MITSUI FUDOSAN CO., LTD. Toevoegen aan een lijst
Financiën Mitsui Fudosan Co., Ltd.
Aandelen
8801
JP3893200000
onroerend goed ontwikkeling & transacties
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.570 JPY | +3,63% |
|
-0,06% | +36,16% |
| 26/04 | Japanse Nikkei breidt vroege winsten uit na instandhouding rente door BOJ | RE |
| 12/04 | Handelsrapport China ondermijnt Aziatische aandelenmarkten | MT |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 2.733.070 | 1.825.729 | 2.418.345 | 2.490.269 | 2.318.784 | 4.397.978 | - | - |
| Bedrijfswaarde 1 | 5.464.479 | 5.123.213 | 5.852.152 | 6.011.075 | 6.232.958 | 8.639.180 | 8.696.325 | 8.752.498 |
| K/w-verhouding | 16,2 x | 9,93 x | 18,7 x | 14,2 x | 11,9 x | 19,8 x | 18,3 x | 16,9 x |
| Dividendrendement | 1,58% | 2,35% | 1,75% | 2,1% | 2,5% | 1,59% | 1,73% | 1,88% |
| Marktkapitalisatie/omzet | 1,47 x | 0,96 x | 1,2 x | 1,19 x | 1,02 x | 1,9 x | 1,83 x | 1,76 x |
| Bedrijfswaarde/omzet | 2,94 x | 2,69 x | 2,92 x | 2,86 x | 2,75 x | 3,73 x | 3,61 x | 3,5 x |
| Bedrijfswaarde/EBITDA | 16 x | 13,8 x | 19,4 x | 16,9 x | 14,5 x | 18,4 x | 17,2 x | 16,3 x |
| Bedrijfswaarde/FCF | -31,4 x | -17,5 x | -15,5 x | 97,9 x | -50,1 x | -27,1 x | 136 x | 96,2 x |
| FCF Yield | -3,18% | -5,7% | -6,45% | 1,02% | -1,99% | -3,69% | 0,74% | 1,04% |
| Price to Book | 1,17 x | 0,75 x | 0,95 x | 0,89 x | 0,8 x | 1,42 x | 1,36 x | 1,29 x |
| Aantal aandelen (in duizenden) | 2.946.706 | 2.928.194 | 2.886.427 | 2.851.453 | 2.800.464 | 2.802.152 | - | - |
| Referentieprijs 2 | 927,5 | 623,5 | 837,8 | 873,3 | 828,0 | 1.570 | 1.570 | 1.570 |
| Datum van publicatie | 10-05-19 | 12-05-20 | 14-05-21 | 13-05-22 | 10-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.861.195 | 1.905.642 | 2.007.554 | 2.100.870 | 2.269.103 | 2.318.533 | 2.407.620 | 2.503.476 |
| EBITDA 1 | 341.181 | 372.051 | 301.966 | 356.478 | 430.703 | 469.268 | 506.686 | 537.354 |
| Bedrijfsresultaat (EBIT) 1 | 262.147 | 280.617 | 203.770 | 244.978 | 305.405 | 337.581 | 365.943 | 390.331 |
| Operationele Marge | 14,08% | 14,73% | 10,15% | 11,66% | 13,46% | 14,56% | 15,2% | 15,59% |
| Resultaat voor belastingen (EBT) 1 | 242.043 | 261.217 | 191.820 | 262.403 | 295.930 | 332.796 | 347.055 | 368.060 |
| Nettowinst (verlies) 1 | 168.661 | 183.972 | 129.576 | 176.986 | 196.998 | 222.562 | 239.256 | 256.366 |
| Nettomarge | 9,06% | 9,65% | 6,45% | 8,42% | 8,68% | 9,6% | 9,94% | 10,24% |
| WPA 2 | 57,10 | 62,78 | 44,81 | 61,48 | 69,30 | 79,44 | 85,93 | 92,97 |
| Free Cash Flow 1 | -173.805 | -292.185 | -377.404 | 61.412 | -124.326 | -319.000 | 64.000 | 91.000 |
| FCF-marge | -9,34% | -15,33% | -18,8% | 2,92% | -5,48% | -13,76% | 2,66% | 3,63% |
| Kasstroomconversie (ebitda) | - | - | - | 17,23% | - | - | 12,63% | 16,93% |
| Kasstroomconversie (nettowinst) | - | - | - | 34,7% | - | - | 26,75% | 35,5% |
| Dividend per aandeel 2 | 14,67 | 14,67 | 14,67 | 18,33 | 20,67 | 25,02 | 27,14 | 29,45 |
| Datum van publicatie | 10-05-19 | 12-05-20 | 14-05-21 | 13-05-22 | 10-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Marzo | 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 S1 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 888.776 | 1.016.866 | 797.401 | 1.210.153 | 548.159 | 996.862 | 470.044 | 633.964 | 1.104.008 | 576.716 | 480.330 | 1.057.046 | 569.347 | 642.710 | 1.212.057 | 561.364 | 603.881 | 1.165.245 | 533.770 | 625.803 | 1.162.755 | 556.284 | 614.584 | 1.185.000 | 575.826 | - |
| EBITDA | 161.981 | - | - | - | - | - | - | - | - | 106.255 | - | 190.713 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 118.604 | 162.013 | 64.189 | 139.581 | 65.857 | 100.977 | 53.552 | 90.449 | 144.001 | 77.114 | 54.404 | 131.518 | 81.798 | 92.089 | 173.887 | 80.410 | 99.324 | 179.734 | 65.560 | 92.005 | 159.466 | 82.320 | 94.799 | 177.500 | 83.223 | - |
| Operationele Marge | 13,34% | 15,93% | 8,05% | 11,53% | 12,01% | 10,13% | 11,39% | 14,27% | 13,04% | 13,37% | 11,33% | 12,44% | 14,37% | 14,33% | 14,35% | 14,32% | 16,45% | 15,42% | 12,28% | 14,7% | 13,71% | 14,8% | 15,42% | 14,98% | 14,45% | - |
| Resultaat voor belastingen (EBT) 1 | 106.556 | - | 32.133 | - | 82.219 | 134.300 | 50.471 | 77.632 | - | 84.348 | 77.791 | 162.139 | 65.991 | 67.800 | - | 121.814 | 86.585 | 208.399 | 49.863 | 74.169 | - | 104.000 | - | 189.500 | - | - |
| Nettowinst (verlies) 1 | 66.324 | 117.648 | 9.040 | 120.536 | 51.934 | 86.326 | 37.177 | 53.483 | 90.660 | 52.919 | 47.225 | 100.144 | 47.027 | 49.827 | 96.854 | 85.851 | 43.442 | 129.293 | 37.164 | 56.601 | 95.107 | 59.628 | 60.229 | 126.500 | 53.633 | - |
| Nettomarge | 7,46% | 11,57% | 1,13% | 9,96% | 9,47% | 8,66% | 7,91% | 8,44% | 8,21% | 9,18% | 9,83% | 9,47% | 8,26% | 7,75% | 7,99% | 15,29% | 7,19% | 11,1% | 6,96% | 9,04% | 8,18% | 10,72% | 9,8% | 10,68% | 9,31% | - |
| WPA 2 | 22,61 | - | 3,120 | - | 17,99 | 29,91 | 12,91 | 18,66 | - | 18,56 | 16,56 | 35,12 | 16,55 | 17,63 | - | 30,66 | 15,50 | 46,16 | 13,26 | 19,21 | - | 21,38 | 21,48 | 45,52 | 19,13 | - |
| Dividend per aandeel 2 | 7,333 | - | 7,333 | - | 7,333 | 7,333 | - | 11,00 | - | - | 10,00 | 10,00 | - | 10,67 | - | - | 11,67 | 11,67 | - | 15,68 | - | - | 14,00 | - | - | 17,00 |
| Datum van publicatie | 07-11-19 | 12-05-20 | 05-11-20 | 14-05-21 | 05-11-21 | 05-11-21 | 04-02-22 | 13-05-22 | 13-05-22 | 04-08-22 | 09-11-22 | 09-11-22 | 10-02-23 | 10-05-23 | 10-05-23 | 04-08-23 | 08-11-23 | 08-11-23 | 09-02-24 | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 2.731.409 | 3.297.484 | 3.433.807 | 3.520.806 | 3.914.174 | 4.241.202 | 4.298.348 | 4.354.521 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 8,006 x | 8,863 x | 11,37 x | 9,877 x | 9,088 x | 9,038 x | 8,483 x | 8,104 x |
| Free Cash Flow 1 | -173.805 | -292.185 | -377.404 | 61.412 | -124.326 | -319.000 | 64.000 | 91.000 |
| ROE (netto-inkomsten/eigen vermogen) | 7,4% | 7,7% | 5,2% | 6,6% | 6,9% | 7,61% | 7,86% | 8,09% |
| ROA (netto-inkomsten/totale activa) | 3,88% | 3,64% | 2,23% | 2,82% | 3,11% | 2,85% | 2,99% | 3,3% |
| Totale activa 1 | 4.348.850 | 5.052.122 | 5.807.692 | 6.274.831 | 6.328.623 | 7.804.821 | 8.012.053 | 7.769.846 |
| Nettoactief per aandeel 2 | 795,0 | 827,0 | 885,0 | 981,0 | 1.036 | 1.102 | 1.151 | 1.215 |
| Cashflow per aandeel 2 | 83,90 | 94,00 | 78,80 | 100,0 | 113,0 | 127,0 | 134,0 | 142,0 |
| Capex 1 | 390.514 | 379.279 | 276.337 | 241.567 | 386.592 | 266.525 | 268.125 | 270.375 |
| Capex/omzet | 20,98% | 19,9% | 13,76% | 11,5% | 17,04% | 11,5% | 11,14% | 10,8% |
| Datum van publicatie | 10-05-19 | 12-05-20 | 14-05-21 | 13-05-22 | 10-05-23 | - | - | - |
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
12
Laatste slotkoers
1.570
JPY
Gemiddelde koersdoel
1.742
JPY
Spread / Gemiddelde doel
+11,00%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +36,16% | 27,94 mld. | |
| -13,74% | 26,97 mld. | |
| +25,00% | 26,95 mld. | |
| -0,71% | 25,32 mld. | |
| +44,49% | 22,58 mld. | |
| +2,78% | 19,59 mld. | |
| +1,45% | 19,52 mld. | |
| +28,54% | 16,23 mld. | |
| -14,80% | 14,98 mld. | |
| -1,25% | 14,69 mld. |
- Beurs
- Aandelen
- Koers 8801
- Financiën Mitsui Fudosan Co., Ltd.
