SEGA SAMMY HOLDINGS INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.030 JPY | -0,17% |
|
+3,39% | +2,97% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 306.559 | 308.987 | 405.999 | 476.269 | 554.757 | 438.620 | - | - |
| Bedrijfswaarde 1 | 230.820 | 219.910 | 307.114 | 375.810 | 432.600 | 340.081 | 249.821 | 227.543 |
| K/w-verhouding | 116 x | 22,4 x | 319 x | 13,3 x | 12,1 x | 16,3 x | 11,2 x | 10,6 x |
| Dividendrendement | 3,06% | 3,04% | 1,74% | 1,89% | 2,35% | 2,7% | 2,97% | 2,96% |
| Marktkapitalisatie/omzet | 0,92 x | 0,84 x | 1,46 x | 1,48 x | 1,42 x | 0,95 x | 0,92 x | 0,88 x |
| Bedrijfswaarde/omzet | 0,7 x | 0,6 x | 1,11 x | 1,17 x | 1,11 x | 0,73 x | 0,53 x | 0,46 x |
| Bedrijfswaarde/EBITDA | 7,24 x | 4,9 x | 14,6 x | 8,65 x | 7,53 x | 5,98 x | 3,87 x | 3,25 x |
| Bedrijfswaarde/FCF | -31,9 x | 14,1 x | 12,7 x | 7,76 x | - | 15,9 x | 9,2 x | 7,45 x |
| FCF Yield | -3,14% | 7,11% | 7,84% | 12,9% | - | 6,29% | 10,9% | 13,4% |
| Price to Book | 1,01 x | 1,05 x | 1,4 x | 1,61 x | 1,68 x | 1,31 x | 1,14 x | 1,06 x |
| Aantal aandelen (in duizenden) | 234.731 | 234.971 | 235.089 | 225.400 | 220.755 | 216.016 | - | - |
| Referentieprijs 2 | 1.306 | 1.315 | 1.727 | 2.113 | 2.513 | 2.030 | 2.030 | 2.030 |
| Datum van publicatie | 26-04-19 | 13-05-20 | 13-05-21 | 13-05-22 | 28-04-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 331.648 | 366.594 | 277.748 | 320.949 | 389.635 | 463.408 | 474.215 | 496.837 |
| EBITDA 1 | 31.898 | 44.836 | 21.061 | 43.448 | 57.458 | 56.870 | 64.630 | 69.962 |
| Bedrijfsresultaat (EBIT) 1 | 13.079 | 27.643 | 6.553 | 32.042 | 46.789 | 52.542 | 55.656 | 58.729 |
| Operationele Marge | 3,94% | 7,54% | 2,36% | 9,98% | 12,01% | 11,34% | 11,74% | 11,82% |
| Resultaat voor belastingen (EBT) 1 | 6.981 | 27.104 | -9.844 | 37.921 | 47.069 | 35.515 | 54.769 | 58.644 |
| Nettowinst (verlies) 1 | 2.642 | 13.775 | 1.274 | 37.027 | 45.938 | 27.496 | 39.918 | 42.469 |
| Nettomarge | 0,8% | 3,76% | 0,46% | 11,54% | 11,79% | 5,93% | 8,42% | 8,55% |
| WPA 2 | 11,27 | 58,65 | 5,420 | 158,8 | 208,1 | 124,3 | 180,6 | 192,0 |
| Free Cash Flow 1 | -7.237 | 15.641 | 24.089 | 48.401 | - | 21.406 | 27.150 | 30.538 |
| FCF-marge | -2,18% | 4,27% | 8,67% | 15,08% | - | 4,62% | 5,73% | 6,15% |
| Kasstroomconversie (ebitda) | - | 34,88% | 114,38% | 111,4% | - | 37,64% | 42,01% | 43,65% |
| Kasstroomconversie (nettowinst) | - | 113,55% | 1.890,82% | 130,72% | - | 77,85% | 68,01% | 71,91% |
| Dividend per aandeel 2 | 40,00 | 40,00 | 30,00 | 40,00 | 59,00 | 54,88 | 60,22 | 60,02 |
| Datum van publicatie | 26-04-19 | 13-05-20 | 13-05-21 | 13-05-22 | 28-04-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: March | 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 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 165.535 | 201.059 | 110.225 | 167.523 | 75.446 | 134.893 | 101.859 | 84.197 | 186.056 | 66.118 | 83.977 | 150.095 | 121.884 | 117.656 | 108.050 | 113.108 | 221.158 | 128.766 | 114.297 | 98.164 | 104.424 | 147.366 | 116.848 |
| EBITDA 1 | - | - | - | - | 14.937 | - | 22.025 | - | - | 5.663 | 9.937 | - | - | 19.833 | - | - | - | - | -10.500 | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 14.601 | 13.042 | -3.076 | 9.629 | 10.834 | 14.678 | 17.990 | -626 | 17.364 | 2.777 | 6.797 | 9.574 | 28.648 | 8.567 | 22.556 | 17.023 | 39.579 | 14.866 | -2.989 | 7.700 | 13.300 | 27.700 | 7.300 |
| Operationele Marge | 8,82% | 6,49% | -2,79% | 5,75% | 14,36% | 10,88% | 17,66% | -0,74% | 9,33% | 4,2% | 8,09% | 6,38% | 23,5% | 7,28% | 20,88% | 15,05% | 17,9% | 11,54% | -2,62% | 7,84% | 12,74% | 18,8% | 6,25% |
| Resultaat voor belastingen (EBT) 1 | 12.501 | 14.603 | -23.175 | 13.331 | 11.883 | 15.155 | 20.437 | 2.329 | 22.766 | 4.106 | 7.913 | 12.019 | 27.777 | 7.273 | 22.512 | 10.004 | 32.516 | 13.535 | -12.097 | 8.897 | 7.878 | 25.996 | 6.130 |
| Nettowinst (verlies) 1 | 9.870 | 3.905 | -21.716 | 22.990 | 9.072 | 12.012 | 17.444 | 7.571 | 25.015 | 3.158 | 6.461 | 9.619 | 23.227 | 13.092 | 17.259 | 5.858 | 23.117 | 12.210 | -12.942 | 5.900 | 9.900 | 19.800 | 5.700 |
| Nettomarge | 5,96% | 1,94% | -19,7% | 13,72% | 12,02% | 8,9% | 17,13% | 8,99% | 13,44% | 4,78% | 7,69% | 6,41% | 19,06% | 11,13% | 15,97% | 5,18% | 10,45% | 9,48% | -11,32% | 6,01% | 9,48% | 13,44% | 4,88% |
| WPA 2 | 42,05 | - | -92,38 | - | 38,57 | 51,08 | 74,31 | - | - | 14,29 | 29,27 | 43,56 | 105,0 | 59,31 | 78,19 | 26,53 | 104,7 | 55,60 | -55,95 | - | - | - | - |
| Dividend per aandeel 2 | 20,00 | - | 10,00 | - | - | 20,00 | - | - | - | - | 20,00 | 20,00 | - | 39,00 | - | - | 23,00 | - | 24,00 | - | - | - | - |
| Datum van publicatie | 31-10-19 | 13-05-20 | 06-11-20 | 13-05-21 | 08-11-21 | 08-11-21 | 10-02-22 | 13-05-22 | 13-05-22 | 04-08-22 | 31-10-22 | 31-10-22 | 09-02-23 | 28-04-23 | 01-08-23 | 08-11-23 | 08-11-23 | 09-02-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 75.739 | 89.077 | 98.885 | 100.459 | 122.157 | 98.540 | 188.799 | 211.077 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -7.237 | 15.641 | 24.089 | 48.401 | - | 21.406 | 27.150 | 30.538 |
| ROE (netto-inkomsten/eigen vermogen) | 0,9% | 4,6% | 0,4% | 12,7% | 14,7% | 8,57% | 10,7% | 10,2% |
| ROA (netto-inkomsten/totale activa) | 1,6% | 5,48% | 0,39% | 7,78% | 10,6% | 6,77% | 7,21% | 6,33% |
| Totale activa 1 | 165.351 | 251.290 | 326.809 | 475.880 | 435.051 | 405.897 | 553.693 | 670.609 |
| Nettoactief per aandeel 2 | 1.289 | 1.251 | 1.237 | 1.312 | 1.499 | 1.555 | 1.783 | 1.911 |
| Cashflow per aandeel 2 | 91,50 | 132,0 | 67,10 | 208,0 | 256,0 | 113,0 | 181,0 | 178,0 |
| Capex 1 | 34.424 | 22.896 | 14.504 | 13.045 | 11.896 | 13.420 | 14.004 | 14.469 |
| Capex/omzet | 10,38% | 6,25% | 5,22% | 4,06% | 3,05% | 2,9% | 2,95% | 2,91% |
| Datum van publicatie | 26-04-19 | 13-05-20 | 13-05-21 | 13-05-22 | 28-04-23 | - | - | - |
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
Kopen
Aantal analisten
9
Laatste slotkoers
2.030
JPY
Gemiddelde koersdoel
2.799
JPY
Spread / Gemiddelde doel
+37,84%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +2,97% | 2,79 mld. | |
| +10,08% | 18,16 mld. | |
| -9,47% | 16,78 mld. | |
| +1,78% | 10,77 mld. | |
| +18,61% | 7,81 mld. | |
| +2,61% | 6,76 mld. | |
| -30,45% | 3,42 mld. | |
| -6,12% | 3,28 mld. | |
| +25,00% | 2,9 mld. | |
| -3,33% | 2,17 mld. |
- Beurs
- Aandelen
- Koers 6460
- Financiën Sega Sammy Holdings Inc.
