NIPPON YUSEN KABUSHIKI KAISHA Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.205 JPY | +2,34% |
|
+1,25% | -3,80% |
| 19/03 | Transcript : Kawasaki Kisen Kaisha, Ltd., Mitsui O.S.K. Lines, Ltd., Nippon Yusen Kabushiki Kaisha - Shareholder/Analyst Call | |
| 14/03 | Indexen – is zeevracht op weg naar een nieuwe prijsstijging? |  |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 273.642 | 217.117 | 637.454 | 1.817.752 | 1.569.753 | 1.930.698 | - | - |
| Bedrijfswaarde 1 | 1.219.741 | 1.066.165 | 1.481.083 | 2.393.032 | 2.059.026 | 2.560.622 | 2.600.269 | 2.685.238 |
| K/w-verhouding | -6,15 x | 6,97 x | 4,58 x | 1,8 x | 1,55 x | 8,86 x | 8,17 x | 9,69 x |
| Dividendrendement | 1,23% | 3,11% | 5,3% | 13,5% | 16,8% | 3,45% | 3,74% | 3,27% |
| Marktkapitalisatie/omzet | 0,15 x | 0,13 x | 0,4 x | 0,8 x | 0,6 x | 0,82 x | 0,88 x | 0,88 x |
| Bedrijfswaarde/omzet | 0,67 x | 0,64 x | 0,92 x | 1,05 x | 0,79 x | 1,08 x | 1,18 x | 1,22 x |
| Bedrijfswaarde/EBITDA | 12,1 x | 7,47 x | 8,69 x | 6,46 x | 4,93 x | 7,76 x | 7,7 x | 7,99 x |
| Bedrijfswaarde/FCF | -14 x | -47,8 x | 25,7 x | 6,66 x | 3,6 x | 23,5 x | 27,8 x | 64,6 x |
| FCF Yield | -7,14% | -2,09% | 3,89% | 15% | 27,8% | 4,25% | 3,59% | 1,55% |
| Price to Book | 0,56 x | 0,47 x | 1,02 x | 1,06 x | 0,63 x | 0,79 x | 0,73 x | 0,69 x |
| Aantal aandelen (in duizenden) | 506.120 | 506.494 | 506.586 | 506.808 | 508.175 | 459.143 | - | - |
| Referentieprijs 2 | 540,7 | 428,7 | 1.258 | 3.587 | 3.089 | 4.205 | 4.205 | 4.205 |
| Datum van publicatie | 25-04-19 | 25-05-20 | 10-05-21 | 09-05-22 | 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 | 1.829.300 | 1.668.355 | 1.608.414 | 2.280.775 | 2.616.066 | 2.360.373 | 2.196.152 | 2.205.114 |
| EBITDA 1 | 100.798 | 142.753 | 170.340 | 370.535 | 418.008 | 329.792 | 337.690 | 335.979 |
| Bedrijfsresultaat (EBIT) 1 | 11.085 | 38.696 | 71.537 | 268.939 | 296.350 | 192.643 | 179.779 | 169.444 |
| Operationele Marge | 0,61% | 2,32% | 4,45% | 11,79% | 11,33% | 8,16% | 8,19% | 7,68% |
| Resultaat voor belastingen (EBT) 1 | -21.983 | 42.525 | 170.418 | 1.037.315 | 1.083.441 | 298.497 | 280.717 | 223.948 |
| Nettowinst (verlies) 1 | -44.501 | 31.129 | 139.228 | 1.009.105 | 1.012.523 | 222.746 | 223.383 | 187.553 |
| Nettomarge | -2,43% | 1,87% | 8,66% | 44,24% | 38,7% | 9,44% | 10,17% | 8,51% |
| WPA 2 | -87,93 | 61,46 | 274,8 | 1.991 | 1.994 | 474,7 | 515,0 | 433,9 |
| Free Cash Flow 1 | -87.032 | -22.301 | 57.558 | 359.191 | 571.889 | 108.951 | 93.404 | 41.588 |
| FCF-marge | -4,76% | -1,34% | 3,58% | 15,75% | 21,86% | 4,62% | 4,25% | 1,89% |
| Kasstroomconversie (ebitda) | - | - | 33,79% | 96,94% | 136,81% | 33,04% | 27,66% | 12,38% |
| Kasstroomconversie (nettowinst) | - | - | 41,34% | 35,6% | 56,48% | 48,91% | 41,81% | 22,17% |
| Dividend per aandeel 2 | 6,667 | 13,33 | 66,67 | 483,3 | 520,0 | 145,0 | 157,1 | 137,4 |
| Datum van publicatie | 25-04-19 | 25-05-20 | 10-05-21 | 09-05-22 | 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 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 824.737 | 843.618 | 722.031 | 886.383 | 546.770 | 1.051.381 | 624.577 | 604.816 | 673.050 | 692.828 | 1.365.878 | 684.320 | 565.867 | 567.515 | 600.820 | 1.168.335 | 620.882 | 632.450 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 15.836 | 22.860 | 16.690 | 54.847 | 64.933 | 117.933 | 80.059 | 70.946 | 89.174 | 74.162 | 163.336 | 86.067 | 46.946 | 47.103 | 51.683 | 98.786 | 45.484 | 61.100 |
| Operationele Marge | 1,92% | 2,71% | 2,31% | 6,19% | 11,88% | 11,22% | 12,82% | 11,73% | 13,25% | 10,7% | 11,96% | 12,58% | 8,3% | 8,3% | 8,6% | 8,46% | 7,33% | 9,66% |
| Resultaat voor belastingen (EBT) | 19.648 | 22.877 | 29.916 | - | 273.112 | 433.004 | 295.184 | - | 365.049 | - | 750.627 | 235.000 | - | 93.536 | 84.107 | 177.643 | 53.982 | - |
| Nettowinst (verlies) | 11.123 | - | 22.180 | - | 260.226 | 411.319 | 280.897 | 316.888 | 343.377 | 362.681 | 706.058 | 214.313 | 92.151 | 73.490 | 39.900 | 113.390 | 40.184 | - |
| Nettomarge | 1,35% | - | 3,07% | - | 47,59% | 39,12% | 44,97% | 52,39% | 51,02% | 52,35% | 51,69% | 31,32% | 16,28% | 12,95% | 6,64% | 9,71% | 6,47% | - |
| WPA | 21,96 | - | 43,79 | - | 513,5 | 811,7 | 554,3 | 625,3 | 677,2 | 713,8 | 1.391 | 421,6 | 181,1 | 144,6 | 80,37 | 225,0 | 84,90 | - |
| Dividend per aandeel | 6,667 | - | 6,667 | - | 66,67 | 66,67 | - | 416,7 | - | 350,0 | 350,0 | - | - | - | - | 60,00 | - | - |
| Datum van publicatie | 31-10-19 | 25-05-20 | 05-11-20 | 10-05-21 | 04-11-21 | 04-11-21 | 03-02-22 | 09-05-22 | 03-08-22 | 04-11-22 | 04-11-22 | 03-02-23 | 09-05-23 | 03-08-23 | 06-11-23 | 06-11-23 | 05-02-24 | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 946.099 | 849.048 | 843.629 | 575.280 | 489.273 | 629.925 | 669.572 | 754.541 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 9,386 x | 5,948 x | 4,953 x | 1,553 x | 1,17 x | 1,91 x | 1,983 x | 2,246 x |
| Free Cash Flow 1 | -87.032 | -22.301 | 57.558 | 359.191 | 571.889 | 108.951 | 93.404 | 41.589 |
| ROE (netto-inkomsten/eigen vermogen) | -8,6% | 6,6% | 25,6% | 86% | 48,3% | 8,95% | 9,06% | 7,02% |
| ROA (netto-inkomsten/totale activa) | -0,1% | 2,26% | 10,6% | 38,5% | 32,4% | 6,01% | 6,62% | 4,78% |
| Totale activa 1 | 44.174.112 | 1.376.744 | 1.312.114 | 2.618.192 | 3.127.929 | 3.709.346 | 3.375.217 | 3.921.505 |
| Nettoactief per aandeel 2 | 963,0 | 913,0 | 1.234 | 3.381 | 4.878 | 5.356 | 5.780 | 6.051 |
| Cashflow per aandeel 2 | 89,30 | 267,0 | 470,0 | 2.192 | 2.233 | 930,0 | 896,0 | 869,0 |
| Capex 1 | 170.776 | 139.232 | 101.778 | 205.140 | 198.865 | 239.374 | 301.967 | 326.967 |
| Capex/omzet | 9,34% | 8,35% | 6,33% | 8,99% | 7,6% | 10,14% | 13,75% | 14,83% |
| Datum van publicatie | 25-04-19 | 25-05-20 | 10-05-21 | 09-05-22 | 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
Onderwogen
Aantal analisten
7
Laatste slotkoers
4.205
JPY
Gemiddelde koersdoel
4.233
JPY
Spread / Gemiddelde doel
+0,66%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -3,80% | 12,27 mld. | |
| +24,30% | 31,49 mld. | |
| +21,02% | 23,83 mld. | |
| -14,91% | 23,03 mld. | |
| +4,34% | 10,85 mld. | |
| +45,92% | 9,64 mld. | |
| +3,71% | 9,39 mld. | |
| -1,74% | 9,03 mld. | |
| +3,13% | 7,96 mld. | |
| -22,98% | 7,55 mld. |
- Beurs
- Aandelen
- Koers 9101
- Financiën Nippon Yusen Kabushiki Kaisha
