NICHIREI CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.975 JPY | +0,89% |
|
+0,99% | +14,42% |
| 2023 | FX, trage economieën maken Aziatische aandelenmarkten onrustig | MT |
| 2023 | Nikkei daalt van piek van 16 maanden voor Amerikaanse CPI-gegevens; winst Toyota dreigt | RE |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 363.559 | 407.008 | 379.665 | 306.757 | 344.486 | 507.696 | - | - |
| Bedrijfswaarde 1 | 438.680 | 477.424 | 447.152 | 388.058 | 431.220 | 578.654 | 578.079 | 575.479 |
| K/w-verhouding | 18,2 x | 20,8 x | 17,9 x | 13,4 x | 16,1 x | 20,4 x | 18,7 x | 17,3 x |
| Dividendrendement | 1,17% | 1,37% | 1,76% | 2,11% | 1,94% | 1,87% | 2,03% | 2,18% |
| Marktkapitalisatie/omzet | 0,63 x | 0,7 x | 0,66 x | 0,51 x | 0,52 x | 0,75 x | 0,73 x | 0,7 x |
| Bedrijfswaarde/omzet | 0,76 x | 0,82 x | 0,78 x | 0,64 x | 0,65 x | 0,86 x | 0,83 x | 0,8 x |
| Bedrijfswaarde/EBITDA | 9,34 x | 9,67 x | 8,5 x | 7,39 x | 7,82 x | 9,28 x | 8,71 x | 8,23 x |
| Bedrijfswaarde/FCF | 32,8 x | 39,3 x | 58,7 x | 44,9 x | 39,1 x | 45,9 x | 37 x | 29,3 x |
| FCF Yield | 3,05% | 2,55% | 1,71% | 2,23% | 2,56% | 2,18% | 2,7% | 3,42% |
| Price to Book | 2,06 x | 2,21 x | 1,87 x | 1,45 x | 1,53 x | 2,09 x | 1,97 x | 1,85 x |
| Aantal aandelen (in duizenden) | 133.269 | 133.227 | 133.263 | 129.488 | 128.348 | 127.722 | - | - |
| Referentieprijs 2 | 2.728 | 3.055 | 2.849 | 2.369 | 2.684 | 3.975 | 3.975 | 3.975 |
| Datum van publicatie | 14-05-19 | 12-05-20 | 11-05-21 | 10-05-22 | 09-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 580.141 | 584.858 | 572.757 | 602.696 | 662.204 | 676.643 | 699.242 | 720.722 |
| EBITDA 1 | 46.992 | 49.390 | 52.618 | 52.499 | 55.133 | 62.373 | 66.354 | 69.928 |
| Bedrijfsresultaat (EBIT) 1 | 29.511 | 31.035 | 32.949 | 31.410 | 32.935 | 37.284 | 39.914 | 42.737 |
| Operationele Marge | 5,09% | 5,31% | 5,75% | 5,21% | 4,97% | 5,51% | 5,71% | 5,93% |
| Resultaat voor belastingen (EBT) 1 | 29.540 | 29.792 | 31.603 | 35.107 | 32.987 | 37.155 | 40.449 | 43.358 |
| Nettowinst (verlies) 1 | 19.943 | 19.609 | 21.212 | 23.382 | 21.568 | 24.778 | 26.926 | 28.899 |
| Nettomarge | 3,44% | 3,35% | 3,7% | 3,88% | 3,26% | 3,66% | 3,85% | 4,01% |
| WPA 2 | 149,6 | 147,2 | 159,2 | 176,7 | 167,1 | 194,7 | 212,7 | 230,3 |
| Free Cash Flow 1 | 13.393 | 12.154 | 7.624 | 8.644 | 11.021 | 12.618 | 15.606 | 19.667 |
| FCF-marge | 2,31% | 2,08% | 1,33% | 1,43% | 1,66% | 1,86% | 2,23% | 2,73% |
| Kasstroomconversie (ebitda) | 28,5% | 24,61% | 14,49% | 16,47% | 19,99% | 20,23% | 23,52% | 28,12% |
| Kasstroomconversie (nettowinst) | 67,16% | 61,98% | 35,94% | 36,97% | 51,1% | 50,92% | 57,96% | 68,05% |
| Dividend per aandeel 2 | 32,00 | 42,00 | 50,00 | 50,00 | 52,00 | 74,33 | 80,50 | 86,67 |
| Datum van publicatie | 14-05-19 | 12-05-20 | 11-05-21 | 10-05-22 | 09-05-23 | - | - | - |
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 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 291.847 | - | 281.762 | 290.995 | 150.920 | 294.578 | 159.196 | 148.922 | 156.057 | 165.779 | 321.836 | 179.271 | 161.097 | 340.368 | 163.965 | 168.246 | 332.211 | 182.198 | 161.962 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 14.988 | - | 16.745 | 16.204 | 8.970 | 16.020 | 9.724 | 5.666 | 6.677 | 8.032 | 14.709 | 10.579 | 7.647 | 18.226 | 7.924 | 9.474 | 17.398 | 12.388 | 7.432 |
| Operationele Marge | 5,14% | - | 5,94% | 5,57% | 5,94% | 5,44% | 6,11% | 3,8% | 4,28% | 4,85% | 4,57% | 5,9% | 4,75% | 5,35% | 4,83% | 5,63% | 5,24% | 6,8% | 4,59% |
| Resultaat voor belastingen (EBT) | 14.561 | - | 16.491 | - | - | 16.983 | 10.443 | 7.681 | 6.731 | - | 14.926 | 10.723 | - | - | 7.945 | - | 17.950 | 12.444 | - |
| Nettowinst (verlies) 1 | 9.502 | - | 10.875 | 10.337 | 6.754 | 11.115 | 7.039 | 5.228 | 4.251 | 5.547 | 9.798 | 7.028 | 4.742 | - | 4.964 | 6.726 | 11.690 | 8.394 | 4.508 |
| Nettomarge | 3,26% | - | 3,86% | 3,55% | 4,48% | 3,77% | 4,42% | 3,51% | 2,72% | 3,35% | 3,04% | 3,92% | 2,94% | - | 3,03% | 4% | 3,52% | 4,61% | 2,78% |
| WPA 2 | 71,30 | - | 81,62 | - | 50,67 | 83,40 | 53,07 | - | 32,83 | 42,84 | 75,67 | 54,36 | 37,11 | - | 38,88 | - | 91,55 | 65,71 | 38,49 |
| Dividend per aandeel | 21,00 | 21,00 | 22,00 | 28,00 | - | 25,00 | - | - | - | - | 26,00 | - | - | - | - | - | 37,00 | - | - |
| Datum van publicatie | 05-11-19 | 12-05-20 | 04-11-20 | 11-05-21 | 02-11-21 | 02-11-21 | 01-02-22 | 10-05-22 | 02-08-22 | 01-11-22 | 01-11-22 | 07-02-23 | 09-05-23 | 09-05-23 | 01-08-23 | 31-10-23 | 31-10-23 | 06-02-24 | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 75.121 | 70.416 | 67.487 | 81.301 | 86.734 | 70.958 | 70.383 | 67.783 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,599 x | 1,426 x | 1,283 x | 1,549 x | 1,573 x | 1,138 x | 1,061 x | 0,9693 x |
| Free Cash Flow 1 | 13.393 | 12.154 | 7.624 | 8.644 | 11.021 | 12.618 | 15.606 | 19.667 |
| ROE (netto-inkomsten/eigen vermogen) | 11,7% | 10,9% | 10,9% | 11,3% | 9,9% | 10,7% | 10,9% | 11,1% |
| ROA (netto-inkomsten/totale activa) | 8,01% | 8,28% | 8,43% | 7,6% | 7,56% | 7,4% | 7,65% | 8% |
| Totale activa 1 | 249.065 | 236.731 | 251.683 | 307.651 | 285.314 | 334.836 | 351.974 | 361.235 |
| Nettoactief per aandeel 2 | 1.327 | 1.385 | 1.526 | 1.631 | 1.758 | 1.898 | 2.015 | 2.143 |
| Cashflow per aandeel 2 | 281,0 | 285,0 | 307,0 | 336,0 | 339,0 | 390,0 | 417,0 | 441,0 |
| Capex 1 | 25.928 | 27.287 | 37.829 | 34.711 | 31.190 | 36.875 | 35.325 | 33.175 |
| Capex/omzet | 4,47% | 4,67% | 6,6% | 5,76% | 4,71% | 5,45% | 5,05% | 4,6% |
| Datum van publicatie | 14-05-19 | 12-05-20 | 11-05-21 | 10-05-22 | 09-05-23 | - | - | - |
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
6
Laatste slotkoers
3.975
JPY
Gemiddelde koersdoel
4.458
JPY
Spread / Gemiddelde doel
+12,16%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +14,42% | 3,32 mld. | |
| -5,94% | 266 mld. | |
| -3,51% | 93,75 mld. | |
| -1,70% | 44,14 mld. | |
| -1,60% | 39,92 mld. | |
| +6,16% | 40,42 mld. | |
| +7,31% | 39,47 mld. | |
| -18,07% | 29,26 mld. | |
| -7,67% | 28,39 mld. | |
| +12,84% | 25,04 mld. |
- Beurs
- Aandelen
- Koers 2871
- Financiën Nichirei Corporation
