SECOM CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 10.940 JPY | -0,86% |
|
+2,24% | +7,73% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 2.069.548 | 1.958.673 | 2.032.670 | 1.941.351 | 1.757.858 | 2.297.396 | - | - |
| Bedrijfswaarde 1 | 1.624.247 | 1.582.696 | 1.578.016 | 1.459.595 | 1.118.600 | 1.738.396 | 1.675.396 | 1.609.296 |
| K/w-verhouding | 22,5 x | 22 x | 27,2 x | 20,6 x | 18,3 x | 23,1 x | 22,9 x | 21,7 x |
| Dividendrendement | 1,74% | 1,89% | 1,83% | 2,03% | 2,27% | 1,76% | 1,83% | 1,91% |
| Marktkapitalisatie/omzet | 2,04 x | 1,85 x | 1,96 x | 1,85 x | 1,6 x | 2 x | 1,94 x | 1,88 x |
| Bedrijfswaarde/omzet | 1,6 x | 1,49 x | 1,52 x | 1,39 x | 1,02 x | 1,51 x | 1,41 x | 1,32 x |
| Bedrijfswaarde/EBITDA | 8,38 x | 7,61 x | 7,98 x | 6,92 x | 5,44 x | 8,35 x | 7,64 x | 6,99 x |
| Bedrijfswaarde/FCF | 21,3 x | 15,7 x | 11,8 x | 13,3 x | 14,7 x | 18 x | 15,3 x | 14,8 x |
| FCF Yield | 4,69% | 6,37% | 8,45% | 7,51% | 6,79% | 5,56% | 6,53% | 6,76% |
| Price to Book | 2,08 x | 1,89 x | 1,88 x | 1,72 x | 1,5 x | 1,91 x | 1,82 x | 1,73 x |
| Aantal aandelen (in duizenden) | 218.261 | 218.261 | 218.262 | 218.916 | 215.318 | 210.000 | - | - |
| Referentieprijs 2 | 9.482 | 8.974 | 9.313 | 8.868 | 8.164 | 10.940 | 10.940 | 10.940 |
| Datum van publicatie | 14-05-19 | 12-05-20 | 13-05-21 | 12-05-22 | 11-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.013.823 | 1.060.070 | 1.035.898 | 1.049.859 | 1.101.307 | 1.151.392 | 1.186.347 | 1.222.503 |
| EBITDA 1 | 193.820 | 207.996 | 197.630 | 210.959 | 205.640 | 208.250 | 219.200 | 230.150 |
| Bedrijfsresultaat (EBIT) 1 | 130.213 | 142.858 | 136.925 | 143.499 | 136.700 | 141.158 | 149.097 | 156.437 |
| Operationele Marge | 12,84% | 13,48% | 13,22% | 13,67% | 12,41% | 12,26% | 12,57% | 12,8% |
| Resultaat voor belastingen (EBT) 1 | 143.960 | 147.855 | 128.800 | 152.013 | 153.367 | 160.300 | 159.425 | 167.250 |
| Nettowinst (verlies) 1 | 92.009 | 89.080 | 74.681 | 94.273 | 96.085 | 99.868 | 99.640 | 104.413 |
| Nettomarge | 9,08% | 8,4% | 7,21% | 8,98% | 8,72% | 8,67% | 8,4% | 8,54% |
| WPA 2 | 421,6 | 408,1 | 342,2 | 431,3 | 445,0 | 473,8 | 476,9 | 503,2 |
| Free Cash Flow 1 | 76.130 | 100.783 | 133.396 | 109.560 | 75.980 | 96.610 | 109.330 | 108.744 |
| FCF-marge | 7,51% | 9,51% | 12,88% | 10,44% | 6,9% | 8,39% | 9,22% | 8,9% |
| Kasstroomconversie (ebitda) | 39,28% | 48,45% | 67,5% | 51,93% | 36,95% | 46,39% | 49,88% | 47,25% |
| Kasstroomconversie (nettowinst) | 82,74% | 113,14% | 178,62% | 116,22% | 79,08% | 96,74% | 109,72% | 104,15% |
| Dividend per aandeel 2 | 165,0 | 170,0 | 170,0 | 180,0 | 185,0 | 192,5 | 200,7 | 209,5 |
| Datum van publicatie | 14-05-19 | 12-05-20 | 13-05-21 | 12-05-22 | 11-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 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 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 503.774 | 491.202 | 544.696 | 258.381 | 502.658 | 263.662 | 283.539 | 246.123 | 268.985 | 515.108 | 279.214 | 306.985 | - | 265.072 | 279.678 | 544.750 | 290.876 | 313.784 | 270.400 | 289.600 | 297.100 | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 65.060 | 60.729 | 76.196 | 37.169 | 71.185 | 38.686 | 33.628 | 30.418 | 30.197 | 60.615 | 39.433 | 36.652 | 76.085 | 30.591 | 32.553 | 63.144 | 40.500 | 36.737 | 33.400 | 35.500 | 40.400 | 38.700 |
| Operationele Marge | 12,91% | 12,36% | 13,99% | 14,39% | 14,16% | 14,67% | 11,86% | 12,36% | 11,23% | 11,77% | 14,12% | 11,94% | - | 11,54% | 11,64% | 11,59% | 13,92% | 11,71% | 12,35% | 12,26% | 13,6% | - |
| Resultaat voor belastingen (EBT) 1 | 71.106 | 55.655 | 73.145 | 39.256 | 77.060 | 39.978 | 34.975 | 35.551 | 33.558 | 69.109 | 44.306 | 39.952 | - | 41.174 | 37.221 | 78.395 | 43.259 | 37.746 | 36.500 | 37.700 | 42.900 | 40.900 |
| Nettowinst (verlies) 1 | 43.368 | 32.360 | 42.321 | 24.116 | 48.013 | 25.360 | 20.900 | 23.061 | 20.872 | 43.933 | 27.989 | 24.163 | - | 26.781 | 22.441 | 49.222 | 27.124 | 22.669 | 23.000 | 23.300 | 26.900 | 24.800 |
| Nettomarge | 8,61% | 6,59% | 7,77% | 9,33% | 9,55% | 9,62% | 7,37% | 9,37% | 7,76% | 8,53% | 10,02% | 7,87% | - | 10,1% | 8,02% | 9,04% | 9,32% | 7,22% | 8,51% | 8,05% | 9,05% | - |
| WPA | 198,7 | 148,3 | - | 110,5 | 220,0 | 115,8 | 95,49 | 106,5 | 96,68 | 203,2 | 129,6 | 112,2 | - | 125,6 | - | 231,4 | 128,8 | - | - | - | - | - |
| Dividend per aandeel | 85,00 | 85,00 | - | - | 90,00 | - | - | - | - | 90,00 | - | - | - | - | - | 95,00 | - | - | - | - | - | - |
| Datum van publicatie | 08-11-19 | 09-11-20 | 13-05-21 | 10-11-21 | 10-11-21 | 10-02-22 | 12-05-22 | 09-08-22 | 10-11-22 | 10-11-22 | 09-02-23 | 11-05-23 | 11-05-23 | 09-08-23 | 09-11-23 | 09-11-23 | 08-02-24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 445.301 | 375.977 | 454.654 | 481.756 | 639.258 | 559.000 | 622.000 | 688.100 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 76.130 | 100.783 | 133.396 | 109.560 | 75.980 | 96.611 | 109.330 | 108.744 |
| ROE (netto-inkomsten/eigen vermogen) | 9,4% | 8,8% | 7,1% | 8,6% | 8,4% | 8,49% | 8,12% | 8,17% |
| ROA (netto-inkomsten/totale activa) | 8,31% | 8,46% | 7,56% | 8,12% | 8,01% | 8% | 7,7% | 7,7% |
| Totale activa 1 | 1.106.660 | 1.053.564 | 988.466 | 1.160.653 | 1.199.129 | 1.248.354 | 1.294.026 | 1.356.017 |
| Nettoactief per aandeel 2 | 4.562 | 4.743 | 4.958 | 5.147 | 5.428 | 5.718 | 6.004 | 6.311 |
| Cashflow per aandeel | 688,0 | 681,0 | 621,0 | 714,0 | 735,0 | - | - | - |
| Capex 1 | 72.799 | 74.776 | 65.913 | 69.085 | 107.968 | 88.000 | 88.700 | 86.667 |
| Capex/omzet | 7,18% | 7,05% | 6,36% | 6,58% | 9,8% | 7,64% | 7,48% | 7,09% |
| Datum van publicatie | 14-05-19 | 12-05-20 | 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
C+
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
5
Laatste slotkoers
10.940
JPY
Gemiddelde koersdoel
10.367
JPY
Spread / Gemiddelde doel
-5,24%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +7,73% | 14,59 mld. | |
| +12,14% | 5,78 mld. | |
| -22,04% | 2,04 mld. | |
| -7,39% | 925 mln. | |
| -2,42% | 823 mln. | |
| +4,30% | 819 mln. | |
| -16,19% | 535 mln. | |
| +50,47% | 510 mln. | |
| +2,35% | 486 mln. | |
| +6,48% | 252 mln. |
- Beurs
- Aandelen
- Koers 9735
- Financiën Secom Co., Ltd.
