NISHIMATSU CONSTRUCTION CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.543 JPY | +4,03% |
|
+5,11% | +15,72% |
Totale waarde
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 134.187 | 113.288 | 153.601 | 200.748 | 135.194 | 179.318 | - | - |
| Bedrijfswaarde 1 | 188.753 | 188.738 | 224.871 | 313.666 | 250.877 | 311.805 | 324.155 | 332.418 |
| K/w-verhouding | 7,14 x | 6,05 x | 8,95 x | 11,8 x | 14 x | 15,3 x | 13,3 x | 11,1 x |
| Dividendrendement | 4,28% | 5,07% | 3,74% | 6,02% | 6,45% | 4,35% | 5,07% | 6,01% |
| Marktkapitalisatie/omzet | 0,38 x | 0,29 x | 0,46 x | 0,62 x | 0,4 x | 0,46 x | 0,48 x | 0,46 x |
| Bedrijfswaarde/omzet | 0,54 x | 0,48 x | 0,67 x | 0,97 x | 0,74 x | 0,8 x | 0,87 x | 0,86 x |
| Bedrijfswaarde/EBITDA | 6,96 x | 6,76 x | 9,25 x | 11,5 x | 15,1 x | 14,7 x | 13 x | 11,6 x |
| Bedrijfswaarde/FCF | -5,11 x | -31,3 x | 22 x | 16,8 x | 30,3 x | -33,5 x | 79,1 x | 511 x |
| FCF Yield | -19,6% | -3,19% | 4,54% | 5,97% | 3,3% | -2,98% | 1,26% | 0,2% |
| Price to Book | 0,68 x | 0,58 x | 0,75 x | 0,96 x | 0,91 x | 1,29 x | 1,26 x | 1,12 x |
| Aantal aandelen (in duizenden) | 54.703 | 54.702 | 54.701 | 54.700 | 39.473 | 39.471 | - | - |
| Referentieprijs 2 | 2.453 | 2.071 | 2.808 | 3.670 | 3.425 | 4.543 | 4.543 | 4.543 |
| Datum van publicatie | 10-05-19 | 11-05-20 | 11-05-21 | 11-05-22 | 11-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 349.318 | 391.621 | 336.241 | 323.754 | 339.757 | 389.000 | 371.917 | 387.540 |
| EBITDA 1 | 27.137 | 27.930 | 24.300 | 27.272 | 16.589 | 21.233 | 24.967 | 28.700 |
| Bedrijfsresultaat (EBIT) 1 | 24.928 | 25.313 | 20.950 | 23.540 | 12.615 | 16.940 | 19.700 | 23.460 |
| Operationele Marge | 7,14% | 6,46% | 6,23% | 7,27% | 3,71% | 4,35% | 5,3% | 6,05% |
| Resultaat voor belastingen (EBT) 1 | 26.916 | 25.435 | 23.998 | 22.696 | 13.595 | 17.133 | 19.467 | 21.900 |
| Nettowinst (verlies) 1 | 18.784 | 18.721 | 17.166 | 15.103 | 9.648 | 11.683 | 13.500 | 16.180 |
| Nettomarge | 5,38% | 4,78% | 5,11% | 4,66% | 2,84% | 3% | 3,63% | 4,18% |
| WPA 2 | 343,4 | 342,2 | 313,8 | 312,3 | 244,4 | 296,0 | 341,9 | 409,6 |
| Free Cash Flow 1 | -36.925 | -6.027 | 10.209 | 18.711 | 8.278 | -9.300 | 4.100 | 650 |
| FCF-marge | -10,57% | -1,54% | 3,04% | 5,78% | 2,44% | -2,39% | 1,1% | 0,17% |
| Kasstroomconversie (ebitda) | - | - | 42,01% | 68,61% | 49,9% | - | 16,42% | 2,26% |
| Kasstroomconversie (nettowinst) | - | - | 59,47% | 123,89% | 85,8% | - | 30,37% | 4,02% |
| Dividend per aandeel 2 | 105,0 | 105,0 | 105,0 | 221,0 | 221,0 | 197,8 | 230,3 | 273,2 |
| Datum van publicatie | 10-05-19 | 11-05-20 | 11-05-21 | 11-05-22 | 11-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: März | 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 | 169.548 | 222.073 | 161.703 | 174.538 | 79.820 | 152.960 | 82.449 | 88.345 | 170.794 | 69.722 | 87.551 | 157.273 | 87.792 | 94.692 | 182.484 | 84.194 | 106.770 | 190.964 | 103.879 | 93.990 | 195.036 | 88.650 | 92.000 | - | 93.250 | 98.700 | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 9.773 | 15.540 | 7.683 | 13.267 | 5.021 | 10.130 | 8.766 | 4.644 | 13.410 | 3.778 | 5.928 | 9.706 | 2.242 | 667 | 2.909 | 1.013 | 8.898 | 9.911 | 4.966 | 1.798 | 6.589 | 3.300 | 4.600 | - | 5.950 | 6.750 | - | - | - |
| Operationele Marge | 5,76% | 7% | 4,75% | 7,6% | 6,29% | 6,62% | 10,63% | 5,26% | 7,85% | 5,42% | 6,77% | 6,17% | 2,55% | 0,7% | 1,59% | 1,2% | 8,33% | 5,19% | 4,78% | 1,91% | 3,38% | 3,72% | 5% | - | 6,38% | 6,84% | - | - | - |
| Resultaat voor belastingen (EBT) 1 | 9.066 | 16.369 | 7.579 | 16.419 | 4.943 | 10.492 | 5.191 | 7.013 | 12.204 | 4.237 | 6.431 | 10.668 | 1.945 | 982 | 2.927 | 1.680 | 8.896 | 10.576 | 4.735 | 1.726 | 6.344 | 3.900 | 3.800 | - | 6.700 | 7.500 | - | - | - |
| Nettowinst (verlies) 1 | 7.595 | 11.126 | 5.012 | 12.154 | 3.518 | 7.394 | 3.564 | 4.145 | 7.709 | 2.802 | 4.562 | 7.364 | 1.413 | 871 | 2.284 | 1.065 | 6.086 | 7.151 | 3.142 | 1.307 | 4.349 | 2.250 | 3.550 | - | 4.450 | 4.050 | - | - | - |
| Nettomarge | 4,48% | 5,01% | 3,1% | 6,96% | 4,41% | 4,83% | 4,32% | 4,69% | 4,51% | 4,02% | 5,21% | 4,68% | 1,61% | 0,92% | 1,25% | 1,26% | 5,7% | 3,74% | 3,02% | 1,39% | 2,23% | 2,54% | 3,86% | - | 4,77% | 4,1% | - | - | - |
| WPA | 138,8 | - | 91,63 | - | - | 135,2 | 78,36 | - | - | 70,99 | - | 186,6 | 35,78 | - | - | 26,99 | - | 181,2 | 79,60 | - | - | - | - | - | - | - | - | - | - |
| Dividend per aandeel 2 | - | - | - | - | - | 90,00 | - | - | 131,0 | - | - | 140,0 | - | - | 81,00 | - | - | 80,00 | - | 80,00 | 127,0 | - | - | 95,00 | - | - | 154,0 | 110,0 | 190,0 |
| Datum van publicatie | 06-11-19 | 11-05-20 | 05-11-20 | 11-05-21 | 05-11-21 | 05-11-21 | 04-02-22 | 11-05-22 | 11-05-22 | 04-08-22 | 04-11-22 | 04-11-22 | 06-02-23 | 11-05-23 | 11-05-23 | 04-08-23 | 07-11-23 | 07-11-23 | 06-02-24 | - | - | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 54.566 | 75.450 | 71.270 | 112.918 | 115.683 | 132.487 | 144.837 | 153.100 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,011 x | 2,701 x | 2,933 x | 4,14 x | 6,973 x | 6,24 x | 5,801 x | 5,334 x |
| Free Cash Flow 1 | -36.925 | -6.027 | 10.209 | 18.711 | 8.278 | -9.300 | 4.100 | 650 |
| ROE (netto-inkomsten/eigen vermogen) | 9,9% | 9,5% | 8,5% | 8,5% | 6,4% | 7,77% | 9,23% | 11% |
| ROA (netto-inkomsten/totale activa) | 6,11% | 5,36% | 4,45% | 4,95% | 2,66% | 2,8% | 3,35% | 3,85% |
| Totale activa 1 | 307.325 | 349.007 | 385.932 | 305.329 | 362.911 | 417.262 | 402.985 | 420.260 |
| Nettoactief per aandeel 2 | 3.606 | 3.599 | 3.766 | 3.834 | 3.771 | 3.510 | 3.593 | 4.064 |
| Cashflow per aandeel 2 | 384,0 | 390,0 | 375,0 | - | 345,0 | -28,00 | -81,00 | 13,00 |
| Capex 1 | 21.043 | 24.756 | 19.889 | 29.833 | 26.469 | 20.333 | 18.667 | 18.667 |
| Capex/omzet | 6,02% | 6,32% | 5,92% | 9,21% | 7,79% | 5,23% | 5,02% | 4,82% |
| Datum van publicatie | 10-05-19 | 11-05-20 | 11-05-21 | 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
Kopen
Aantal analisten
5
Laatste slotkoers
4.543
JPY
Gemiddelde koersdoel
5.225
JPY
Spread / Gemiddelde doel
+15,01%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +15,72% | 1,14 mld. | |
| -2,29% | 67,67 mld. | |
| +2,13% | 59,37 mld. | |
| +21,25% | 38,3 mld. | |
| +11,23% | 30,73 mld. | |
| +2,06% | 26,35 mld. | |
| +22,89% | 22,01 mld. | |
| +15,06% | 19,47 mld. | |
| +22,99% | 17,6 mld. | |
| +64,33% | 16,64 mld. |
- Beurs
- Aandelen
- Koers 1820
- Financiën Nishimatsu Construction Co., Ltd.
