SAIZERIYA CO.,LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 5.200 JPY | +2,36% |
|
-1,33% | +3,38% |
Totale waarde
| Fiscaal tijdperk: Augustus | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 128.850 | 96.557 | 121.524 | 127.236 | 223.366 | 254.247 | - | - |
| Bedrijfswaarde 1 | 85.755 | 54.321 | 88.692 | 94.480 | 182.026 | 202.235 | 193.331 | 183.544 |
| K/w-verhouding | 26 x | -28,1 x | 68,8 x | 22,5 x | 43,4 x | 36,2 x | 23,1 x | 19,6 x |
| Dividendrendement | 0,68% | 0,91% | 0,72% | 0,69% | 0,39% | 0,35% | 0,35% | 0,35% |
| Marktkapitalisatie/omzet | 0,82 x | 0,76 x | 0,96 x | 0,88 x | 1,22 x | 1,17 x | 1,1 x | 1,03 x |
| Bedrijfswaarde/omzet | 0,55 x | 0,43 x | 0,7 x | 0,65 x | 0,99 x | 0,93 x | 0,83 x | 0,75 x |
| Bedrijfswaarde/EBITDA | 5,42 x | 8,94 x | 10,5 x | 7,78 x | 9,22 x | 7,55 x | 6,36 x | 5,45 x |
| Bedrijfswaarde/FCF | 9,4 x | -10,1 x | 77,9 x | 4,87 x | 19,5 x | 17 x | 14 x | 11,5 x |
| FCF Yield | 10,6% | -9,93% | 1,28% | 20,5% | 5,14% | 5,88% | 7,14% | 8,67% |
| Price to Book | 1,52 x | 1,21 x | 1,47 x | 1,36 x | 2,27 x | 2,44 x | 2,23 x | 2,03 x |
| Aantal aandelen (in duizenden) | 48.900 | 48.570 | 48.668 | 48.881 | 48.770 | 48.894 | - | - |
| Referentieprijs 2 | 2.635 | 1.988 | 2.497 | 2.603 | 4.580 | 5.200 | 5.200 | 5.200 |
| Datum van publicatie | 09-10-19 | 14-10-20 | 13-10-21 | 12-10-22 | 11-10-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Augustus | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 156.527 | 126.842 | 126.513 | 144.275 | 183.244 | 217.822 | 231.874 | 245.691 |
| EBITDA 1 | 15.827 | 6.073 | 8.450 | 12.143 | 19.748 | 26.791 | 30.390 | 33.655 |
| Bedrijfsresultaat (EBIT) 1 | 9.599 | -3.815 | -2.264 | 422 | 7.222 | 13.191 | 16.303 | 19.053 |
| Operationele Marge | 6,13% | -3,01% | -1,79% | 0,29% | 3,94% | 6,06% | 7,03% | 7,76% |
| Resultaat voor belastingen (EBT) 1 | 7.443 | -4.530 | 2.593 | 8.617 | 6.927 | 12.118 | 15.190 | 17.590 |
| Nettowinst (verlies) 1 | 4.980 | -3.450 | 1.765 | 5.660 | 5.154 | 7.041 | 11.032 | 13.030 |
| Nettomarge | 3,18% | -2,72% | 1,4% | 3,92% | 2,81% | 3,23% | 4,76% | 5,3% |
| WPA 2 | 101,5 | -70,84 | 36,31 | 115,9 | 105,6 | 143,7 | 225,1 | 265,9 |
| Free Cash Flow 1 | 9.120 | -5.392 | 1.139 | 19.385 | 9.353 | 11.889 | 13.801 | 15.904 |
| FCF-marge | 5,83% | -4,25% | 0,9% | 13,44% | 5,1% | 5,46% | 5,95% | 6,47% |
| Kasstroomconversie (ebitda) | 57,62% | - | 13,48% | 159,64% | 47,36% | 44,38% | 45,41% | 47,26% |
| Kasstroomconversie (nettowinst) | 183,13% | - | 64,53% | 342,49% | 181,47% | 168,86% | 125,1% | 122,06% |
| Dividend per aandeel 2 | 18,00 | 18,00 | 18,00 | 18,00 | 18,00 | 18,00 | 18,00 | 18,00 |
| Datum van publicatie | 09-10-19 | 14-10-20 | 13-10-21 | 12-10-22 | 11-10-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Augustus | 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 | 2025 Q1 | 2025 Q2 | 2025 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 76.927 | 49.915 | 62.869 | 63.644 | 33.961 | 35.250 | 69.211 | 38.135 | 36.929 | 75.064 | 43.123 | 40.747 | 83.870 | 48.233 | 51.141 | 99.374 | 52.646 | 51.988 | 104.634 | 55.037 | 57.160 | 56.300 | 54.700 | 58.000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 3.783 | -7.598 | -782 | -1.482 | -219 | 173 | -46 | 1.107 | -639 | 468 | 1.697 | -793 | 904 | 2.664 | 3.654 | 6.318 | 3.459 | 2.475 | 5.934 | 3.673 | 3.456 | 4.100 | 3.200 | 4.200 |
| Operationele Marge | 4,92% | -15,22% | -1,24% | -2,33% | -0,64% | 0,49% | -0,07% | 2,9% | -1,73% | 0,62% | 3,94% | -1,95% | 1,08% | 5,52% | 7,14% | 6,36% | 6,57% | 4,76% | 5,67% | 6,67% | 6,05% | 7,28% | 5,85% | 7,24% |
| Resultaat voor belastingen (EBT) 1 | 3.377 | -7.907 | -635 | 3.228 | 3.587 | 3.904 | 7.491 | 2.228 | -1.102 | 1.126 | 1.609 | -887 | 722 | 2.847 | 3.358 | 6.205 | 3.603 | 2.650 | 6.253 | 3.750 | 3.250 | - | - | - |
| Nettowinst (verlies) 1 | 2.241 | -5.691 | -565 | 2.330 | 2.456 | 2.575 | 5.031 | 1.545 | -916 | 629 | 1.329 | -734 | 595 | 2.061 | 2.498 | 4.559 | 2.701 | -147 | 2.554 | 2.882 | 1.142 | 2.800 | 2.100 | 2.900 |
| Nettomarge | 2,91% | -11,4% | -0,9% | 3,66% | 7,23% | 7,3% | 7,27% | 4,05% | -2,48% | 0,84% | 3,08% | -1,8% | 0,71% | 4,27% | 4,88% | 4,59% | 5,13% | -0,28% | 2,44% | 5,24% | 2% | 4,97% | 3,84% | 5% |
| WPA 2 | 45,88 | - | -11,65 | - | 50,37 | 52,73 | 103,1 | 31,59 | -18,78 | - | 27,20 | -15,00 | 12,20 | 42,23 | 51,19 | - | 55,19 | -3,040 | 52,15 | 40,99 | 64,47 | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 08-04-20 | 14-10-20 | 14-04-21 | 13-10-21 | 12-01-22 | 13-04-22 | 13-04-22 | 13-07-22 | 12-10-22 | 12-10-22 | 11-01-23 | 12-04-23 | 12-04-23 | 12-07-23 | 11-10-23 | 11-10-23 | 10-01-24 | 10-04-24 | 10-04-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Augustus | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 43.095 | 42.236 | 32.832 | 32.756 | 41.340 | 52.011 | 60.915 | 70.703 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 9.120 | -5.392 | 1.139 | 19.385 | 9.353 | 11.889 | 13.801 | 15.905 |
| ROE (netto-inkomsten/eigen vermogen) | 5,9% | -4,2% | 2,2% | 6,4% | 5,4% | 6,8% | 9,89% | 10,5% |
| ROA (netto-inkomsten/totale activa) | 9,1% | -1,83% | 2,68% | 7,53% | 5,25% | 7,03% | 8,77% | 9,57% |
| Totale activa 1 | 54.725 | 188.948 | 65.929 | 75.117 | 98.247 | 100.104 | 125.836 | 136.202 |
| Nettoactief per aandeel 2 | 1.729 | 1.641 | 1.701 | 1.921 | 2.014 | 2.132 | 2.331 | 2.566 |
| Cashflow per aandeel | 228,0 | 132,0 | 257,0 | 356,0 | 362,0 | - | - | - |
| Capex 1 | 5.585 | 5.676 | 8.108 | 10.975 | 11.446 | 13.097 | 12.083 | 12.047 |
| Capex/omzet | 3,57% | 4,47% | 6,41% | 7,61% | 6,25% | 6,01% | 5,21% | 4,9% |
| Datum van publicatie | 09-10-19 | 14-10-20 | 13-10-21 | 12-10-22 | 11-10-23 | - | - | - |
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
7
Laatste slotkoers
5.200
JPY
Gemiddelde koersdoel
6.786
JPY
Spread / Gemiddelde doel
+30,49%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +3,38% | 1,66 mld. | |
| -23,85% | 82,81 mld. | |
| +4,57% | 47,93 mld. | |
| -9,16% | 17,81 mld. | |
| +31,36% | 13,63 mld. | |
| -18,94% | 12,75 mld. | |
| +67,92% | 8,23 mld. | |
| -18,68% | 6,16 mld. | |
| -12,89% | 4,3 mld. | |
| -18,10% | 3,66 mld. |
- Beurs
- Aandelen
- Koers 7581
- Financiën Saizeriya Co.,Ltd.
