari geeft 207 miljoen yen aan aandelen uit als Restricted Stock Compensation | MT |
| 27/03 | Mercari gaat nul verkoopkosten aanbieden | CI |
Totale waarde
| Fiscaal tijdperk: Giugno | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 430.619 | 519.813 | 930.762 | 313.186 | 543.455 | 291.246 | - | - |
| Bedrijfswaarde 1 | 352.553 | 431.253 | 830.447 | 183.131 | 454.714 | 181.483 | 156.185 | 125.664 |
| K/w-verhouding | -30,1 x | -22,5 x | 162 x | -41,2 x | 41,5 x | 27 x | 18,2 x | 13,4 x |
| Dividendrendement | - | - | - | - | - | - | - | - |
| Marktkapitalisatie/omzet | 8,33 x | 6,81 x | 8,77 x | 2,13 x | 3,16 x | 1,56 x | 1,41 x | 1,27 x |
| Bedrijfswaarde/omzet | 6,82 x | 5,65 x | 7,83 x | 1,25 x | 2,64 x | 0,97 x | 0,76 x | 0,55 x |
| Bedrijfswaarde/EBITDA | -31,8 x | -24,4 x | 138 x | -63,2 x | 25,3 x | 8,22 x | 5,31 x | 3,9 x |
| Bedrijfswaarde/FCF | -78,6 x | 43,6 x | 80,8 x | -6,81 x | -12,1 x | -4,26 x | -42,6 x | 29 x |
| FCF Yield | -1,27% | 2,29% | 1,24% | -14,7% | -8,25% | -23,5% | -2,35% | 3,45% |
| Price to Book | 8,46 x | 14,9 x | 23,8 x | 8,53 x | 10,2 x | 4,39 x | 3,53 x | 2,75 x |
| Aantal aandelen (in duizenden) | 150.671 | 156.100 | 157.756 | 160.608 | 161.791 | 163.667 | - | - |
| Referentieprijs 2 | 2.858 | 3.330 | 5.900 | 1.950 | 3.359 | 1.780 | 1.780 | 1.780 |
| Datum van publicatie | 08-08-19 | 06-08-20 | 12-08-21 | 08-08-22 | 10-08-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 51.683 | 76.275 | 106.115 | 147.049 | 172.064 | 187.287 | 205.861 | 229.495 |
| EBITDA 1 | -11.084 | -17.669 | 6.029 | -2.897 | 17.956 | 22.072 | 29.417 | 32.225 |
| Bedrijfsresultaat (EBIT) 1 | -12.149 | -19.308 | 5.184 | -3.715 | 17.023 | 17.204 | 24.436 | 32.852 |
| Operationele Marge | -23,51% | -25,31% | 4,89% | -2,53% | 9,89% | 9,19% | 11,87% | 14,32% |
| Resultaat voor belastingen (EBT) 1 | -12.567 | -20.519 | 11.874 | -3.997 | 16.389 | 17.167 | 25.439 | 33.580 |
| Nettowinst (verlies) 1 | -13.764 | -22.772 | 5.720 | -7.569 | 13.070 | 10.763 | 15.941 | 21.709 |
| Nettomarge | -26,63% | -29,86% | 5,39% | -5,15% | 7,6% | 5,75% | 7,74% | 9,46% |
| WPA 2 | -94,98 | -147,9 | 36,43 | -47,34 | 81,01 | 65,79 | 97,60 | 132,8 |
| Free Cash Flow 1 | -4.484 | 9.880 | 10.274 | -26.888 | -37.515 | -42.587 | -3.667 | 4.333 |
| FCF-marge | -8,68% | 12,95% | 9,68% | -18,29% | -21,8% | -22,74% | -1,78% | 1,89% |
| Kasstroomconversie (ebitda) | - | - | 170,41% | - | - | - | - | 13,45% |
| Kasstroomconversie (nettowinst) | - | - | 179,62% | - | - | - | - | 19,96% |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - |
| Datum van publicatie | 08-08-19 | 06-08-20 | 12-08-21 | 08-08-22 | 10-08-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Giugno | 2020 S1 | 2021 S1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 32.993 | 48.213 | 33.634 | 37.557 | 71.191 | 38.510 | 37.348 | 40.029 | 44.256 | 84.285 | 43.628 | 44.151 | 44.271 | 48.115 | 92.386 | 48.377 | 47.688 |
| EBITDA | - | - | - | - | - | -2.667 | 1.188 | - | - | - | 5.879 | 5.830 | - | 3.902 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | -13.906 | 1.370 | 849 | -2.623 | -1.774 | -2.912 | 971 | 3.119 | 2.713 | 5.832 | 5.697 | 5.494 | 4.477 | 3.344 | 7.821 | 4.646 | 4.656 |
| Operationele Marge | -42,15% | 2,84% | 2,52% | -6,98% | -2,49% | -7,56% | 2,6% | 7,79% | 6,13% | 6,92% | 13,06% | 12,44% | 10,11% | 6,95% | 8,47% | 9,6% | 9,76% |
| Resultaat voor belastingen (EBT) 1 | -13.895 | 8.133 | 834 | - | -1.872 | -2.997 | - | 2.965 | - | 5.221 | 5.755 | 5.413 | 4.577 | 3.448 | 8.025 | 4.673 | 4.780 |
| Nettowinst (verlies) 1 | -14.103 | 4.111 | -119 | - | -2.728 | -4.980 | 139 | 412 | 790 | 1.202 | 3.854 | 8.014 | 2.811 | 1.739 | 4.550 | 3.231 | 3.232 |
| Nettomarge | -42,75% | 8,53% | -0,35% | - | -3,83% | -12,93% | 0,37% | 1,03% | 1,79% | 1,43% | 8,83% | 18,15% | 6,35% | 3,61% | 4,92% | 6,68% | 6,78% |
| WPA | -92,35 | 26,25 | -0,7500 | - | -17,11 | -31,16 | - | 2,560 | 4,910 | 7,470 | 23,91 | 49,63 | 17,27 | 10,67 | 27,94 | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 06-02-20 | 04-02-21 | 29-10-21 | 03-02-22 | 03-02-22 | 28-04-22 | 08-08-22 | 31-10-22 | 07-02-23 | 07-02-23 | 28-04-23 | 10-08-23 | 13-11-23 | 13-02-24 | 13-02-24 | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Giugno | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 78.066 | 88.560 | 100.315 | 130.055 | 88.741 | 109.763 | 135.061 | 165.582 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -4.484 | 9.880 | 10.274 | -26.888 | -37.515 | -42.587 | -3.667 | 4.333 |
| ROE (netto-inkomsten/eigen vermogen) | -26,1% | -53,1% | 15,5% | -20% | 28,9% | 17,8% | 22,2% | 23,8% |
| ROA (netto-inkomsten/totale activa) | -8,65% | -10,7% | 2,16% | -2,51% | 4,62% | 3,22% | 3,71% | 4,51% |
| Totale activa 1 | 159.136 | 212.382 | 264.755 | 301.195 | 282.820 | 334.755 | 429.484 | 481.077 |
| Nettoactief per aandeel 2 | 338,0 | 223,0 | 248,0 | 229,0 | 330,0 | 406,0 | 505,0 | 647,0 |
| Cashflow per aandeel 2 | -89,50 | -138,0 | 41,80 | -42,20 | 86,80 | 63,30 | 72,70 | 111,0 |
| Capex 1 | 1.699 | 773 | 420 | 669 | 471 | 715 | 1.023 | 1.000 |
| Capex/omzet | 3,29% | 1,01% | 0,4% | 0,45% | 0,27% | 0,38% | 0,5% | 0,44% |
| Datum van publicatie | 08-08-19 | 06-08-20 | 12-08-21 | 08-08-22 | 10-08-23 | - | - | - |
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
Accumuleren
Aantal analisten
13
Laatste slotkoers
1.780
JPY
Gemiddelde koersdoel
3.065
JPY
Spread / Gemiddelde doel
+72,26%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -31,89% | 1,85 mld. | |
| -2,53% | 184 mld. | |
| -11,62% | 180 mld. | |
| -8,43% | 91,88 mld. | |
| +41,15% | 91,6 mld. | |
| -10,53% | 71,28 mld. | |
| +19,26% | 26,35 mld. | |
| +17,48% | 10,05 mld. | |
| -11,43% | 8,53 mld. | |
| -15,19% | 5,59 mld. |
- Beurs
- Aandelen
- Koers 4385
- Financiën Mercari, Inc.
