RAITO KOGYO CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.058 JPY | +0,19% |
|
+2,39% | +8,89% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 77.817 | 63.657 | 97.534 | 99.689 | 96.502 | 98.863 | - | - |
| Bedrijfswaarde 1 | 51.503 | 41.991 | 68.106 | 68.550 | 67.725 | 65.870 | 62.791 | 59.186 |
| K/w-verhouding | 12 x | 9,01 x | 11,3 x | 11,2 x | 10,2 x | 11,3 x | 10,7 x | 10,2 x |
| Dividendrendement | 2,55% | 3,34% | 2,66% | 2,76% | 3,13% | 3,11% | 3,28% | 3,39% |
| Marktkapitalisatie/omzet | 0,76 x | 0,6 x | 0,9 x | 0,91 x | 0,84 x | 0,84 x | 0,81 x | 0,78 x |
| Bedrijfswaarde/omzet | 0,5 x | 0,4 x | 0,63 x | 0,63 x | 0,59 x | 0,56 x | 0,51 x | 0,47 x |
| Bedrijfswaarde/EBITDA | 4,5 x | 3,61 x | 5,02 x | 4,46 x | 4,45 x | 4,43 x | 4,17 x | 3,77 x |
| Bedrijfswaarde/FCF | 12,9 x | 14,2 x | 8,54 x | 13,1 x | 12,9 x | 9,15 x | 7,87 x | 7,2 x |
| FCF Yield | 7,73% | 7,07% | 11,7% | 7,63% | 7,75% | 10,9% | 12,7% | 13,9% |
| Price to Book | 1,23 x | 0,93 x | 1,29 x | 1,23 x | 1,13 x | 1,11 x | 1,04 x | 0,98 x |
| Aantal aandelen (in duizenden) | 52.156 | 51.880 | 51.880 | 51.044 | 49.463 | 48.038 | - | - |
| Referentieprijs 2 | 1.492 | 1.227 | 1.880 | 1.953 | 1.951 | 2.058 | 2.058 | 2.058 |
| Datum van publicatie | 10-05-19 | 14-05-20 | 13-05-21 | 12-05-22 | 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 | 102.825 | 106.210 | 108.209 | 109.504 | 114.974 | 117.780 | 122.520 | 126.040 |
| EBITDA 1 | 11.439 | 11.646 | 13.569 | 15.376 | 15.226 | 14.875 | 15.050 | 15.700 |
| Bedrijfsresultaat (EBIT) 1 | 9.702 | 9.874 | 11.727 | 13.236 | 12.785 | 12.510 | 13.160 | 13.780 |
| Operationele Marge | 9,44% | 9,3% | 10,84% | 12,09% | 11,12% | 10,62% | 10,74% | 10,93% |
| Resultaat voor belastingen (EBT) 1 | 9.608 | 9.493 | 12.254 | 13.279 | 13.366 | 12.750 | 13.150 | 13.850 |
| Nettowinst (verlies) 1 | 6.512 | 7.066 | 8.640 | 8.930 | 9.489 | 8.860 | 9.300 | 9.700 |
| Nettomarge | 6,33% | 6,65% | 7,98% | 8,15% | 8,25% | 7,52% | 7,59% | 7,7% |
| WPA 2 | 124,4 | 136,2 | 166,6 | 174,1 | 190,6 | 182,6 | 192,8 | 202,1 |
| Free Cash Flow 1 | 3.983 | 2.967 | 7.978 | 5.233 | 5.248 | 7.202 | 7.982 | 8.220 |
| FCF-marge | 3,87% | 2,79% | 7,37% | 4,78% | 4,56% | 6,11% | 6,51% | 6,52% |
| Kasstroomconversie (ebitda) | 34,82% | 25,48% | 58,8% | 34,03% | 34,47% | 48,42% | 53,03% | 52,36% |
| Kasstroomconversie (nettowinst) | 61,16% | 41,99% | 92,34% | 58,6% | 55,31% | 81,29% | 85,82% | 84,74% |
| Dividend per aandeel 2 | 38,00 | 41,00 | 50,00 | 54,00 | 61,00 | 64,00 | 67,40 | 69,80 |
| Datum van publicatie | 10-05-19 | 14-05-20 | 13-05-21 | 12-05-22 | 11-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 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 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 48.000 | 58.210 | 48.522 | 59.687 | - | - | 29.154 | 30.824 | 59.978 | - | - | 51.799 | 31.190 | 31.985 | 63.175 | 25.771 | 29.304 | 55.075 | 30.164 | 32.511 | 62.925 | 26.300 | 29.000 | 29.600 | 32.500 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 3.698 | 6.176 | 4.511 | 7.216 | 3.343 | - | 3.818 | 4.058 | 7.876 | 1.639 | 3.356 | 4.995 | 4.310 | 3.480 | 7.790 | 1.730 | 3.532 | 5.262 | 3.210 | 3.961 | 7.438 | 1.700 | 3.300 | 3.200 | 3.800 |
| Operationele Marge | 7,7% | 10,61% | 9,3% | 12,09% | - | - | 13,1% | 13,17% | 13,13% | - | - | 9,64% | 13,82% | 10,88% | 12,33% | 6,71% | 12,05% | 9,55% | 10,64% | 12,18% | 11,82% | 6,46% | 11,38% | 10,81% | 11,69% |
| Resultaat voor belastingen (EBT) 1 | 3.986 | 5.507 | 4.643 | 7.611 | 2.654 | 4.898 | 4.220 | 4.161 | 8.381 | 1.692 | 3.512 | 5.204 | 4.325 | 3.837 | 8.162 | 1.811 | 3.559 | 5.370 | 3.271 | 4.360 | 7.630 | - | - | - | - |
| Nettowinst (verlies) 1 | 2.835 | 4.231 | 3.286 | 5.354 | 1.765 | 3.301 | 2.903 | 2.726 | 5.629 | 1.161 | 2.505 | 3.666 | 2.950 | 2.873 | 5.823 | 1.157 | 2.430 | 3.587 | 2.210 | 3.003 | 5.713 | 1.100 | 2.200 | 2.100 | 2.800 |
| Nettomarge | 5,91% | 7,27% | 6,77% | 8,97% | - | - | 9,96% | 8,84% | 9,39% | - | - | 7,08% | 9,46% | 8,98% | 9,22% | 4,49% | 8,29% | 6,51% | 7,33% | 9,24% | 9,08% | 4,18% | 7,59% | 7,09% | 8,62% |
| WPA | 54,66 | - | 63,34 | - | - | 64,04 | 56,65 | - | - | 23,04 | - | 73,12 | 59,36 | - | - | 23,69 | - | 73,54 | 45,39 | - | - | - | - | - | - |
| Dividend per aandeel | - | - | - | 51,00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 07-11-19 | 14-05-20 | 10-11-20 | 13-05-21 | 09-11-21 | 09-11-21 | 08-02-22 | 12-05-22 | 12-05-22 | 09-08-22 | 09-11-22 | 09-11-22 | 09-02-23 | 11-05-23 | 11-05-23 | 09-08-23 | 09-11-23 | 09-11-23 | 07-02-24 | - | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 26.314 | 21.666 | 29.428 | 31.139 | 28.777 | 32.992 | 36.072 | 39.676 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 3.983 | 2.967 | 7.978 | 5.233 | 5.248 | 7.202 | 7.982 | 8.220 |
| ROE (netto-inkomsten/eigen vermogen) | 10,7% | 10,8% | 12% | 11,4% | 11,5% | 10,1% | 9,85% | 9,75% |
| ROA (netto-inkomsten/totale activa) | 10,6% | 9,69% | 11,4% | 12,2% | 11,1% | 8,65% | 8,45% | 8,55% |
| Totale activa 1 | 61.270 | 72.948 | 76.074 | 72.999 | 85.127 | 102.428 | 110.059 | 113.450 |
| Nettoactief per aandeel 2 | 1.209 | 1.313 | 1.463 | 1.591 | 1.721 | 1.852 | 1.978 | 2.105 |
| Cashflow per aandeel 2 | 158,0 | 170,0 | 202,0 | 216,0 | 240,0 | 222,0 | 226,0 | 244,0 |
| Capex 1 | 1.485 | 3.809 | 6.009 | 3.364 | 3.451 | 3.150 | 3.150 | 3.150 |
| Capex/omzet | 1,44% | 3,59% | 5,55% | 3,07% | 3% | 2,67% | 2,57% | 2,5% |
| Datum van publicatie | 10-05-19 | 14-05-20 | 13-05-21 | 12-05-22 | 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
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
5
Laatste slotkoers
2.058
JPY
Gemiddelde koersdoel
2.120
JPY
Spread / Gemiddelde doel
+3,01%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +8,89% | 628 mln. | |
| +65,58% | 4,98 mld. | |
| +20,43% | 3,3 mld. | |
| +21,25% | 2,79 mld. | |
| +19,07% | 1,58 mld. | |
| +7,12% | 1,4 mld. | |
| -0,18% | 1,21 mld. | |
| +6,75% | 903 mln. | |
| +17,75% | 794 mln. | |
| -6,03% | 793 mln. |
- Beurs
- Aandelen
- Koers 1926
- Financiën Raito Kogyo Co., Ltd.
