NIPPON ELECTRIC GLASS CO., LTD. Toevoegen aan een lijst
Financiën Nippon Electric Glass Co., Ltd.
Aandelen
5214
JP3733400000
Elektronische apparatuur & onderdelen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.713 JPY | -0,30% |
|
-3,63% | +22,50% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 235.846 | 218.023 | 274.338 | 218.092 | 274.498 | 321.495 | - | - |
| Bedrijfswaarde 1 | 232.815 | 198.270 | 234.185 | 214.466 | 317.440 | 340.287 | 366.180 | 411.949 |
| K/w-verhouding | -7 x | 14,3 x | 10,1 x | 7,74 x | -10,7 x | 11,4 x | 16,6 x | 14,4 x |
| Dividendrendement | 4,1% | 4,43% | 3,73% | 5,12% | 3,96% | 3,5% | 3,82% | 3,99% |
| Marktkapitalisatie/omzet | 0,92 x | 0,9 x | 0,94 x | 0,67 x | 0,98 x | 1,05 x | 1 x | 0,95 x |
| Bedrijfswaarde/omzet | 0,91 x | 0,82 x | 0,8 x | 0,66 x | 1,13 x | 1,11 x | 1,14 x | 1,22 x |
| Bedrijfswaarde/EBITDA | 5,23 x | 4,66 x | 3,94 x | 3,89 x | 11,9 x | 8,03 x | 7,42 x | 7,62 x |
| Bedrijfswaarde/FCF | 158 x | 7,06 x | 6,14 x | - | -14,3 x | 9,92 x | 22,3 x | 25,9 x |
| FCF Yield | 0,63% | 14,2% | 16,3% | - | -6,97% | 10,1% | 4,48% | 3,86% |
| Price to Book | 0,5 x | 0,46 x | 0,55 x | 0,42 x | 0,55 x | 0,65 x | 0,64 x | 0,62 x |
| Aantal aandelen (in duizenden) | 96.619 | 96.641 | 93.027 | 93.043 | 90.564 | 86.586 | - | - |
| Referentieprijs 2 | 2.441 | 2.256 | 2.949 | 2.344 | 3.031 | 3.713 | 3.713 | 3.713 |
| Datum van publicatie | 05-02-20 | 02-02-21 | 02-02-22 | 03-02-23 | 05-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 257.189 | 242.886 | 292.033 | 324.634 | 279.974 | 305.860 | 321.400 | 337.480 |
| EBITDA 1 | 44.513 | 42.591 | 59.500 | 55.146 | 26.765 | 42.400 | 49.375 | 54.075 |
| Bedrijfsresultaat (EBIT) 1 | 15.937 | 17.660 | 32.779 | 26.184 | -10.420 | 16.380 | 22.140 | 26.760 |
| Operationele Marge | 6,2% | 7,27% | 11,22% | 8,07% | -3,72% | 5,36% | 6,89% | 7,93% |
| Resultaat voor belastingen (EBT) 1 | -19.268 | 19.896 | 39.139 | 39.517 | -28.612 | 37.820 | 24.900 | 27.840 |
| Nettowinst (verlies) 1 | -33.669 | 15.252 | 27.904 | 28.167 | -26.188 | 27.840 | 18.320 | 20.340 |
| Nettomarge | -13,09% | 6,28% | 9,56% | 8,68% | -9,35% | 9,1% | 5,7% | 6,03% |
| WPA 2 | -348,5 | 157,8 | 291,0 | 302,8 | -282,9 | 326,5 | 223,4 | 257,9 |
| Free Cash Flow 1 | 1.477 | 28.102 | 38.127 | - | -22.137 | 34.304 | 16.407 | 15.896 |
| FCF-marge | 0,57% | 11,57% | 13,06% | - | -7,91% | 11,22% | 5,1% | 4,71% |
| Kasstroomconversie (ebitda) | 3,32% | 65,98% | 64,08% | - | - | 80,9% | 33,23% | 29,4% |
| Kasstroomconversie (nettowinst) | - | 184,25% | 136,64% | - | - | 123,22% | 89,56% | 78,15% |
| Dividend per aandeel 2 | 100,0 | 100,0 | 110,0 | 120,0 | 120,0 | 130,0 | 142,0 | 148,0 |
| Datum van publicatie | 05-02-20 | 02-02-21 | 02-02-22 | 03-02-23 | 05-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 Q1 | 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 | 2024 S2 | 2025 S1 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 123.823 | 115.381 | 127.505 | 142.344 | 75.162 | 74.527 | 149.689 | 85.991 | 86.780 | 172.771 | 78.431 | 73.432 | 151.863 | 67.922 | 71.256 | 139.178 | 70.191 | 70.605 | 76.656 | 77.533 | 149.000 | 78.067 | 81.100 | 158.250 | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 6.645 | 7.767 | 9.893 | 15.332 | 9.417 | 8.030 | 17.447 | 10.515 | 8.642 | 19.157 | 4.097 | 2.930 | 7.027 | -1.941 | -3.801 | -5.742 | -804 | -3.874 | 765 | 3.122 | 4.133 | 5.131 | 6.256 | 11.750 | - | - |
| Operationele Marge | 5,37% | 6,73% | 7,76% | 10,77% | 12,53% | 10,77% | 11,66% | 12,23% | 9,96% | 11,09% | 5,22% | 3,99% | 4,63% | -2,86% | -5,33% | -4,13% | -1,15% | -5,49% | 1% | 4,03% | 2,77% | 6,57% | 7,71% | 7,42% | - | - |
| Resultaat voor belastingen (EBT) | - | 9.384 | - | 19.691 | 9.608 | 9.840 | - | 20.521 | 14.129 | 34.650 | 5.009 | - | - | 1.714 | - | -14.086 | -125 | - | 27.483 | - | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | -39.163 | 6.824 | 8.428 | 13.533 | 7.282 | 7.089 | 14.371 | 14.289 | 10.128 | 24.417 | 4.768 | - | - | 846 | - | -15.711 | -520 | - | 19.616 | 2.100 | 18.350 | 3.300 | 6.000 | 9.000 | - | - |
| Nettomarge | -31,63% | 5,91% | 6,61% | 9,51% | 9,69% | 9,51% | 9,6% | 16,62% | 11,67% | 14,13% | 6,08% | - | - | 1,25% | - | -11,29% | -0,74% | - | 25,59% | 2,71% | 12,32% | 4,23% | 7,4% | 5,69% | - | - |
| WPA | -405,4 | 70,62 | 87,22 | 140,0 | 75,34 | 75,61 | 151,0 | 153,6 | 108,8 | 262,5 | 51,24 | - | - | 9,090 | - | -168,8 | -5,590 | - | 224,6 | - | - | - | - | - | - | - |
| Dividend per aandeel | - | 50,00 | 50,00 | 50,00 | - | - | - | - | - | 60,00 | - | - | 60,00 | - | - | 60,00 | - | - | - | - | 65,00 | - | - | 65,00 | 70,00 | 70,00 |
| Datum van publicatie | 05-02-20 | 30-07-20 | 02-02-21 | 29-07-21 | 29-10-21 | 02-02-22 | 02-02-22 | 28-04-22 | 29-07-22 | 29-07-22 | 31-10-22 | 03-02-23 | 03-02-23 | 28-04-23 | 31-07-23 | 31-07-23 | 30-10-23 | 05-02-24 | 30-04-24 | - | - | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | 42.942 | 18.792 | 44.685 | 90.454 |
| Nettokaspositie 1 | 3.031 | 19.753 | 40.153 | 3.626 | - | - | - | - |
| Hefboom (schuld/ebitda) | - | - | - | - | 1,604 x | 0,4432 x | 0,905 x | 1,673 x |
| Free Cash Flow 1 | 1.477 | 28.102 | 38.127 | - | -22.137 | 34.304 | 16.407 | 15.896 |
| ROE (netto-inkomsten/eigen vermogen) | -6,8% | 3,2% | 5,8% | 5,5% | -5,2% | 5,8% | 3,82% | 4,33% |
| ROA (netto-inkomsten/totale activa) | 2,21% | 2,89% | 6,63% | 4,71% | -1,31% | 3,1% | 3,15% | 3,54% |
| Totale activa 1 | -1.522.554 | 527.957 | 420.700 | 597.958 | 2.005.299 | 898.065 | 581.126 | 574.657 |
| Nettoactief per aandeel 2 | 4.886 | 4.886 | 5.322 | 5.636 | 5.464 | 5.686 | 5.817 | 5.966 |
| Cashflow per aandeel 2 | -52,70 | 416,0 | 570,0 | 614,0 | 119,0 | 654,0 | 570,0 | 665,0 |
| Capex 1 | 20.160 | 25.171 | 35.058 | 68.024 | 29.095 | 30.300 | 32.080 | 32.300 |
| Capex/omzet | 7,84% | 10,36% | 12% | 20,95% | 10,39% | 9,91% | 9,98% | 9,57% |
| Datum van publicatie | 05-02-20 | 02-02-21 | 02-02-22 | 03-02-23 | 05-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
5
Laatste slotkoers
3.713
JPY
Gemiddelde koersdoel
3.976
JPY
Spread / Gemiddelde doel
+7,08%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +22,50% | 2,09 mld. | |
| +11,65% | 109 mld. | |
| -4,18% | 28,24 mld. | |
| +11,79% | 22,19 mld. | |
| -13,66% | 18,29 mld. | |
| -7,70% | 17,4 mld. | |
| +13,27% | 16,08 mld. | |
| -8,40% | 11,55 mld. | |
| -1,88% | 10,45 mld. | |
| -2,81% | 9,65 mld. |
- Beurs
- Aandelen
- Koers 5214
- Financiën Nippon Electric Glass Co., Ltd.
