SCSK CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.712 JPY | +0,99% |
|
+0,57% | -3,02% |
| 2023 | SCSK CORPORATION : Jefferies & Co. geeft koopadvies | ZM |
| 2023 | Nieuwe aankoop in de Aziatische portefeuille |  |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 512.398 | 499.949 | 682.581 | 655.975 | 604.375 | 847.113 | - | - |
| Bedrijfswaarde 1 | 548.980 | 525.395 | 659.234 | 613.694 | 560.865 | 886.477 | 762.859 | 737.686 |
| K/w-verhouding | 18,4 x | 16 x | 20,4 x | 19,6 x | 16,2 x | 21,9 x | 19,2 x | 17,8 x |
| Dividendrendement | 2,03% | 2,7% | 2,06% | 2,03% | 2,69% | 2,14% | 2,41% | 2,69% |
| Marktkapitalisatie/omzet | 1,43 x | 1,29 x | 1,72 x | 1,58 x | 1,36 x | 1,85 x | 1,67 x | 1,59 x |
| Bedrijfswaarde/omzet | 1,53 x | 1,36 x | 1,66 x | 1,48 x | 1,26 x | 1,85 x | 1,51 x | 1,39 x |
| Bedrijfswaarde/EBITDA | 11,2 x | 9,89 x | 10,3 x | 9,1 x | 7,79 x | 9,94 x | 9,12 x | 8,44 x |
| Bedrijfswaarde/FCF | 30,2 x | 14,9 x | 22,2 x | 13,9 x | 19,6 x | 23,7 x | 18,1 x | 16,4 x |
| FCF Yield | 3,31% | 6,73% | 4,5% | 7,19% | 5,11% | 4,23% | 5,52% | 6,1% |
| Price to Book | 2,65 x | 2,41 x | 3,01 x | 2,66 x | 2,22 x | 2,93 x | 2,65 x | 2,46 x |
| Aantal aandelen (in duizenden) | 311.488 | 311.495 | 312.156 | 312.220 | 312.339 | 312.415 | - | - |
| Referentieprijs 2 | 1.645 | 1.605 | 2.187 | 2.101 | 1.935 | 2.712 | 2.712 | 2.712 |
| Datum van publicatie | 26-04-19 | 28-04-20 | 28-04-21 | 28-04-22 | 28-04-23 | 26-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 358.654 | 387.003 | 396.853 | 414.150 | 445.912 | 480.307 | 506.429 | 531.872 |
| EBITDA 1 | 48.938 | 53.112 | 64.311 | 67.436 | 71.990 | 79.234 | 83.672 | 87.368 |
| Bedrijfsresultaat (EBIT) 1 | 38.378 | 42.326 | 45.878 | 47.555 | 51.361 | 57.004 | 62.200 | 67.391 |
| Operationele Marge | 10,7% | 10,94% | 11,56% | 11,48% | 11,52% | 11,87% | 12,28% | 12,67% |
| Resultaat voor belastingen (EBT) 1 | 39.477 | 43.961 | 46.557 | 48.315 | 53.336 | 57.459 | 62.700 | 68.210 |
| Nettowinst (verlies) 1 | 27.892 | 31.201 | 33.435 | 33.470 | 37.301 | 40.461 | 44.016 | 47.607 |
| Nettomarge | 7,78% | 8,06% | 8,43% | 8,08% | 8,37% | 8,42% | 8,69% | 8,95% |
| WPA 2 | 89,55 | 100,2 | 107,1 | 107,2 | 119,4 | 129,5 | 140,9 | 152,4 |
| Free Cash Flow 1 | 18.175 | 35.346 | 29.633 | 44.154 | 28.642 | 33.294 | 42.123 | 45.022 |
| FCF-marge | 5,07% | 9,13% | 7,47% | 10,66% | 6,42% | 6,96% | 8,32% | 8,46% |
| Kasstroomconversie (ebitda) | 37,14% | 66,55% | 46,08% | 65,48% | 39,79% | 42,02% | 50,34% | 51,53% |
| Kasstroomconversie (nettowinst) | 65,16% | 113,28% | 88,63% | 131,92% | 76,79% | 82,46% | 95,7% | 94,57% |
| Dividend per aandeel 2 | 33,33 | 43,33 | 45,00 | 42,70 | 52,00 | 58,00 | 65,46 | 73,00 |
| Datum van publicatie | 26-04-19 | 28-04-20 | 28-04-21 | 28-04-22 | 28-04-23 | 26-04-24 | - | - |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 187.329 | 199.674 | 189.755 | 207.098 | 100.815 | 200.025 | 102.729 | 111.396 | 214.125 | 104.417 | 108.682 | 213.099 | 109.925 | 122.888 | 232.813 | 113.371 | 117.825 | 231.196 | 120.167 | 128.944 |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.966 |
| Bedrijfsresultaat (EBIT) 1 | 19.800 | 22.526 | 21.217 | 24.661 | 11.703 | 22.590 | 12.184 | 12.781 | 24.965 | 9.937 | 12.578 | 22.515 | 12.665 | 16.181 | 28.846 | 12.950 | 13.976 | 26.926 | 14.062 | 16.016 |
| Operationele Marge | 10,57% | 11,28% | 11,18% | 11,91% | 11,61% | 11,29% | 11,86% | 11,47% | 11,66% | 9,52% | 11,57% | 10,57% | 11,52% | 13,17% | 12,39% | 11,42% | 11,86% | 11,65% | 11,7% | 12,42% |
| Resultaat voor belastingen (EBT) 1 | 19.993 | - | 21.536 | 25.021 | 11.727 | 22.857 | 12.299 | 13.159 | 25.458 | 10.100 | 13.339 | 23.439 | 13.419 | 16.478 | 29.897 | 12.945 | 13.755 | 26.700 | 14.236 | 16.523 |
| Nettowinst (verlies) 1 | 13.796 | 17.405 | 14.869 | 18.566 | 8.081 | 15.784 | 8.473 | 9.213 | 17.686 | 7.006 | 9.220 | 16.226 | 9.268 | 11.807 | 21.075 | 9.007 | 9.461 | 18.468 | 9.867 | 12.126 |
| Nettomarge | 7,36% | 8,72% | 7,84% | 8,96% | 8,02% | 7,89% | 8,25% | 8,27% | 8,26% | 6,71% | 8,48% | 7,61% | 8,43% | 9,61% | 9,05% | 7,94% | 8,03% | 7,99% | 8,21% | 9,4% |
| WPA 2 | 44,29 | 55,87 | 47,62 | - | 25,88 | 50,55 | 27,14 | 29,51 | - | 22,44 | 29,52 | 51,96 | 29,67 | 37,81 | - | 28,84 | 30,28 | 59,12 | 31,58 | 38,81 |
| Dividend per aandeel 2 | 21,67 | - | 21,67 | - | 23,33 | 23,33 | - | 19,37 | - | - | 26,00 | 26,00 | - | 26,00 | - | - | - | 28,00 | - | 32,00 |
| Datum van publicatie | 30-10-19 | 28-04-20 | 29-10-20 | 28-04-21 | 29-10-21 | 29-10-21 | 31-01-22 | 28-04-22 | 28-04-22 | 29-07-22 | 31-10-22 | 31-10-22 | 31-01-23 | 28-04-23 | 28-04-23 | 28-07-23 | 27-10-23 | 27-10-23 | 31-01-24 | 26-04-24 |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 36.582 | 25.446 | - | - | - | - | - | - |
| Nettokaspositie 1 | - | - | 23.347 | 42.281 | 43.510 | 59.260 | 84.254 | 109.426 |
| Hefboom (schuld/ebitda) | 0,7475 x | 0,4791 x | - | - | - | - | - | - |
| Free Cash Flow 1 | 18.175 | 35.346 | 29.633 | 44.154 | 28.642 | 33.294 | 42.123 | 45.022 |
| ROE (netto-inkomsten/eigen vermogen) | 14,6% | 15,6% | 15,7% | 14,1% | 14,4% | 14,1% | 14,4% | 14,3% |
| ROA (netto-inkomsten/totale activa) | 12,5% | 13,1% | 12,9% | 8,49% | 12,7% | 12,7% | 10,6% | 10,9% |
| Totale activa 1 | 223.265 | 238.403 | 259.570 | 394.006 | 294.807 | 319.296 | 414.603 | 436.138 |
| Nettoactief per aandeel 2 | 621,0 | 667,0 | 727,0 | 791,0 | 871,0 | 967,0 | 1.024 | 1.104 |
| Cashflow per aandeel 2 | 123,0 | 133,0 | 166,0 | 189,0 | 185,0 | 198,0 | 206,0 | 215,0 |
| Capex 1 | 15.336 | 13.604 | 12.710 | 10.157 | 26.208 | 18.525 | 18.475 | 17.925 |
| Capex/omzet | 4,28% | 3,52% | 3,2% | 2,45% | 5,88% | 3,87% | 3,65% | 3,37% |
| Datum van publicatie | 26-04-19 | 28-04-20 | 28-04-21 | 28-04-22 | 28-04-23 | 26-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
11
Laatste slotkoers
2.712
JPY
Gemiddelde koersdoel
2.897
JPY
Spread / Gemiddelde doel
+6,84%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -3,02% | 5,38 mld. | |
| +34,70% | 1,4 mld. | |
| -26,34% | 630 mln. | |
| -49,27% | 610 mln. | |
| -13,11% | 438 mln. | |
| -6,64% | 411 mln. | |
| +7,09% | 341 mln. | |
| -5,31% | 295 mln. | |
| -35,50% | 221 mln. | |
| +8,82% | 204 mln. |
- Beurs
- Aandelen
- Koers 9719
- Financiën SCSK Corporation
