PIGEON CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.447 JPY | -0,34% |
|
-2,62% | -10,90% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 480.704 | 509.050 | 262.959 | 259.416 | 194.214 | 173.046 | - | - |
| Bedrijfswaarde 1 | 448.288 | 471.887 | 227.741 | 225.133 | 159.857 | 139.242 | 139.648 | 139.427 |
| K/w-verhouding | 41,7 x | 47,8 x | 29,9 x | 30,2 x | 26,2 x | 22,1 x | 20,2 x | 19 x |
| Dividendrendement | 1,74% | 1,69% | 3,37% | 3,51% | 4,68% | 5,23% | 5,25% | 5,27% |
| Marktkapitalisatie/omzet | 4,81 x | 5,12 x | 2,83 x | 2,73 x | 2,06 x | 1,73 x | 1,67 x | 1,61 x |
| Bedrijfswaarde/omzet | 4,48 x | 4,75 x | 2,45 x | 2,37 x | 1,69 x | 1,39 x | 1,34 x | 1,29 x |
| Bedrijfswaarde/EBITDA | 22 x | 24,7 x | 13,3 x | 13,1 x | 10,2 x | 8,63 x | 8,15 x | 7,8 x |
| Bedrijfswaarde/FCF | 44,7 x | 33,2 x | 43,5 x | 29,8 x | 19,5 x | 17,8 x | 17,5 x | 16,4 x |
| FCF Yield | 2,24% | 3,01% | 2,3% | 3,35% | 5,13% | 5,62% | 5,7% | 6,08% |
| Price to Book | 7,1 x | 7,01 x | 3,42 x | 3,38 x | 2,5 x | 2,27 x | 2,28 x | 2,28 x |
| Aantal aandelen (in duizenden) | 119.727 | 119.636 | 119.636 | 119.657 | 119.590 | 119.590 | - | - |
| Referentieprijs 2 | 4.015 | 4.255 | 2.198 | 2.168 | 1.624 | 1.452 | 1.452 | 1.452 |
| Datum van publicatie | 13-02-20 | 10-02-21 | 15-02-22 | 14-02-23 | 15-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 100.017 | 99.380 | 93.080 | 94.921 | 94.461 | 99.833 | 103.895 | 107.771 |
| EBITDA 1 | 20.348 | 19.131 | 17.151 | 17.142 | 15.607 | 16.140 | 17.128 | 17.867 |
| Bedrijfsresultaat (EBIT) 1 | 17.072 | 15.316 | 13.336 | 12.195 | 10.726 | 11.452 | 12.600 | 13.417 |
| Operationele Marge | 17,07% | 15,41% | 14,33% | 12,85% | 11,35% | 11,47% | 12,13% | 12,45% |
| Resultaat voor belastingen (EBT) 1 | 17.104 | 15.836 | 13.531 | 13.143 | 11.154 | 11.860 | 12.853 | 13.540 |
| Nettowinst (verlies) 1 | 11.538 | 10.643 | 8.785 | 8.581 | 7.423 | 7.843 | 8.598 | 9.157 |
| Nettomarge | 11,54% | 10,71% | 9,44% | 9,04% | 7,86% | 7,86% | 8,28% | 8,5% |
| WPA 2 | 96,37 | 88,93 | 73,44 | 71,72 | 62,06 | 65,58 | 71,90 | 76,56 |
| Free Cash Flow 1 | 10.039 | 14.215 | 5.234 | 7.551 | 8.203 | 7.818 | 7.967 | 8.478 |
| FCF-marge | 10,04% | 14,3% | 5,62% | 7,96% | 8,68% | 7,83% | 7,67% | 7,87% |
| Kasstroomconversie (ebitda) | 49,34% | 74,3% | 30,52% | 44,05% | 52,56% | 48,44% | 46,51% | 47,45% |
| Kasstroomconversie (nettowinst) | 87,01% | 133,56% | 59,58% | 88% | 110,51% | 99,68% | 92,66% | 92,59% |
| Dividend per aandeel 2 | 70,00 | 72,00 | 74,00 | 76,00 | 76,00 | 76,00 | 76,25 | 76,50 |
| Datum van publicatie | 13-02-20 | 10-02-21 | 15-02-22 | 14-02-23 | 15-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q4 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 47.498 | 48.431 | 50.949 | 47.277 | 23.654 | 45.803 | 21.714 | 23.578 | 45.292 | 25.415 | 24.214 | 49.629 | 23.613 | 24.389 | 48.002 | 24.940 | 21.519 | 46.459 | 23.749 | 25.429 | 48.400 | 26.852 | 23.932 | 51.400 | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 7.815 | 8.031 | 7.285 | 7.589 | 2.892 | 5.747 | 2.994 | 2.124 | 5.118 | 3.985 | 3.092 | 7.077 | 3.404 | 3.107 | 6.511 | 3.672 | 543 | 4.215 | 2.697 | 2.852 | 5.600 | 3.565 | 2.102 | 5.600 | - | - |
| Operationele Marge | 16,45% | 16,58% | 14,3% | 16,05% | 12,23% | 12,55% | 13,79% | 9,01% | 11,3% | 15,68% | 12,77% | 14,26% | 14,42% | 12,74% | 13,56% | 14,72% | 2,52% | 9,07% | 11,36% | 11,21% | 11,57% | 13,27% | 8,79% | 10,89% | - | - |
| Resultaat voor belastingen (EBT) | 7.429 | 8.340 | 7.496 | 7.721 | 2.601 | 5.810 | 3.954 | 2.431 | 6.385 | 4.364 | 2.394 | 6.758 | 3.787 | 3.326 | 7.113 | 4.028 | 13 | - | 2.967 | - | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 4.973 | 5.855 | 4.788 | 5.085 | 1.600 | 3.700 | 2.617 | 1.373 | 3.990 | 2.958 | 1.633 | 4.591 | 2.438 | 2.128 | 4.566 | 2.715 | 142 | - | 1.906 | 1.860 | - | 2.187 | 1.510 | - | - | - |
| Nettomarge | 10,47% | 12,09% | 9,4% | 10,76% | 6,76% | 8,08% | 12,05% | 5,82% | 8,81% | 11,64% | 6,74% | 9,25% | 10,32% | 8,73% | 9,51% | 10,89% | 0,66% | - | 8,03% | 7,31% | - | 8,15% | 6,31% | - | - | - |
| WPA 2 | 41,54 | 48,91 | 40,02 | 42,51 | 13,38 | - | 21,88 | 11,47 | 33,35 | 24,72 | 13,65 | - | 20,38 | 17,79 | 38,17 | 22,69 | 1,200 | - | 15,94 | 17,29 | - | 18,36 | 14,99 | - | - | - |
| Dividend per aandeel 2 | - | 36,00 | - | 37,00 | 37,00 | - | - | 38,00 | 38,00 | - | 36,00 | - | - | 38,00 | 38,00 | - | 38,00 | - | - | 38,00 | - | - | 38,00 | - | - | 38,00 |
| Datum van publicatie | 13-02-20 | 06-08-20 | 10-02-21 | 05-08-21 | 15-02-22 | 15-02-22 | 12-05-22 | 09-08-22 | 09-08-22 | 08-11-22 | 14-02-23 | 14-02-23 | 11-05-23 | 09-08-23 | 09-08-23 | 08-11-23 | 15-02-24 | 15-02-24 | 14-05-24 | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 32.416 | 37.163 | 35.218 | 34.283 | 34.357 | 33.804 | 33.399 | 33.619 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 10.039 | 14.215 | 5.234 | 7.551 | 8.203 | 7.818 | 7.967 | 8.478 |
| ROE (netto-inkomsten/eigen vermogen) | 17,5% | 15,5% | 12,2% | 11,4% | 9,6% | 10,2% | 11,5% | 12,2% |
| ROA (netto-inkomsten/totale activa) | 13,1% | 17,5% | 15,3% | 13,5% | 11,4% | 7,71% | 8,5% | 9% |
| Totale activa 1 | 88.054 | 60.756 | 57.429 | 63.656 | 65.125 | 101.793 | 101.132 | 101.720 |
| Nettoactief per aandeel 2 | 566,0 | 607,0 | 642,0 | 641,0 | 649,0 | 638,0 | 636,0 | 638,0 |
| Cashflow per aandeel 2 | 124,0 | 121,0 | 107,0 | 111,0 | 103,0 | 108,0 | 115,0 | 121,0 |
| Capex 1 | 4.059 | 4.185 | 6.735 | 7.259 | 6.320 | 3.933 | 3.970 | 4.000 |
| Capex/omzet | 4,06% | 4,21% | 7,24% | 7,65% | 6,69% | 3,94% | 3,82% | 3,71% |
| Datum van publicatie | 13-02-20 | 10-02-21 | 15-02-22 | 14-02-23 | 15-02-24 | - | - | - |
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
Houden
Aantal analisten
8
Laatste slotkoers
1.452
JPY
Gemiddelde koersdoel
1.568
JPY
Spread / Gemiddelde doel
+7,95%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -10,90% | 1,08 mld. | |
| +11,80% | 387 mld. | |
| +20,30% | 78,67 mld. | |
| -6,25% | 70,65 mld. | |
| -27,22% | 38,17 mld. | |
| -14,96% | 35,06 mld. | |
| +0,33% | 32,84 mld. | |
| +9,60% | 18,31 mld. | |
| +20,57% | 16,76 mld. | |
| +8,75% | 12,94 mld. |
- Beurs
- Aandelen
- Koers 7956
- Financiën Pigeon Corporation
