PACIFIC INDUSTRIAL CO., LTD. Toevoegen aan een lijst
Financiën Pacific Industrial Co., Ltd.
Aandelen
7250
JP3448400006
Auto, Vrachtwagen & Motorfiets Onderdelen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.575 JPY | -3,14% |
|
-5,23% | +22,47% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 93.843 | 56.878 | 76.914 | 57.430 | 68.827 | 92.935 | - | - |
| Bedrijfswaarde 1 | 133.790 | 102.298 | 114.883 | 92.601 | 98.075 | 100.016 | 135.810 | 125.043 |
| K/w-verhouding | 10,7 x | 7,83 x | 9,63 x | 5,86 x | 7,43 x | 5,9 x | 8,84 x | 7,56 x |
| Dividendrendement | 2,12% | 3,19% | 2,6% | 4,32% | 3,64% | 4,51% | 3,43% | 3,65% |
| Marktkapitalisatie/omzet | 0,65 x | 0,34 x | 0,51 x | 0,35 x | 0,36 x | 0,48 x | 0,46 x | 0,43 x |
| Bedrijfswaarde/omzet | 0,92 x | 0,62 x | 0,76 x | 0,56 x | 0,51 x | 0,48 x | 0,68 x | 0,58 x |
| Bedrijfswaarde/EBITDA | 5,81 x | 4,14 x | 4,7 x | 3,4 x | 3,57 x | 3,09 x | 4,51 x | 3,46 x |
| Bedrijfswaarde/FCF | -8,09 x | -37,5 x | 10,7 x | 82,1 x | - | 6,33 x | 28 x | 10,1 x |
| FCF Yield | -12,4% | -2,67% | 9,35% | 1,22% | - | 15,8% | 3,57% | 9,94% |
| Price to Book | 0,98 x | 0,58 x | 0,69 x | 0,44 x | 0,5 x | 0,6 x | 0,61 x | 0,56 x |
| Aantal aandelen (in duizenden) | 60.310 | 60.444 | 60.515 | 60.580 | 59.642 | 59.007 | - | - |
| Referentieprijs 2 | 1.556 | 941,0 | 1.271 | 948,0 | 1.154 | 1.575 | 1.575 | 1.575 |
| Datum van publicatie | 25-04-19 | 30-04-20 | 28-04-21 | 27-04-22 | 27-04-23 | 25-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 145.030 | 165.969 | 150.408 | 164.472 | 191.254 | 207.348 | 200.450 | 214.320 |
| EBITDA 1 | 23.011 | 24.703 | 24.467 | 27.243 | 27.493 | 32.369 | 30.100 | 36.100 |
| Bedrijfsresultaat (EBIT) 1 | 10.307 | 10.511 | 8.974 | 10.756 | 9.298 | 14.456 | 12.100 | 14.840 |
| Operationele Marge | 7,11% | 6,33% | 5,97% | 6,54% | 4,86% | 6,97% | 6,04% | 6,92% |
| Resultaat voor belastingen (EBT) 1 | 11.807 | 9.546 | 10.253 | 13.805 | 12.911 | 26.452 | 15.200 | 16.950 |
| Nettowinst (verlies) 1 | 8.730 | 7.256 | 7.982 | 9.803 | 9.301 | 16.974 | 10.155 | 12.192 |
| Nettomarge | 6,02% | 4,37% | 5,31% | 5,96% | 4,86% | 8,19% | 5,07% | 5,69% |
| WPA 2 | 144,8 | 120,1 | 132,0 | 161,9 | 155,3 | 289,5 | 178,2 | 208,5 |
| Free Cash Flow 1 | -16.547 | -2.730 | 10.744 | 1.128 | - | 15.804 | 4.853 | 12.430 |
| FCF-marge | -11,41% | -1,64% | 7,14% | 0,69% | - | 7,62% | 2,42% | 5,8% |
| Kasstroomconversie (ebitda) | - | - | 43,91% | 4,14% | - | 48,82% | 16,12% | 34,43% |
| Kasstroomconversie (nettowinst) | - | - | 134,6% | 11,51% | - | 93,11% | 47,79% | 101,95% |
| Dividend per aandeel 2 | 33,00 | 30,00 | 33,00 | 41,00 | 42,00 | 77,00 | 54,00 | 57,50 |
| Datum van publicatie | 25-04-19 | 30-04-20 | 28-04-21 | 27-04-22 | 27-04-23 | 25-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 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 | 82.765 | 64.827 | 36.892 | 78.422 | 41.626 | 44.424 | 44.468 | 46.443 | 90.911 | 52.512 | 47.831 | 49.301 | 53.354 | 102.655 | 53.328 | 51.365 | 50.671 | 49.800 | 48.867 | 47.762 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 4.683 | 862 | 1.662 | 5.024 | 2.760 | 2.972 | 1.662 | 939 | 2.601 | 3.089 | 3.608 | 3.147 | 4.347 | 7.494 | 3.746 | 3.216 | 2.912 | 2.888 | 2.901 | 3.099 |
| Operationele Marge | 5,66% | 1,33% | 4,51% | 6,41% | 6,63% | 6,69% | 3,74% | 2,02% | 2,86% | 5,88% | 7,54% | 6,38% | 8,15% | 7,3% | 7,02% | 6,26% | 5,75% | 5,8% | 5,94% | 6,49% |
| Resultaat voor belastingen (EBT) | 4.854 | 1.268 | - | 5.694 | 4.188 | 3.923 | 3.810 | - | 5.437 | 2.969 | 4.505 | 5.234 | 5.033 | 10.267 | 4.681 | - | - | - | - | - |
| Nettowinst (verlies) | 3.473 | 942 | 1.493 | 4.381 | 3.020 | 2.402 | 2.909 | - | 4.131 | 2.070 | 3.100 | 3.956 | 3.575 | 7.531 | 3.374 | - | - | - | - | - |
| Nettomarge | 4,2% | 1,45% | 4,05% | 5,59% | 7,26% | 5,41% | 6,54% | - | 4,54% | 3,94% | 6,48% | 8,02% | 6,7% | 7,34% | 6,33% | - | - | - | - | - |
| WPA 2 | 57,53 | 15,58 | 24,65 | 72,37 | 49,85 | 39,64 | 48,18 | 20,57 | 68,75 | 34,67 | 51,91 | 67,26 | 61,02 | 128,3 | 57,62 | 103,6 | - | - | - | - |
| Dividend per aandeel | 16,00 | 10,00 | - | 16,00 | - | - | - | - | 20,00 | - | - | - | - | 22,00 | - | - | - | - | - | - |
| Datum van publicatie | 30-10-19 | 28-10-20 | 27-10-21 | 27-10-21 | 02-02-22 | 27-04-22 | 27-07-22 | 26-10-22 | 26-10-22 | 02-02-23 | 27-04-23 | 27-07-23 | 26-10-23 | 26-10-23 | 01-02-24 | 25-04-24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 39.947 | 45.420 | 37.969 | 35.171 | 29.248 | 40.864 | 42.874 | 32.108 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,736 x | 1,839 x | 1,552 x | 1,291 x | 1,064 x | 1,276 x | 1,424 x | 0,8894 x |
| Free Cash Flow 1 | -16.547 | -2.730 | 10.744 | 1.128 | - | 15.804 | 4.853 | 12.430 |
| ROE (netto-inkomsten/eigen vermogen) | 9,3% | 7,5% | 7,6% | 8,1% | 7% | 11,2% | 6,8% | 7,55% |
| ROA (netto-inkomsten/totale activa) | 6,48% | 5,45% | 5,22% | 6,21% | 5,25% | 6,84% | 5,5% | 5,9% |
| Totale activa 1 | 134.821 | 133.030 | 152.913 | 157.951 | 177.267 | 248.047 | 184.636 | 206.644 |
| Nettoactief per aandeel 2 | 1.590 | 1.614 | 1.846 | 2.138 | 2.309 | 2.840 | 2.575 | 2.804 |
| Cashflow per aandeel 2 | 356,0 | 355,0 | 373,0 | 434,0 | 459,0 | 595,0 | 569,0 | 625,0 |
| Capex 1 | 35.488 | 23.451 | 16.244 | 18.133 | 22.936 | 31.520 | 25.000 | 20.000 |
| Capex/omzet | 24,47% | 14,13% | 10,8% | 11,02% | 11,99% | 15,2% | 12,47% | 9,33% |
| Datum van publicatie | 25-04-19 | 30-04-20 | 28-04-21 | 27-04-22 | 27-04-23 | 25-04-24 | - | - |
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
Accumuleren
Aantal analisten
5
Laatste slotkoers
1.575
JPY
Gemiddelde koersdoel
1.698
JPY
Spread / Gemiddelde doel
+7,78%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +22,47% | 609 mln. | |
| +24,28% | 49,76 mld. | |
| +23,47% | 20,09 mld. | |
| -22,26% | 19,36 mld. | |
| +33,27% | 17,44 mld. | |
| -3,59% | 14,97 mld. | |
| -16,27% | 13,75 mld. | |
| -20,90% | 13,01 mld. | |
| +34,64% | 12,09 mld. | |
| +28,58% | 10,65 mld. |
- Beurs
- Aandelen
- Koers 7250
- Financiën Pacific Industrial Co., Ltd.
