NIPPON STEEL CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.444 JPY | +0,44% |
|
+0,94% | +6,63% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.724.588 | 852.007 | 1.737.026 | 1.998.946 | 2.873.054 | 3.172.078 | - | - |
| Bedrijfswaarde 1 | 3.913.728 | 3.051.289 | 3.936.792 | 4.101.246 | 4.901.994 | 5.411.272 | 5.245.656 | 4.937.161 |
| K/w-verhouding | 6,93 x | -1,97 x | -53,6 x | 3,14 x | 4,14 x | 6,71 x | 6,62 x | 5,39 x |
| Dividendrendement | 4,09% | 1,08% | 0,53% | 7,37% | 5,77% | 4,65% | 4,63% | 5,32% |
| Marktkapitalisatie/omzet | 0,28 x | 0,14 x | 0,36 x | 0,29 x | 0,36 x | 0,35 x | 0,34 x | 0,32 x |
| Bedrijfswaarde/omzet | 0,63 x | 0,52 x | 0,82 x | 0,6 x | 0,61 x | 0,6 x | 0,57 x | 0,5 x |
| Bedrijfswaarde/EBITDA | 5,81 x | 272 x | 9,82 x | 3,18 x | 4,01 x | 4,77 x | 4,53 x | 3,62 x |
| Bedrijfswaarde/FCF | 55,5 x | 20,5 x | 278 x | 17,3 x | 25,6 x | -64,5 x | -9,03 x | 11,4 x |
| FCF Yield | 1,8% | 4,87% | 0,36% | 5,77% | 3,9% | -1,55% | -11,1% | 8,8% |
| Price to Book | 0,56 x | 0,32 x | 0,63 x | 0,58 x | 0,69 x | 0,7 x | 0,66 x | 0,61 x |
| Aantal aandelen (in duizenden) | 882.594 | 920.690 | 920.767 | 920.749 | 920.851 | 921.045 | - | - |
| Referentieprijs 2 | 1.954 | 925,4 | 1.886 | 2.171 | 3.120 | 3.444 | 3.444 | 3.444 |
| Datum van publicatie | 09-05-19 | 08-05-20 | 07-05-21 | 10-05-22 | 10-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 6.177.947 | 5.921.525 | 4.829.272 | 6.808.890 | 7.975.586 | 9.004.170 | 9.262.313 | 9.863.705 |
| EBITDA 1 | 673.727 | 11.220 | 400.900 | 1.290.200 | 1.223.817 | 1.135.382 | 1.158.615 | 1.364.981 |
| Bedrijfsresultaat (EBIT) 1 | 265.111 | -406.119 | 11.381 | 840.901 | 883.646 | 730.653 | 741.100 | 907.420 |
| Operationele Marge | 4,29% | -6,86% | 0,24% | 12,35% | 11,08% | 8,11% | 8% | 9,2% |
| Resultaat voor belastingen (EBT) 1 | 248.769 | -423.572 | -8.656 | 816.583 | 866.849 | 692.320 | 708.036 | 843.761 |
| Nettowinst (verlies) 1 | 251.169 | -431.513 | -32.432 | 637.321 | 694.016 | 470.754 | 487.381 | 579.219 |
| Nettomarge | 4,07% | -7,29% | -0,67% | 9,36% | 8,7% | 5,23% | 5,26% | 5,87% |
| WPA 2 | 281,8 | -468,7 | -35,22 | 692,2 | 753,7 | 513,5 | 520,6 | 638,5 |
| Free Cash Flow 1 | 70.536 | 148.703 | 14.150 | 236.700 | 191.256 | -83.916 | -580.760 | 434.540 |
| FCF-marge | 1,14% | 2,51% | 0,29% | 3,48% | 2,4% | -0,93% | -6,27% | 4,41% |
| Kasstroomconversie (ebitda) | 10,47% | 1.325,34% | 3,53% | 18,35% | 15,63% | - | - | 31,83% |
| Kasstroomconversie (nettowinst) | 28,08% | - | - | 37,14% | 27,56% | - | - | 75,02% |
| Dividend per aandeel 2 | 80,00 | 10,00 | 10,00 | 160,0 | 180,0 | 160,0 | 159,5 | 183,3 |
| Datum van publicatie | 09-05-19 | 08-05-20 | 07-05-21 | 10-05-22 | 10-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: März | 2020 S1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.047.183 | 2.241.992 | 2.587.280 | 1.660.792 | 3.163.943 | 1.778.538 | 1.866.409 | 3.644.947 | 1.919.181 | 1.955.225 | 3.874.406 | 2.087.276 | 2.013.904 | 4.101.180 | 2.199.786 | 2.212.635 | 4.412.421 | 2.229.395 | 2.428.884 | 4.862.600 | 2.242.660 | 2.424.726 | 4.906.500 | 2.326.735 | 2.638.545 | 5.572.500 |
| EBITDA 1 | - | - | - | 342.200 | - | 350.100 | 300.800 | - | 420.432 | 286.500 | - | 305.900 | 210.957 | - | 335.998 | - | - | 290.200 | 472.368 | - | 338.285 | 347.605 | - | 350.434 | 162.387 | - |
| Bedrijfsresultaat (EBIT) 1 | 73.100 | -148.810 | 160.191 | 172.057 | 428.398 | 299.738 | 112.765 | - | 338.873 | 202.879 | 541.752 | 220.092 | 121.802 | 341.894 | 248.700 | 175.094 | 423.794 | 194.889 | 81.659 | - | 224.929 | 219.589 | - | 236.003 | 106.980 | - |
| Operationele Marge | 2,4% | -6,64% | 6,19% | 10,36% | 13,54% | 16,85% | 6,04% | - | 17,66% | 10,38% | 13,98% | 10,54% | 6,05% | 8,34% | 11,31% | 7,91% | 9,6% | 8,74% | 3,36% | - | 10,03% | 9,06% | - | 10,14% | 4,05% | - |
| Resultaat voor belastingen (EBT) 1 | 64.471 | -159.678 | 151.022 | 165.518 | 415.900 | 293.875 | 106.808 | - | 334.014 | 198.493 | 532.507 | 215.774 | 118.568 | - | 244.793 | 171.249 | 416.042 | 192.043 | 101.958 | - | 195.000 | 175.000 | - | 205.000 | 135.000 | - |
| Nettowinst (verlies) 1 | 38.750 | -191.164 | 158.732 | 136.598 | 298.727 | 209.167 | 129.427 | - | 230.972 | 141.400 | 372.372 | 144.772 | 176.872 | - | 177.064 | 123.171 | 300.235 | 140.679 | 39.213 | - | 117.305 | 119.307 | - | 119.898 | 151.042 | - |
| Nettomarge | 1,27% | -8,53% | 6,14% | 8,22% | 9,44% | 11,76% | 6,93% | - | 12,03% | 7,23% | 9,61% | 6,94% | 8,78% | - | 8,05% | 5,57% | 6,8% | 6,31% | 1,61% | - | 5,23% | 4,92% | - | 5,15% | 5,72% | - |
| WPA 2 | 42,09 | -207,6 | 172,4 | 148,4 | 324,4 | 227,2 | 140,6 | - | 250,8 | 153,6 | 404,4 | 157,2 | 192,1 | - | 192,3 | 133,8 | 326,0 | 152,8 | 32,09 | - | 113,6 | 118,0 | - | 119,2 | 208,6 | - |
| Dividend per aandeel 2 | 10,00 | - | - | 70,00 | 70,00 | - | 90,00 | - | - | 90,00 | 90,00 | - | 90,00 | - | - | 75,00 | 75,00 | - | 85,00 | - | - | 85,00 | - | - | 85,00 | - |
| Datum van publicatie | 01-11-19 | 06-11-20 | 07-05-21 | 02-11-21 | 02-11-21 | 03-02-22 | 10-05-22 | 10-05-22 | 04-08-22 | 01-11-22 | 01-11-22 | 09-02-23 | 10-05-23 | 10-05-23 | 04-08-23 | 01-11-23 | 01-11-23 | 07-02-24 | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 2.189.140 | 2.199.282 | 2.199.766 | 2.102.300 | 2.028.940 | 2.239.194 | 2.073.578 | 1.765.083 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 3,249 x | 196 x | 5,487 x | 1,629 x | 1,658 x | 1,972 x | 1,79 x | 1,293 x |
| Free Cash Flow 1 | 70.536 | 148.703 | 14.150 | 236.700 | 191.256 | -83.916 | -580.760 | 434.540 |
| ROE (netto-inkomsten/eigen vermogen) | 7,9% | -14,7% | -1,2% | 20,5% | 18,1% | 10,8% | 10,3% | 11,6% |
| ROA (netto-inkomsten/totale activa) | 3,18% | -5,47% | -0,12% | 10% | 9,46% | 5,27% | 5,13% | 6,43% |
| Totale activa 1 | 7.896.435 | 7.892.486 | 28.135.681 | 6.371.114 | 7.333.453 | 8.938.365 | 9.494.435 | 9.003.403 |
| Nettoactief per aandeel 2 | 3.510 | 2.869 | 2.998 | 3.765 | 4.541 | 4.889 | 5.250 | 5.692 |
| Cashflow per aandeel 2 | 740,0 | -15,40 | 281,0 | 1.051 | 1.123 | 644,0 | 921,0 | 942,0 |
| Capex 1 | 438.758 | 460.555 | 459.811 | 466.902 | 470.018 | 443.598 | 470.731 | 512.284 |
| Capex/omzet | 7,1% | 7,78% | 9,52% | 6,86% | 5,89% | 4,93% | 5,08% | 5,19% |
| Datum van publicatie | 09-05-19 | 08-05-20 | 07-05-21 | 10-05-22 | 10-05-23 | - | - | - |
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
10
Laatste slotkoers
3.444
JPY
Gemiddelde koersdoel
4.160
JPY
Spread / Gemiddelde doel
+20,79%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +6,63% | 20,15 mld. | |
| +0,79% | 42,1 mld. | |
| +18,89% | 24,83 mld. | |
| -21,02% | 21,75 mld. | |
| +13,50% | 21,17 mld. | |
| -7,50% | 20,77 mld. | |
| +6,81% | 9,44 mld. | |
| -12,44% | 8,5 mld. | |
| -23,08% | 8,41 mld. | |
| +36,31% | 8,35 mld. |
- Beurs
- Aandelen
- Koers 5401
- Financiën Nippon Steel Corporation
