MITSUI & CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 7.519 JPY | +1,86% |
|
+5,53% | +41,92% |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 2.986.794 | 2.567.218 | 3.849.840 | 5.327.775 | 6.108.177 | 11.257.915 | - | - |
| Bedrijfswaarde 1 | 6.401.655 | 5.872.166 | 7.533.427 | 9.077.370 | 9.758.607 | 14.602.609 | 14.448.873 | 14.330.068 |
| K/w-verhouding | 7,21 x | 6,65 x | 11,6 x | 5,93 x | 5,7 x | 11,6 x | 12,4 x | 12,1 x |
| Dividendrendement | 4,66% | 5,32% | 3,69% | 3,16% | 3,4% | 2,26% | 2,35% | 2,45% |
| Marktkapitalisatie/omzet | 0,43 x | 0,37 x | 0,48 x | 0,45 x | 0,43 x | 0,86 x | 0,88 x | 0,86 x |
| Bedrijfswaarde/omzet | 0,92 x | 0,85 x | 0,94 x | 0,77 x | 0,68 x | 1,12 x | 1,13 x | 1,1 x |
| Bedrijfswaarde/EBITDA | 14 x | 11,5 x | 15,7 x | 10,8 x | 10,1 x | 16,5 x | 16,2 x | 16,1 x |
| Bedrijfswaarde/FCF | -20,8 x | 17,2 x | 16,7 x | 14,5 x | 11,2 x | 21,3 x | 23,9 x | 21,2 x |
| FCF Yield | -4,82% | 5,81% | 5,98% | 6,89% | 8,91% | 4,7% | 4,18% | 4,72% |
| Price to Book | 0,7 x | 0,67 x | 0,84 x | 0,95 x | 0,99 x | 1,56 x | 1,44 x | 1,33 x |
| Aantal aandelen (in duizenden) | 1.738.024 | 1.707.495 | 1.672.389 | 1.600.894 | 1.484.008 | 1.497.262 | - | - |
| Referentieprijs 2 | 1.718 | 1.504 | 2.302 | 3.328 | 4.116 | 7.519 | 7.519 | 7.519 |
| Datum van publicatie | 26-04-19 | 01-05-20 | 30-04-21 | 02-05-22 | 02-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 6.957.524 | 6.885.033 | 8.010.235 | 11.757.559 | 14.306.402 | 13.069.194 | 12.841.475 | 13.074.790 |
| EBITDA 1 | 458.498 | 510.663 | 478.681 | 841.456 | 966.108 | 884.820 | 891.774 | 892.089 |
| Bedrijfsresultaat (EBIT) 1 | 272.176 | 254.538 | 205.042 | 545.060 | 693.419 | 648.066 | 584.819 | 574.153 |
| Operationele Marge | 3,91% | 3,7% | 2,56% | 4,64% | 4,85% | 4,96% | 4,55% | 4,39% |
| Resultaat voor belastingen (EBT) 1 | 584.338 | 534.320 | 450.202 | 1.164.480 | 1.395.295 | 1.254.678 | 1.175.753 | 1.182.170 |
| Nettowinst (verlies) 1 | 414.215 | 391.513 | 335.458 | 914.722 | 1.130.630 | 973.248 | 891.797 | 902.430 |
| Nettomarge | 5,95% | 5,69% | 4,19% | 7,78% | 7,9% | 7,45% | 6,94% | 6,9% |
| WPA 2 | 238,3 | 226,1 | 199,3 | 561,6 | 721,8 | 649,5 | 605,9 | 623,0 |
| Free Cash Flow 1 | -308.300 | 341.146 | 450.222 | 625.705 | 869.200 | 685.758 | 603.435 | 676.670 |
| FCF-marge | -4,43% | 4,95% | 5,62% | 5,32% | 6,08% | 5,25% | 4,7% | 5,18% |
| Kasstroomconversie (ebitda) | - | 66,8% | 94,05% | 74,36% | 89,97% | 77,5% | 67,67% | 75,85% |
| Kasstroomconversie (nettowinst) | - | 87,14% | 134,21% | 68,4% | 76,88% | 70,46% | 67,67% | 74,98% |
| Dividend per aandeel 2 | 80,00 | 80,00 | 85,00 | 105,0 | 140,0 | 170,0 | 176,6 | 184,1 |
| Datum van publicatie | 26-04-19 | 01-05-20 | 30-04-21 | 02-05-22 | 02-05-23 | - | - | - |
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 | 2022 S2 | 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 | 3.411.236 | 3.043.604 | 2.758.165 | 5.416.199 | 3.173.230 | 3.168.130 | 6.341.360 | 3.720.531 | 3.703.284 | 7.423.815 | 3.612.700 | 3.269.887 | 3.149.131 | 3.228.307 | 6.377.438 | 3.621.034 | 3.207.864 | 3.265.363 | 3.348.794 | 3.765.624 | 3.275.410 |
| EBITDA 1 | - | - | 191.541 | - | 196.026 | 250.366 | - | 223.483 | 219.446 | - | 269.932 | 249.210 | 185.806 | 168.205 | - | 253.031 | 209.328 | 197.087 | 199.825 | 156.107 | 353.968 |
| Bedrijfsresultaat (EBIT) 1 | 146.413 | 81.067 | 118.518 | 248.156 | 117.891 | 179.013 | 296.904 | 157.481 | 148.411 | 305.892 | 200.641 | 186.886 | 116.496 | 100.142 | 216.638 | 181.467 | 139.850 | 124.507 | 128.734 | 86.435 | 276.993 |
| Operationele Marge | 4,29% | 2,66% | 4,3% | 4,58% | 3,72% | 5,65% | 4,68% | 4,23% | 4,01% | 4,12% | 5,55% | 5,72% | 3,7% | 3,1% | 3,4% | 5,01% | 4,36% | 3,81% | 3,84% | 2,3% | 8,46% |
| Resultaat voor belastingen (EBT) 1 | 318.926 | 184.693 | - | 540.654 | 291.550 | 332.276 | 623.826 | 347.957 | - | 687.807 | 377.012 | 330.476 | 311.814 | - | 593.876 | 339.661 | 296.900 | - | - | - | - |
| Nettowinst (verlies) 1 | 234.153 | 110.024 | 213.366 | 404.630 | 228.626 | 281.466 | 510.092 | 275.000 | 264.104 | 539.104 | 301.683 | 289.843 | 252.850 | 203.411 | 456.261 | 270.146 | 245.598 | 188.948 | 111.733 | 220.632 | 322.687 |
| Nettomarge | 6,86% | 3,61% | 7,74% | 7,47% | 7,2% | 8,88% | 8,04% | 7,39% | 7,13% | 7,26% | 8,35% | 8,86% | 8,03% | 6,3% | 7,15% | 7,46% | 7,66% | 5,79% | 3,34% | 5,86% | 9,85% |
| WPA 2 | 134,7 | 65,16 | 130,5 | 246,2 | 141,0 | 174,4 | 315,4 | 172,4 | 167,2 | 339,7 | 193,5 | 188,6 | 166,4 | 135,0 | 301,4 | 179,5 | 168,7 | 125,7 | 74,55 | 147,7 | 216,8 |
| Dividend per aandeel 2 | 40,00 | 40,00 | 45,00 | 45,00 | - | 60,00 | - | - | 65,00 | 65,00 | - | - | - | 85,00 | 85,00 | - | 85,00 | - | 85,00 | - | 85,00 |
| Datum van publicatie | 30-10-19 | 30-10-20 | 02-11-21 | 02-11-21 | 03-02-22 | 02-05-22 | 02-05-22 | 02-08-22 | 01-11-22 | 01-11-22 | 03-02-23 | 02-05-23 | 01-08-23 | 31-10-23 | 31-10-23 | 02-02-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 3.414.861 | 3.304.948 | 3.683.587 | 3.749.595 | 3.650.430 | 3.344.693 | 3.190.958 | 3.072.153 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 7,448 x | 6,472 x | 7,695 x | 4,456 x | 3,778 x | 3,78 x | 3,578 x | 3,444 x |
| Free Cash Flow 1 | -308.300 | 341.146 | 450.222 | 625.705 | 869.200 | 685.758 | 603.435 | 676.670 |
| ROE (netto-inkomsten/eigen vermogen) | 10,1% | 9,7% | 8% | 18% | 18,9% | 14,6% | 12,1% | 11,4% |
| ROA (netto-inkomsten/totale activa) | 5,03% | 4,5% | 3,7% | 8,49% | 9,21% | 5,82% | 5,27% | 5,13% |
| Totale activa 1 | 8.241.379 | 8.701.952 | 9.061.559 | 10.776.992 | 12.277.993 | 16.709.604 | 16.921.408 | 17.608.382 |
| Nettoactief per aandeel 2 | 2.453 | 2.236 | 2.739 | 3.501 | 4.177 | 4.834 | 5.225 | 5.653 |
| Cashflow per aandeel 2 | 346,0 | 374,0 | 362,0 | 744,0 | 896,0 | 659,0 | 738,0 | 739,0 |
| Capex 1 | 255.563 | 253.127 | 206.404 | 156.636 | 240.368 | 252.332 | 205.853 | 208.654 |
| Capex/omzet | 3,67% | 3,68% | 2,58% | 1,33% | 1,68% | 1,93% | 1,6% | 1,6% |
| Datum van publicatie | 26-04-19 | 01-05-20 | 30-04-21 | 02-05-22 | 02-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B-
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
11
Laatste slotkoers
7.519
JPY
Gemiddelde koersdoel
7.015
JPY
Spread / Gemiddelde doel
-6,71%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +41,92% | 71,52 mld. | |
| +56,60% | 91,85 mld. | |
| +19,61% | 63,05 mld. | |
| +27,08% | 30,34 mld. | |
| +21,43% | 28,92 mld. | |
| +16,39% | 21,62 mld. | |
| +16,68% | 17,92 mld. | |
| -3,76% | 12,84 mld. | |
| +2,43% | 5,92 mld. | |
| -27,24% | 5,61 mld. |
- Beurs
- Aandelen
- Koers 8031
- Financiën Mitsui & Co., Ltd.
