ODAKYU ELECTRIC RAILWAY CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.757 JPY | -0,23% |
|
+0,57% | -18,32% |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 966.621 | 861.424 | 1.098.592 | 739.806 | 625.013 | 628.696 | - | - |
| Bedrijfswaarde 1 | 1.555.427 | 1.477.599 | 1.754.538 | 1.468.489 | 1.258.624 | 1.171.777 | 1.147.940 | 1.139.405 |
| K/w-verhouding | 29,8 x | 43,1 x | -27,6 x | 61,1 x | 15,3 x | 8,7 x | 15,6 x | 17,6 x |
| Dividendrendement | 0,78% | 0,89% | 0,33% | 0,49% | 1,22% | 1,25% | 1,48% | 1,68% |
| Marktkapitalisatie/omzet | 1,84 x | 1,61 x | 2,85 x | 2,06 x | 1,58 x | 1,53 x | 1,5 x | 1,47 x |
| Bedrijfswaarde/omzet | 2,95 x | 2,77 x | 4,55 x | 4,09 x | 3,19 x | 2,85 x | 2,75 x | 2,66 x |
| Bedrijfswaarde/EBITDA | 15,7 x | 16,3 x | 64,8 x | 26,5 x | 16,9 x | 12,3 x | 11,6 x | 11,3 x |
| Bedrijfswaarde/FCF | -92,5 x | -88,5 x | -49,1 x | 473 x | 44,6 x | 11,1 x | 28,3 x | 32,5 x |
| FCF Yield | -1,08% | -1,13% | -2,04% | 0,21% | 2,24% | 9,05% | 3,53% | 3,08% |
| Price to Book | 2,53 x | 2,23 x | 3,14 x | 2,13 x | 1,61 x | 1,41 x | 1,32 x | 1,25 x |
| Aantal aandelen (in duizenden) | 360.276 | 363.164 | 363.171 | 363.184 | 363.380 | 357.824 | - | - |
| Referentieprijs 2 | 2.683 | 2.372 | 3.025 | 2.037 | 1.720 | 1.757 | 1.757 | 1.757 |
| Datum van publicatie | 26-04-19 | 14-05-20 | 28-04-21 | 28-04-22 | 28-04-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 526.675 | 534.132 | 385.978 | 358.753 | 395.159 | 411.850 | 418.099 | 427.644 |
| EBITDA 1 | 98.816 | 90.731 | 27.068 | 55.515 | 74.467 | 95.425 | 98.785 | 100.640 |
| Bedrijfsresultaat (EBIT) 1 | 52.089 | 41.103 | -24.190 | 6.152 | 26.601 | 47.800 | 50.772 | 52.090 |
| Operationele Marge | 9,89% | 7,7% | -6,27% | 1,71% | 6,73% | 11,61% | 12,14% | 12,18% |
| Resultaat voor belastingen (EBT) 1 | 45.194 | 35.998 | -41.261 | 23.227 | 58.767 | 99.600 | 59.000 | 50.300 |
| Nettowinst (verlies) 1 | 32.468 | 19.923 | -39.804 | 12.116 | 40.736 | 73.000 | 40.612 | 36.009 |
| Nettomarge | 6,16% | 3,73% | -10,31% | 3,38% | 10,31% | 17,72% | 9,71% | 8,42% |
| WPA 2 | 90,11 | 55,08 | -109,6 | 33,36 | 112,1 | 202,1 | 112,7 | 99,89 |
| Free Cash Flow 1 | -16.821 | -16.702 | -35.765 | 3.102 | 28.216 | 106.022 | 40.494 | 35.065 |
| FCF-marge | -3,19% | -3,13% | -9,27% | 0,86% | 7,14% | 25,74% | 9,69% | 8,2% |
| Kasstroomconversie (ebitda) | - | - | - | 5,59% | 37,89% | 111,11% | 40,99% | 34,84% |
| Kasstroomconversie (nettowinst) | - | - | - | 25,6% | 69,27% | 145,24% | 99,71% | 97,38% |
| Dividend per aandeel 2 | 21,00 | 21,00 | 10,00 | 10,00 | 21,00 | 22,00 | 26,00 | 29,50 |
| Datum van publicatie | 26-04-19 | 14-05-20 | 28-04-21 | 28-04-22 | 28-04-23 | - | - | - |
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 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 261.766 | 272.366 | 167.645 | 86.422 | 174.777 | 92.955 | 91.021 | 91.469 | 98.515 | 189.984 | 105.664 | 99.511 | 100.527 | 95.727 | 196.254 | 97.379 | 118.184 | 100.900 | 102.400 | 102.500 | 121.000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 25.657 | 15.446 | -19.193 | -312 | 2.808 | 6.329 | -2.985 | 7.252 | 7.260 | 14.512 | 9.330 | 2.759 | 14.620 | 11.981 | 26.601 | 13.822 | 7.688 | 13.800 | 13.300 | 14.500 | 7.400 |
| Operationele Marge | 9,8% | 5,67% | -11,45% | -0,36% | 1,61% | 6,81% | -3,28% | 7,93% | 7,37% | 7,64% | 8,83% | 2,77% | 14,54% | 12,52% | 13,55% | 14,19% | 6,51% | 13,68% | 12,99% | 14,15% | 6,12% |
| Resultaat voor belastingen (EBT) | 24.712 | - | -22.886 | 2.563 | 15.278 | 11.722 | -3.773 | 8.423 | - | 15.623 | 4.620 | - | 15.099 | - | 36.692 | 7.583 | - | - | - | - | - |
| Nettowinst (verlies) | 16.598 | - | -21.280 | 645 | 7.986 | 7.999 | -3.869 | 5.593 | 4.493 | 10.086 | 881 | 29.769 | 10.855 | 15.269 | 26.124 | 4.986 | - | - | - | - | - |
| Nettomarge | 6,34% | - | -12,69% | 0,75% | 4,57% | 8,61% | -4,25% | 6,11% | 4,56% | 5,31% | 0,83% | 29,92% | 10,8% | 15,95% | 13,31% | 5,12% | - | - | - | - | - |
| WPA | 46,07 | - | -58,60 | 1,770 | 21,99 | 22,03 | -10,66 | 15,39 | 12,37 | 27,76 | 2,420 | 81,93 | 29,87 | 42,02 | 71,89 | 13,76 | - | - | - | - | - |
| Dividend per aandeel | 11,00 | - | - | - | - | - | - | - | - | - | - | - | - | - | 11,00 | - | - | - | - | - | - |
| Datum van publicatie | 31-10-19 | 14-05-20 | 30-10-20 | 29-10-21 | 29-10-21 | 09-02-22 | 28-04-22 | 29-07-22 | 28-10-22 | 28-10-22 | 08-02-23 | 28-04-23 | 28-07-23 | 31-10-23 | 31-10-23 | 08-02-24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 588.806 | 616.175 | 655.946 | 728.683 | 633.611 | 543.080 | 519.244 | 510.709 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 5,959 x | 6,791 x | 24,23 x | 13,13 x | 8,509 x | 5,691 x | 5,256 x | 5,075 x |
| Free Cash Flow 1 | -16.821 | -16.702 | -35.765 | 3.102 | 28.216 | 106.022 | 40.494 | 35.065 |
| ROE (netto-inkomsten/eigen vermogen) | 8,7% | 5,2% | -10,8% | 3,5% | 11,1% | 17,8% | 8,81% | 7,37% |
| ROA (netto-inkomsten/totale activa) | 3,81% | 2,9% | -2,35% | 0,36% | 1,96% | 4,68% | 3,68% | 3,27% |
| Totale activa 1 | 852.678 | 686.851 | 1.692.527 | 3.367.707 | 2.080.023 | 1.561.330 | 1.104.927 | 1.101.515 |
| Nettoactief per aandeel 2 | 1.061 | 1.066 | 963,0 | 955,0 | 1.066 | 1.244 | 1.330 | 1.402 |
| Cashflow per aandeel 2 | 220,0 | 192,0 | 31,50 | 169,0 | 244,0 | 341,0 | 266,0 | 230,0 |
| Capex 1 | 89.554 | 91.599 | 62.943 | 64.693 | 52.889 | 58.500 | 66.667 | 68.333 |
| Capex/omzet | 17% | 17,15% | 16,31% | 18,03% | 13,38% | 14,2% | 15,95% | 15,98% |
| Datum van publicatie | 26-04-19 | 14-05-20 | 28-04-21 | 28-04-22 | 28-04-23 | - | - | - |
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
Onderwogen
Aantal analisten
4
Laatste slotkoers
1.757
JPY
Gemiddelde koersdoel
2.000
JPY
Spread / Gemiddelde doel
+13,83%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -18,32% | 3,99 mld. | |
| -0,50% | 22,29 mld. | |
| +17,68% | 10,02 mld. | |
| +0,78% | 9,18 mld. | |
| +8,34% | 7,09 mld. | |
| -11,06% | 6,12 mld. | |
| -9,24% | 6,23 mld. | |
| -8,41% | 4,95 mld. | |
| +26,72% | 4,74 mld. | |
| -16,65% | 4,15 mld. |
- Beurs
- Aandelen
- Koers 9007
- Financiën Odakyu Electric Railway Co., Ltd.
