NIDEC CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 7.115 JPY | +3,33% |
|
+7,93% | +24,93% |
| 24/04 | Transcript : Nidec Corporation, Q4 2024 Earnings Call, Apr 24, 2024 | |
| 23/04 | Nidec boekt driemaandelijks verlies, getroffen door herstructureringskosten | RE |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 4.127.484 | 3.294.421 | 7.869.322 | 5.656.393 | 3.934.234 | 4.088.269 | - | - |
| Bedrijfswaarde 1 | 4.257.978 | 3.686.840 | 8.181.271 | 6.052.448 | 4.453.485 | 3.522.295 | 4.423.485 | 4.260.479 |
| K/w-verhouding | 37,3 x | 54,9 x | 64,5 x | 41,6 x | 87,5 x | 28,1 x | 21,9 x | 18,9 x |
| Dividendrendement | 0,75% | 1,03% | 0,45% | 0,67% | 1,02% | 1,22% | 1,2% | 1,34% |
| Marktkapitalisatie/omzet | 2,72 x | 2,15 x | 4,86 x | 2,95 x | 1,75 x | 1,5 x | 1,63 x | 1,52 x |
| Bedrijfswaarde/omzet | 2,8 x | 2,4 x | 5,06 x | 3,16 x | 1,99 x | 1,5 x | 1,76 x | 1,58 x |
| Bedrijfswaarde/EBITDA | 20,3 x | 18,7 x | 32,1 x | 21,9 x | 20,3 x | 12 x | 11,9 x | 10,4 x |
| Bedrijfswaarde/FCF | 454 x | -25,7 x | 69 x | -344 x | -208 x | 35,5 x | 34,3 x | 23,4 x |
| FCF Yield | 0,22% | -3,89% | 1,45% | -0,29% | -0,48% | 2,81% | 2,92% | 4,27% |
| Price to Book | 4,14 x | 3,46 x | 7,18 x | 4,37 x | 2,9 x | 2,15 x | 2,47 x | 2,23 x |
| Aantal aandelen (in duizenden) | 588.590 | 587.555 | 585.733 | 580.262 | 574.760 | 574.599 | - | - |
| Referentieprijs 2 | 7.012 | 5.607 | 13.435 | 9.748 | 6.845 | 7.115 | 7.115 | 7.115 |
| Datum van publicatie | 23-04-19 | 30-04-20 | 22-04-21 | 21-04-22 | 24-04-23 | 23-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.518.320 | 1.534.800 | 1.618.064 | 1.918.174 | 2.242.824 | 2.348.202 | 2.513.360 | 2.688.824 |
| EBITDA 1 | 209.357 | 197.182 | 255.011 | 276.411 | 219.550 | 294.696 | 371.219 | 409.727 |
| Bedrijfsresultaat (EBIT) 1 | 138.620 | 110.326 | 160.011 | 171.487 | 100.081 | 163.106 | 244.493 | 281.482 |
| Operationele Marge | 9,13% | 7,19% | 9,89% | 8,94% | 4,46% | 6,95% | 9,73% | 10,47% |
| Resultaat voor belastingen (EBT) 1 | 139.014 | 106.927 | 152.978 | 171.145 | 120.593 | 202.919 | 247.200 | 284.604 |
| Nettowinst (verlies) 1 | 110.798 | 60.084 | 121.977 | 136.870 | 45.003 | 125.387 | 187.198 | 216.782 |
| Nettomarge | 7,3% | 3,91% | 7,54% | 7,14% | 2,01% | 5,34% | 7,45% | 8,06% |
| WPA 2 | 187,9 | 102,1 | 208,2 | 234,3 | 78,19 | 218,2 | 324,5 | 376,1 |
| Free Cash Flow 1 | 9.389 | -143.464 | 118.600 | -17.603 | -21.458 | 128.436 | 129.148 | 181.898 |
| FCF-marge | 0,62% | -9,35% | 7,33% | -0,92% | -0,96% | 5,52% | 5,14% | 6,76% |
| Kasstroomconversie (ebitda) | 4,48% | - | 46,51% | - | - | 42,97% | 34,79% | 44,4% |
| Kasstroomconversie (nettowinst) | 8,47% | - | 97,23% | - | - | 87,56% | 68,99% | 83,91% |
| Dividend per aandeel 2 | 52,50 | 57,50 | 60,00 | 65,00 | 70,00 | 75,00 | 85,26 | 95,60 |
| Datum van publicatie | 23-04-19 | 30-04-20 | 22-04-21 | 21-04-22 | 24-04-23 | 23-04-24 | - | - |
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 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 751.277 | 783.523 | 751.794 | 866.270 | 463.198 | 910.668 | 496.542 | 510.964 | 1.007.506 | 540.369 | 590.398 | 1.130.767 | 568.980 | 543.077 | 1.112.057 | 566.055 | 594.607 | 1.160.662 | 594.026 | 593.514 | 1.187.540 | 602.604 | 632.662 | 1.235.891 | 653.570 | 658.848 | 1.302.729 | 1.392.162 | 1.424.375 |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.730 | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 62.207 | 48.119 | 69.180 | 90.831 | 45.641 | 90.196 | 44.308 | 36.856 | 81.164 | 44.660 | 51.708 | 96.368 | 28.036 | -24.323 | 124.404 | 60.152 | 55.630 | 115.782 | 53.562 | -6.172 | 47.324 | 52.671 | 61.250 | 112.650 | 67.304 | 66.897 | 133.182 | 155.858 | 164.266 |
| Operationele Marge | 8,28% | 6,14% | 9,2% | 10,49% | 9,85% | 9,9% | 8,92% | 7,21% | 8,06% | 8,26% | 8,76% | 8,52% | 4,93% | -4,48% | 11,19% | 10,63% | 9,36% | 9,98% | 9,02% | -1,04% | 3,99% | 8,74% | 9,68% | 9,11% | 10,3% | 10,15% | 10,22% | 11,2% | 11,53% |
| Resultaat voor belastingen (EBT) 1 | 63.750 | - | 66.005 | 86.973 | 44.403 | 88.155 | 42.272 | 40.591 | 82.863 | 56.989 | 61.386 | 118.375 | 23.569 | -21.351 | 2.218 | 86.081 | 59.278 | 145.359 | 48.408 | 9.218 | 57.560 | 54.621 | 62.351 | 122.100 | 67.720 | 68.641 | 146.565 | 161.858 | 170.266 |
| Nettowinst (verlies) 1 | 27.561 | - | 48.783 | 73.194 | 34.159 | 67.610 | 32.676 | 36.427 | 69.103 | 41.321 | 45.328 | 86.649 | 17.428 | -59.074 | -41.646 | 64.041 | 42.040 | 106.081 | 39.844 | -20.492 | 19.306 | 43.797 | 49.781 | 97.680 | 54.076 | 54.813 | 116.852 | 129.486 | 135.813 |
| Nettomarge | 3,67% | - | 6,49% | 8,45% | 7,37% | 7,42% | 6,58% | 7,13% | 6,86% | 7,65% | 7,68% | 7,66% | 3,06% | -10,88% | -3,74% | 11,31% | 7,07% | 9,14% | 6,71% | -3,45% | 1,63% | 7,27% | 7,87% | 7,9% | 8,27% | 8,32% | 8,97% | 9,3% | 9,53% |
| WPA 2 | 46,82 | - | 83,28 | 125,0 | 58,36 | 115,5 | 55,90 | 65,44 | 118,8 | 71,50 | 78,83 | 150,3 | 30,32 | -102,8 | -72,12 | 111,4 | 73,17 | 184,6 | 69,34 | -35,66 | 33,60 | 73,00 | 84,38 | 170,0 | 92,59 | 90,33 | 203,3 | 225,3 | 236,3 |
| Dividend per aandeel 2 | 27,50 | - | 30,00 | - | 30,00 | 30,00 | - | 35,00 | - | - | 35,00 | 35,00 | - | 35,00 | 35,00 | - | 35,00 | 35,00 | - | 40,00 | - | - | 40,00 | - | - | 40,00 | - | - | - |
| Datum van publicatie | 23-10-19 | 30-04-20 | 26-10-20 | 22-04-21 | 26-10-21 | 26-10-21 | 26-01-22 | 21-04-22 | 21-04-22 | 20-07-22 | 24-10-22 | 24-10-22 | 24-01-23 | 24-04-23 | 24-04-23 | 20-07-23 | 23-10-23 | 23-10-23 | 24-01-24 | 23-04-24 | 23-04-24 | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 130.494 | 392.419 | 311.949 | 396.055 | 519.251 | 477.133 | 335.215 | 172.210 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,6233 x | 1,99 x | 1,223 x | 1,433 x | 2,365 x | 1,596 x | 0,903 x | 0,4203 x |
| Free Cash Flow 1 | 9.389 | -143.464 | 118.600 | -17.603 | -21.458 | 128.436 | 129.148 | 181.898 |
| ROE (netto-inkomsten/eigen vermogen) | 11,5% | 6,2% | 11,9% | 11,5% | 3,4% | 8,4% | 11,3% | 12% |
| ROA (netto-inkomsten/totale activa) | 7,63% | 3,01% | 7% | 6,92% | 1,62% | 6,71% | 6,33% | 6,83% |
| Totale activa 1 | 1.452.112 | 1.999.002 | 1.742.255 | 1.977.464 | 2.775.564 | 1.867.381 | 2.955.510 | 3.173.244 |
| Nettoactief per aandeel 2 | 1.695 | 1.621 | 1.871 | 2.229 | 2.357 | 2.856 | 2.886 | 3.188 |
| Cashflow per aandeel 2 | 308,0 | 250,0 | 374,0 | 414,0 | 286,0 | 447,0 | 508,0 | 560,0 |
| Capex 1 | 120.555 | 132.926 | 88.900 | 98.580 | 137.814 | 99.767 | 136.667 | 124.245 |
| Capex/omzet | 7,94% | 8,66% | 5,49% | 5,14% | 6,14% | 4,29% | 5,44% | 4,62% |
| Datum van publicatie | 23-04-19 | 30-04-20 | 22-04-21 | 21-04-22 | 24-04-23 | 23-04-24 | - | - |
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
19
Laatste slotkoers
7.115
JPY
Gemiddelde koersdoel
7.731
JPY
Spread / Gemiddelde doel
+8,65%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +24,93% | 25,97 mld. | |
| +4,53% | 149 mld. | |
| +34,66% | 130 mld. | |
| +19,57% | 130 mld. | |
| +12,90% | 62,82 mld. | |
| +7,65% | 41,04 mld. | |
| +94,65% | 35 mld. | |
| -9,78% | 32,1 mld. | |
| +6,26% | 32,1 mld. | |
| +3,97% | 27,31 mld. |
- Beurs
- Aandelen
- Koers 6594
- Financiën Nidec Corporation
