MUSASHI CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.816 JPY | +0,11% |
|
+0,06% | -0,38% |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 17.098 | 11.939 | 14.460 | 11.850 | 10.869 | 12.375 | - | - |
| Bedrijfswaarde 1 | 1.867 | -4.725 | -504,8 | -4.119 | -6.291 | 12.375 | 12.375 | 12.375 |
| K/w-verhouding | 93,1 x | 13,9 x | -515 x | 12,3 x | 6,17 x | 13,7 x | 12,4 x | 7,28 x |
| Dividendrendement | 1,04% | 2,16% | 1,19% | 2,3% | 2,7% | 1,65% | 1,65% | 1,65% |
| Marktkapitalisatie/omzet | 0,46 x | 0,32 x | 0,48 x | 0,33 x | 0,29 x | 0,35 x | 0,34 x | 0,31 x |
| Bedrijfswaarde/omzet | 0,46 x | 0,32 x | 0,48 x | 0,33 x | 0,29 x | 0,35 x | 0,34 x | 0,31 x |
| Bedrijfswaarde/EBITDA | - | - | - | - | - | - | - | - |
| Bedrijfswaarde/FCF | -19.297.539 x | 6.250.747 x | -14.445.705 x | - | 7.962.667 x | - | 26.329.496 x | 9.592.917 x |
| FCF Yield | -0% | 0% | -0% | - | 0% | - | 0% | 0% |
| Price to Book | 0,63 x | 0,44 x | 0,53 x | 0,44 x | 0,38 x | - | - | - |
| Aantal aandelen (in duizenden) | 7.443 | 7.383 | 7.183 | 6.814 | 6.814 | 6.814 | - | - |
| Referentieprijs 2 | 2.297 | 1.617 | 2.013 | 1.739 | 1.595 | 1.816 | 1.816 | 1.816 |
| Datum van publicatie | 17-05-19 | 15-05-20 | 14-05-21 | 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 | 37.135 | 37.589 | 30.261 | 36.213 | 37.072 | 35.000 | 36.700 | 40.000 |
| EBITDA | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 306 | 1.025 | -97 | 1.746 | 2.619 | 1.400 | 1.500 | 2.500 |
| Operationele Marge | 0,82% | 2,73% | -0,32% | 4,82% | 7,06% | 4% | 4,09% | 6,25% |
| Resultaat voor belastingen (EBT) 1 | 482 | 1.179 | 22 | 1.821 | 2.690 | 1.400 | 1.500 | 2.500 |
| Nettowinst (verlies) 1 | 183 | 865 | -28 | 981 | 1.762 | 900 | 1.000 | 1.700 |
| Nettomarge | 0,49% | 2,3% | -0,09% | 2,71% | 4,75% | 2,57% | 2,72% | 4,25% |
| WPA 2 | 24,66 | 116,5 | -3,910 | 141,5 | 258,7 | 132,1 | 146,7 | 249,5 |
| Free Cash Flow | -886 | 1.910 | -1.001 | - | 1.365 | - | 470 | 1.290 |
| FCF-marge | -2,39% | 5,08% | -3,31% | - | 3,68% | - | 1,28% | 3,22% |
| Kasstroomconversie (ebitda) | - | - | - | - | - | - | - | - |
| Kasstroomconversie (nettowinst) | - | 220,81% | - | - | 77,47% | - | 47% | 75,88% |
| Dividend per aandeel 2 | 24,00 | 35,00 | 24,00 | 40,00 | 43,00 | 30,00 | 30,00 | 30,00 |
| Datum van publicatie | 17-05-19 | 15-05-20 | 14-05-21 | 13-05-22 | 12-05-23 | - | - | - |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 19.851 | 17.738 | 14.180 | 16.081 | 9.492 | 16.871 | 9.466 | 9.876 | 19.342 | 9.051 | 9.338 | 18.389 | 8.831 | 9.852 | 18.683 | 8.695 | 8.084 | 16.779 | 7.894 | 10.327 | 18.221 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 1.127 | -102 | -185 | 88 | 501 | 558 | 815 | 373 | 1.188 | 643 | 912 | 1.555 | 444 | 620 | 1.064 | 710 | 20 | 730 | 164 | 506 | 670 |
| Operationele Marge | 5,68% | -0,58% | -1,3% | 0,55% | 5,28% | 3,31% | 8,61% | 3,78% | 6,14% | 7,1% | 9,77% | 8,46% | 5,03% | 6,29% | 5,7% | 8,17% | 0,25% | 4,35% | 2,08% | 4,9% | 3,68% |
| Resultaat voor belastingen (EBT) 1 | 1.153 | - | -129 | - | 490 | 560 | 851 | 410 | 1.261 | 677 | 902 | 1.579 | 470 | 641 | 1.111 | 729 | 19 | 748 | 175 | 478 | 649 |
| Nettowinst (verlies) 1 | 899 | -34 | -106 | 78 | 331 | 338 | 616 | 27 | 643 | 440 | 620 | 1.060 | 278 | 424 | 702 | 509 | -11 | 498 | 80 | 322 | 402 |
| Nettomarge | 4,53% | -0,19% | -0,75% | 0,49% | 3,49% | 2% | 6,51% | 0,27% | 3,32% | 4,86% | 6,64% | 5,76% | 3,15% | 4,3% | 3,76% | 5,85% | -0,14% | 2,97% | 1,01% | 3,12% | 2,21% |
| WPA | 120,8 | - | -14,38 | - | - | 47,89 | 88,84 | - | - | 64,59 | - | 155,6 | 40,86 | - | - | 74,79 | - | 73,11 | 11,82 | - | - |
| Dividend per aandeel | 20,00 | - | 12,00 | - | - | 18,00 | - | - | - | - | - | 23,00 | - | - | - | - | - | 15,00 | - | - | - |
| Datum van publicatie | 12-11-19 | 15-05-20 | 10-11-20 | 14-05-21 | 09-11-21 | 09-11-21 | 08-02-22 | 13-05-22 | 13-05-22 | 09-08-22 | 08-11-22 | 08-11-22 | 07-02-23 | 12-05-23 | 12-05-23 | 08-08-23 | 07-11-23 | 07-11-23 | 06-02-24 | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie | - | - | - | - | - | - | - | - |
| Nettokaspositie | 15.231 | 16.664 | 14.965 | 15.969 | 17.160 | - | - | - |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow | -886 | 1.910 | -1.001 | - | 1.365 | - | 470 | 1.290 |
| ROE (netto-inkomsten/eigen vermogen) | 0,7% | 3,2% | -0,1% | 3,6% | 6,3% | - | - | - |
| ROA (netto-inkomsten/totale activa) | 0,87% | 2,82% | 0,06% | 4,36% | 6,19% | - | - | - |
| Totale activa 1 | 21.087 | 30.682 | -49.123 | 22.506 | 28.457 | - | - | - |
| Nettoactief per aandeel | 3.648 | 3.684 | 3.763 | 3.966 | 4.211 | - | - | - |
| Cashflow per aandeel | 69,20 | 162,0 | 40,80 | 202,0 | 319,0 | - | - | - |
| Capex 1 | 301 | 855 | 312 | 772 | 225 | 370 | 300 | 300 |
| Capex/omzet | 0,81% | 2,27% | 1,03% | 2,13% | 0,61% | 1,06% | 0,82% | 0,75% |
| Datum van publicatie | 17-05-19 | 15-05-20 | 14-05-21 | 13-05-22 | 12-05-23 | - | - | - |
1JPY in Miljoen
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
1
Laatste slotkoers
1.816
JPY
Gemiddelde koersdoel
2.200
JPY
Spread / Gemiddelde doel
+21,15%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -0,38% | 78,61 mln. | |
| +16,41% | 26,44 mld. | |
| +23,59% | 5,15 mld. | |
| +24,24% | 4,54 mld. | |
| +25,80% | 1,63 mld. | |
| -16,19% | 1,08 mld. | |
| +8,01% | 1,06 mld. | |
| -35,45% | 910 mln. | |
| -6,14% | 734 mln. | |
| +2,55% | 447 mln. |
- Beurs
- Aandelen
- Koers 7521
- Financiën Musashi Co., Ltd.
