OPEN UP GROUP INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.023 JPY | +0,10% |
|
+1,91% | -13,88% |
Totale waarde
| Fiscaal tijdperk: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 64.849 | 40.242 | 116.021 | 132.396 | 181.497 | 175.618 | - | - |
| Bedrijfswaarde 1 | 57.701 | 40.242 | 106.620 | 121.839 | 165.737 | 156.201 | 150.661 | 142.205 |
| K/w-verhouding | 17,5 x | 30 x | 26,8 x | 19,1 x | 19,2 x | 16,5 x | 15,3 x | 14,1 x |
| Dividendrendement | 2,29% | 4,26% | 3,45% | 3% | 2,38% | 2,72% | 3,03% | 3,16% |
| Marktkapitalisatie/omzet | 0,79 x | 0,49 x | 1,22 x | 0,89 x | 1,12 x | 1 x | 0,91 x | 0,86 x |
| Bedrijfswaarde/omzet | 0,71 x | 0,49 x | 1,12 x | 0,82 x | 1,03 x | 0,89 x | 0,78 x | 0,7 x |
| Bedrijfswaarde/EBITDA | 8,54 x | 6,85 x | - | 17,3 x | 11 x | 10,7 x | 9,67 x | 8,22 x |
| Bedrijfswaarde/FCF | 19,1 x | 13 x | 49,4 x | 12,2 x | 11,1 x | 22,5 x | 18,5 x | 15,3 x |
| FCF Yield | 5,25% | 7,7% | 2,03% | 8,17% | 8,98% | 4,44% | 5,4% | 6,56% |
| Price to Book | 4,2 x | 2,75 x | 1,21 x | 2,09 x | 2,79 x | 2,55 x | 2,39 x | 2,17 x |
| Aantal aandelen (in duizenden) | 42.385 | 42.810 | 90.997 | 88.323 | 86.551 | 86.810 | - | - |
| Referentieprijs 2 | 1.530 | 940,0 | 1.275 | 1.499 | 2.097 | 2.023 | 2.023 | 2.023 |
| Datum van publicatie | 09-08-19 | 07-08-20 | 06-08-21 | 05-08-22 | 10-08-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 81.596 | 81.755 | 95.110 | 148.573 | 161.689 | 174.975 | 193.530 | 204.052 |
| EBITDA 1 | 6.756 | 5.875 | - | 7.027 | 15.002 | 14.582 | 15.579 | 17.299 |
| Bedrijfsresultaat (EBIT) 1 | 5.719 | 4.666 | 3.356 | 10.103 | 12.760 | 14.272 | 16.462 | 18.008 |
| Operationele Marge | 7,01% | 5,71% | 3,53% | 6,8% | 7,89% | 8,16% | 8,51% | 8,83% |
| Resultaat voor belastingen (EBT) 1 | 5.602 | 3.267 | 5.041 | 10.238 | 13.103 | 14.296 | 16.459 | 17.945 |
| Nettowinst (verlies) 1 | 3.706 | 1.335 | 2.611 | 6.975 | 9.533 | 10.675 | 11.396 | 12.257 |
| Nettomarge | 4,54% | 1,63% | 2,75% | 4,69% | 5,9% | 6,1% | 5,89% | 6,01% |
| WPA 2 | 87,47 | 31,34 | 47,65 | 78,30 | 109,1 | 122,9 | 132,3 | 143,4 |
| Free Cash Flow 1 | 3.028 | 3.098 | 2.160 | 9.959 | 14.889 | 6.935 | 8.137 | 9.323 |
| FCF-marge | 3,71% | 3,79% | 2,27% | 6,7% | 9,21% | 3,96% | 4,2% | 4,57% |
| Kasstroomconversie (ebitda) | 44,82% | 52,73% | - | 141,72% | 99,25% | 47,56% | 52,23% | 53,89% |
| Kasstroomconversie (nettowinst) | 81,71% | 232,06% | 82,73% | 142,78% | 156,18% | 64,96% | 71,4% | 76,06% |
| Dividend per aandeel 2 | 35,00 | 40,00 | 44,00 | 45,00 | 50,00 | 55,00 | 61,25 | 64,00 |
| Datum van publicatie | 09-08-19 | 07-08-20 | 06-08-21 | 05-08-22 | 10-08-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Juni | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q1 | 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 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 40.889 | 40.866 | 37.563 | 57.547 | 44.600 | 37.915 | 82.515 | 36.228 | 37.877 | 74.105 | 38.993 | 41.350 | 80.343 | 39.578 | 41.768 | 81.346 | 43.996 | 41.057 | 85.053 | 43.853 | 46.217 | 87.247 | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 2.741 | 1.925 | 2.300 | 1.056 | 1.024 | 2.101 | 3.125 | 1.759 | 433 | 2.192 | 3.337 | 4.305 | 7.642 | 3.644 | 1.474 | 5.118 | 3.316 | 4.595 | 7.911 | 3.777 | 3.181 | 6.389 | - | - | - |
| Operationele Marge | 6,7% | 4,71% | 6,12% | 1,84% | 2,3% | 5,54% | 3,79% | 4,86% | 1,14% | 2,96% | 8,56% | 10,41% | 9,51% | 9,21% | 3,53% | 6,29% | 7,54% | 11,19% | 9,3% | 8,61% | 6,88% | 7,32% | - | - | - |
| Resultaat voor belastingen (EBT) 1 | 2.719 | - | 2.771 | 2.270 | 1.508 | 2.655 | 4.163 | 1.760 | - | - | 3.320 | 4.287 | 7.607 | 3.750 | 1.746 | 5.496 | 3.318 | 4.550 | 7.868 | 3.732 | 3.000 | 6.732 | - | - | - |
| Nettowinst (verlies) 1 | 1.648 | -313 | 1.796 | 815 | 843 | 1.541 | 2.384 | 836 | 617 | 1.453 | 2.122 | 3.142 | 5.264 | 2.557 | 1.712 | 4.269 | 2.276 | 3.075 | 5.351 | 2.647 | 2.800 | 6.149 | - | - | - |
| Nettomarge | 4,03% | -0,77% | 4,78% | 1,42% | 1,89% | 4,06% | 2,89% | 2,31% | 1,63% | 1,96% | 5,44% | 7,6% | 6,55% | 6,46% | 4,1% | 5,25% | 5,17% | 7,49% | 6,29% | 6,04% | 6,06% | 7,05% | - | - | - |
| WPA 2 | 38,86 | - | 41,89 | - | 9,320 | 17,22 | 26,54 | 9,520 | 7,020 | - | 24,02 | 35,73 | 59,75 | 29,51 | 19,87 | - | 26,30 | 35,50 | 61,80 | 30,57 | 24,27 | - | - | - | - |
| Dividend per aandeel 2 | 15,00 | - | 17,00 | - | - | 17,00 | 17,00 | - | 28,00 | - | - | 17,00 | 17,00 | - | 33,00 | - | - | 20,00 | 20,00 | - | 35,00 | - | - | 20,00 | - |
| Datum van publicatie | 14-02-20 | 07-08-20 | 10-02-21 | 06-08-21 | 05-11-21 | 10-02-22 | 10-02-22 | 13-05-22 | 05-08-22 | 05-08-22 | 04-11-22 | 10-02-23 | 10-02-23 | 12-05-23 | 10-08-23 | 10-08-23 | 10-11-23 | 09-02-24 | 09-02-24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 7.148 | - | 9.401 | 10.557 | 15.760 | 19.417 | 24.956 | 33.413 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 3.028 | 3.098 | 2.160 | 9.959 | 14.889 | 6.935 | 8.137 | 9.323 |
| ROE (netto-inkomsten/eigen vermogen) | 25,5% | 8,9% | 4,7% | 10,9% | 14,9% | 15,6% | 15,6% | 16,2% |
| ROA (netto-inkomsten/totale activa) | 18,9% | 15,2% | 6,13% | 9,06% | - | - | - | - |
| Totale activa 1 | 19.613 | 8.805 | 42.618 | 76.949 | - | - | - | - |
| Nettoactief per aandeel 2 | 364,0 | 342,0 | 1.057 | 716,0 | 751,0 | 793,0 | 846,0 | 933,0 |
| Cashflow per aandeel | 94,10 | 42,20 | 67,90 | 112,0 | 135,0 | - | - | - |
| Capex 1 | 353 | 241 | 183 | 967 | 709 | 2.400 | 2.400 | 2.400 |
| Capex/omzet | 0,43% | 0,29% | 0,19% | 0,65% | 0,44% | 1,37% | 1,24% | 1,18% |
| Datum van publicatie | 09-08-19 | 07-08-20 | 06-08-21 | 05-08-22 | 10-08-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
1
Laatste slotkoers
2.023
JPY
Gemiddelde koersdoel
2.300
JPY
Spread / Gemiddelde doel
+13,69%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -13,88% | 1,12 mld. | |
| +11,37% | 64,99 mld. | |
| +0,72% | 43,18 mld. | |
| -11,11% | 5,35 mld. | |
| +2,00% | 2,18 mld. | |
| -23,19% | 1,94 mld. | |
| +5,77% | 1,47 mld. | |
| +0,46% | 1,4 mld. | |
| -21,69% | 1,25 mld. | |
| +36,46% | 841 mln. |
- Beurs
- Aandelen
- Koers 2154
- Financiën Open Up Group Inc.
