NIPPON SHINYAKU CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.335 JPY | +0,65% |
|
+3,09% | -13,23% |
| 10/04 | NIPPON SHINYAKU CO., LTD. : Jefferies & Co. handhaaft koopadvies | ZM |
| 09/02 | Vicore Pharma tekent licentieovereenkomst voor kandidaat-geneesmiddel voor idiopathische longfibrose | MT |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 542.875 | 571.160 | 554.319 | 561.052 | 392.668 | 291.974 | - | - |
| Bedrijfswaarde 1 | 500.737 | 524.046 | 493.520 | 503.199 | 323.731 | 217.677 | 199.487 | 180.500 |
| K/w-verhouding | 33,3 x | 33,9 x | 26,8 x | 22,5 x | 17,2 x | 10,7 x | 10,6 x | 9,46 x |
| Dividendrendement | 0,87% | 1,01% | 1,2% | 1,32% | 1,96% | 2,87% | 3,08% | 3,36% |
| Marktkapitalisatie/omzet | 4,73 x | 4,9 x | 4,55 x | 4,08 x | 2,72 x | 1,96 x | 1,9 x | 1,82 x |
| Bedrijfswaarde/omzet | 4,37 x | 4,49 x | 4,05 x | 3,66 x | 2,25 x | 1,46 x | 1,3 x | 1,12 x |
| Bedrijfswaarde/EBITDA | 20,8 x | 20,8 x | 16,6 x | 16,1 x | 9,23 x | 5,33 x | 4,84 x | 4,04 x |
| Bedrijfswaarde/FCF | 35,6 x | 51,2 x | 26,2 x | 52,1 x | 37,9 x | 9,19 x | 8,81 x | 7,67 x |
| FCF Yield | 2,81% | 1,95% | 3,81% | 1,92% | 2,64% | 10,9% | 11,4% | 13% |
| Price to Book | 4,02 x | 3,93 x | 3,42 x | 3,11 x | 2,01 x | 1,36 x | 1,25 x | 1,14 x |
| Aantal aandelen (in duizenden) | 67.354 | 67.354 | 67.353 | 67.353 | 67.353 | 67.353 | - | - |
| Referentieprijs 2 | 8.060 | 8.480 | 8.230 | 8.330 | 5.830 | 4.335 | 4.335 | 4.335 |
| Datum van publicatie | 13-05-19 | 13-05-20 | 14-05-21 | 11-05-22 | 11-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 114.716 | 116.637 | 121.885 | 137.484 | 144.175 | 149.208 | 153.400 | 160.795 |
| EBITDA 1 | 24.062 | 25.136 | 29.684 | 31.232 | 35.090 | 40.872 | 41.221 | 44.726 |
| Bedrijfsresultaat (EBIT) 1 | 20.644 | 21.668 | 26.134 | 32.948 | 30.049 | 35.213 | 36.027 | 40.459 |
| Operationele Marge | 18% | 18,58% | 21,44% | 23,96% | 20,84% | 23,6% | 23,49% | 25,16% |
| Resultaat voor belastingen (EBT) 1 | 21.540 | 22.442 | 28.759 | 33.301 | 30.489 | 35.667 | 36.434 | 40.866 |
| Nettowinst (verlies) 1 | 16.302 | 16.866 | 20.702 | 24.986 | 22.812 | 27.383 | 27.626 | 31.046 |
| Nettomarge | 14,21% | 14,46% | 16,98% | 18,17% | 15,82% | 18,35% | 18,01% | 19,31% |
| WPA 2 | 242,0 | 250,4 | 307,4 | 371,0 | 338,7 | 404,3 | 407,8 | 458,5 |
| Free Cash Flow 1 | 14.068 | 10.237 | 18.805 | 9.659 | 8.539 | 23.689 | 22.644 | 23.542 |
| FCF-marge | 12,26% | 8,78% | 15,43% | 7,03% | 5,92% | 15,88% | 14,76% | 14,64% |
| Kasstroomconversie (ebitda) | 58,47% | 40,73% | 63,35% | 30,93% | 24,33% | 57,96% | 54,93% | 52,64% |
| Kasstroomconversie (nettowinst) | 86,3% | 60,7% | 90,84% | 38,66% | 37,43% | 86,51% | 81,97% | 75,83% |
| Dividend per aandeel 2 | 70,00 | 86,00 | 99,00 | 110,0 | 114,0 | 124,3 | 133,6 | 145,9 |
| Datum van publicatie | 13-05-19 | 13-05-20 | 14-05-21 | 11-05-22 | 11-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2020 S2 | 2021 S1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 S1 | 2026 S1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 57.387 | 59.250 | 57.817 | 30.411 | 71.568 | 34.650 | 31.329 | 35.619 | 71.136 | 38.783 | 34.256 | 37.012 | 36.302 | 73.314 | 39.414 | 35.329 | 38.000 | 76.000 | 85.000 |
| EBITDA 1 | - | - | - | 5.792 | - | 8.568 | -293 | - | - | 10.117 | 3.424 | - | - | - | 10.805 | 7.228 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 11.025 | 10.643 | 11.140 | 5.056 | 21.504 | 7.817 | -1.022 | 10.276 | 19.161 | 8.826 | 2.062 | 11.163 | 9.715 | 20.878 | 9.572 | 4.558 | 11.000 | 20.000 | 26.500 |
| Operationele Marge | 19,21% | 17,96% | 19,27% | 16,63% | 30,05% | 22,56% | -3,26% | 28,85% | 26,94% | 22,76% | 6,02% | 30,16% | 26,76% | 28,48% | 24,29% | 12,9% | 28,95% | 26,32% | 31,18% |
| Resultaat voor belastingen (EBT) 1 | 11.271 | 11.171 | 11.248 | 5.652 | 22.250 | 8.313 | -790 | 10.514 | 19.398 | 9.024 | 2.067 | 11.440 | 9.706 | 21.146 | 9.827 | 5.152 | 11.200 | 20.200 | 26.700 |
| Nettowinst (verlies) 1 | 8.291 | 8.575 | 8.073 | 4.220 | 16.561 | 6.045 | 438 | 8.249 | 15.222 | 7.452 | 138 | 8.749 | - | 16.176 | 7.826 | 3.486 | 8.600 | 15.500 | 20.500 |
| Nettomarge | 14,45% | 14,47% | 13,96% | 13,88% | 23,14% | 17,45% | 1,4% | 23,16% | 21,4% | 19,21% | 0,4% | 23,64% | - | 22,06% | 19,86% | 9,87% | 22,63% | 20,39% | 24,12% |
| WPA 2 | 123,1 | - | 119,9 | 62,65 | 245,9 | 89,75 | 6,500 | 122,5 | 226,0 | 110,6 | 2,050 | 129,9 | - | 240,2 | 116,2 | 37,05 | 127,7 | 230,1 | 304,4 |
| Dividend per aandeel 2 | 43,00 | - | 49,00 | - | 51,00 | - | - | - | 57,00 | - | - | - | 62,00 | 62,00 | - | 60,00 | - | - | - |
| Datum van publicatie | 06-11-19 | 13-05-20 | 05-11-20 | 10-11-21 | 10-11-21 | 10-02-22 | 11-05-22 | 09-08-22 | 10-11-22 | 10-02-23 | 11-05-23 | 10-08-23 | 13-11-23 | 13-11-23 | 09-02-24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 42.138 | 47.114 | 60.799 | 57.853 | 68.937 | 74.297 | 92.487 | 111.474 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 14.068 | 10.237 | 18.805 | 9.659 | 8.539 | 23.689 | 22.644 | 23.542 |
| ROE (netto-inkomsten/eigen vermogen) | 12,5% | 12% | 13,5% | 13,6% | 12,1% | 13,4% | 12,5% | 12,9% |
| ROA (netto-inkomsten/totale activa) | 13,2% | 13,1% | 14,4% | 16% | 9,97% | 11,9% | 10% | 10,3% |
| Totale activa 1 | 123.724 | 129.182 | 143.910 | 156.428 | 228.696 | 230.486 | 275.086 | 302.577 |
| Nettoactief per aandeel 2 | 2.003 | 2.160 | 2.409 | 2.681 | 2.904 | 3.181 | 3.467 | 3.787 |
| Cashflow per aandeel 2 | 293,0 | 302,0 | 360,0 | 439,0 | 414,0 | 496,0 | 488,0 | 539,0 |
| Capex 1 | 1.242 | 2.500 | 2.583 | 10.744 | 5.660 | 9.000 | 8.600 | 9.385 |
| Capex/omzet | 1,08% | 2,14% | 2,12% | 7,81% | 3,93% | 6,03% | 5,61% | 5,84% |
| Datum van publicatie | 13-05-19 | 13-05-20 | 14-05-21 | 11-05-22 | 11-05-23 | - | - | - |
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
Accumuleren
Aantal analisten
7
Laatste slotkoers
4.335
JPY
Gemiddelde koersdoel
6.371
JPY
Spread / Gemiddelde doel
+46,98%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -13,23% | 1,85 mld. | |
| +25,83% | 661 mld. | |
| +27,00% | 566 mld. | |
| -6,76% | 352 mld. | |
| +20,34% | 332 mld. | |
| +3,00% | 283 mld. | |
| +13,09% | 231 mld. | |
| +5,46% | 200 mld. | |
| -9,61% | 195 mld. | |
| -6,26% | 145 mld. |
- Beurs
- Aandelen
- Koers 4516
- Financiën Nippon Shinyaku Co., Ltd.
