SEVEN & I HOLDINGS CO., LTD. Toevoegen aan een lijst
Financiën Seven & i Holdings Co., Ltd. Deutsche Boerse AG
Aandelen
S6M
JP3422950000
Levensmiddelenhandel & -distributie
|
Geschatte realtime
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 11,46 EUR | 0,00% |
|
-0,09% | -5,75% |
| 23/04 | Japanse gemaksketen 7-Eleven mikt op agressieve wereldwijde groei | RE |
| 11/04 | Japanse Nikkei daalt als obligatiebeleggingen tech- en vastgoedaandelen doen kelderen | RE |
Totale waarde
| Fiscaal tijdperk: Februari | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 3.262.988 | 3.564.522 | 4.937.509 | 5.378.844 | 5.851.321 | 5.084.716 | - | - |
| Bedrijfswaarde 1 | 2.888.214 | 3.136.579 | 6.415.587 | 7.640.151 | 8.095.386 | 6.359.114 | 6.206.900 | 6.335.190 |
| K/w-verhouding | 15 x | 19,9 x | 23,4 x | 19,1 x | 26,3 x | 17,2 x | 15,1 x | 14 x |
| Dividendrendement | 2,67% | 2,44% | 1,79% | 1,86% | 1,69% | 2,1% | 2,36% | 2,52% |
| Marktkapitalisatie/omzet | 0,49 x | 0,62 x | 0,56 x | 0,46 x | 0,51 x | 0,44 x | 0,44 x | 0,43 x |
| Bedrijfswaarde/omzet | 0,43 x | 0,54 x | 0,73 x | 0,65 x | 0,71 x | 0,55 x | 0,53 x | 0,53 x |
| Bedrijfswaarde/EBITDA | 4,28 x | 5 x | 8,54 x | 7,68 x | 7,67 x | 5,99 x | 5,64 x | 5,59 x |
| Bedrijfswaarde/FCF | 12,5 x | 21,5 x | -3,63 x | 14,8 x | 33,6 x | 15,2 x | 13,1 x | 13,2 x |
| FCF Yield | 7,97% | 4,65% | -27,6% | 6,74% | 2,98% | 6,57% | 7,64% | 7,55% |
| Price to Book | 1,25 x | 1,34 x | 1,66 x | 1,55 x | 1,57 x | 1,35 x | 1,27 x | 1,19 x |
| Aantal aandelen (in duizenden) | 2.648.529 | 2.648.889 | 2.649.352 | 2.649.677 | 2.623.911 | 2.594.243 | - | - |
| Referentieprijs 2 | 1.232 | 1.346 | 1.864 | 2.030 | 2.230 | 1.960 | 1.960 | 1.960 |
| Datum van publicatie | 09-04-20 | 08-04-21 | 07-04-22 | 06-04-23 | 10-04-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Februari | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 6.644.359 | 5.766.718 | 8.749.752 | 11.811.300 | 11.471.700 | 11.508.004 | 11.622.649 | 11.843.219 |
| EBITDA 1 | 674.315 | 626.873 | 751.491 | 995.300 | 1.054.900 | 1.062.480 | 1.099.561 | 1.133.435 |
| Bedrijfsresultaat (EBIT) 1 | 424.266 | 366.329 | 387.653 | 506.500 | 534.200 | 545.236 | 573.195 | 603.907 |
| Operationele Marge | 6,39% | 6,35% | 4,43% | 4,29% | 4,66% | 4,74% | 4,93% | 5,1% |
| Resultaat voor belastingen (EBT) 1 | 346.469 | 258.776 | 311.854 | 402.761 | 277.007 | 435.085 | 490.240 | 529.802 |
| Nettowinst (verlies) 1 | 218.185 | 179.262 | 210.774 | 280.900 | 224.600 | 296.922 | 335.612 | 363.290 |
| Nettomarge | 3,28% | 3,11% | 2,41% | 2,38% | 1,96% | 2,58% | 2,89% | 3,07% |
| WPA 2 | 82,32 | 67,68 | 79,56 | 106,0 | 84,88 | 114,0 | 129,7 | 140,4 |
| Free Cash Flow 1 | 230.279 | 145.868 | -1.769.090 | 515.247 | 241.200 | 417.905 | 474.181 | 478.139 |
| FCF-marge | 3,47% | 2,53% | -20,22% | 4,36% | 2,1% | 3,63% | 4,08% | 4,04% |
| Kasstroomconversie (ebitda) | 34,15% | 23,27% | - | 51,77% | 22,86% | 39,33% | 43,12% | 42,18% |
| Kasstroomconversie (nettowinst) | 105,54% | 81,37% | - | 183,43% | 107,39% | 140,75% | 141,29% | 131,61% |
| Dividend per aandeel 2 | 32,83 | 32,83 | 33,33 | 37,67 | 37,67 | 41,16 | 46,19 | 49,41 |
| Datum van publicatie | 09-04-20 | 08-04-21 | 07-04-22 | 06-04-23 | 10-04-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Februari | 2021 S1 | 2021 S2 | 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 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 | 2026 Q1 | 2026 S1 | 2026 S2 | 2027 S1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.788.408 | - | 3.646.449 | 2.503.023 | 2.600.280 | 5.103.303 | 2.447.300 | 3.204.188 | 5.651.505 | 3.172.276 | 2.987.520 | 6.159.700 | 2.650.666 | 2.896.300 | 5.547.000 | 3.033.100 | 2.891.634 | 5.924.700 | 2.699.581 | 3.010.898 | 5.730.500 | 3.002.171 | 2.938.076 | - | 2.639.000 | - | - | - |
| EBITDA | - | - | - | 217.246 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 179.738 | - | 186.170 | 116.757 | 84.726 | 201.483 | 102.300 | 132.400 | 234.767 | 160.106 | 111.627 | 271.700 | 81.992 | 159.100 | 241.100 | 168.900 | 124.208 | 293.100 | 75.897 | 154.559 | 235.130 | 178.778 | 135.995 | - | - | - | - | - |
| Operationele Marge | 6,45% | - | 5,11% | 4,66% | 3,26% | 3,95% | 4,18% | 4,13% | 4,15% | 5,05% | 3,74% | 4,41% | 3,09% | 5,49% | 4,35% | 5,57% | 4,3% | 4,95% | 2,81% | 5,13% | 4,1% | 5,95% | 4,63% | - | - | - | - | - |
| Resultaat voor belastingen (EBT) | 117.496 | - | 159.828 | 99.626 | - | - | 94.203 | 104.244 | 198.447 | 139.341 | 64.973 | 204.314 | 64.583 | - | 75.795 | 146.110 | 55.102 | 201.212 | - | - | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 72.519 | - | 106.500 | 68.377 | 35.897 | - | 65.000 | 71.050 | 136.089 | 98.619 | 46.192 | 144.800 | 42.180 | 38.000 | 80.200 | 101.900 | 42.520 | 144.400 | 43.667 | 77.067 | - | 110.233 | 63.867 | - | 49.400 | - | - | - |
| Nettomarge | 2,6% | - | 2,92% | 2,73% | 1,38% | - | 2,66% | 2,22% | 2,41% | 3,11% | 1,55% | 2,35% | 1,59% | 1,31% | 1,45% | 3,36% | 1,47% | 2,44% | 1,62% | 2,56% | - | 3,67% | 2,17% | - | 1,87% | - | - | - |
| WPA 2 | 27,38 | - | 40,20 | 25,81 | 13,55 | - | 24,55 | 26,81 | 51,36 | 37,22 | 17,46 | - | 15,92 | 14,36 | 30,28 | 38,47 | 16,15 | - | 18,25 | 29,21 | - | 40,85 | 20,83 | - | - | - | - | - |
| Dividend per aandeel 2 | 15,83 | 17,00 | 16,00 | - | 17,33 | 17,33 | - | 16,50 | 16,50 | - | 21,17 | - | - | - | 18,83 | - | 18,83 | 18,83 | - | 20,00 | 20,00 | - | 20,00 | 20,00 | - | 22,00 | 22,00 | 24,00 |
| Datum van publicatie | 08-10-20 | 08-04-21 | 07-10-21 | 13-01-22 | 07-04-22 | 07-04-22 | 07-07-22 | 06-10-22 | 06-10-22 | 12-01-23 | 06-04-23 | 06-04-23 | 13-07-23 | 12-10-23 | 12-10-23 | 11-01-24 | 10-04-24 | 10-04-24 | - | - | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Februari | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | 1.478.078 | 2.261.307 | 2.244.065 | 1.274.398 | 1.122.184 | 1.250.474 |
| Nettokaspositie 1 | 374.774 | 427.943 | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | - | - | 1,967 x | 2,272 x | 2,127 x | 1,199 x | 1,021 x | 1,103 x |
| Free Cash Flow 1 | 230.279 | 145.868 | -1.769.090 | 515.247 | 241.200 | 417.905 | 474.181 | 478.139 |
| ROE (netto-inkomsten/eigen vermogen) | 8,5% | 6,8% | 7,5% | 8,7% | 6,2% | 7,87% | 8,63% | 8,89% |
| ROA (netto-inkomsten/totale activa) | 7,09% | 2,77% | 4,57% | 4,93% | 4,8% | 3,74% | 4,06% | 4,4% |
| Totale activa 1 | 3.078.548 | 6.471.786 | 4.610.276 | 5.693.184 | 4.682.376 | 7.947.064 | 8.265.044 | 8.265.512 |
| Nettoactief per aandeel 2 | 982,0 | 1.008 | 1.125 | 1.311 | 1.417 | 1.456 | 1.539 | 1.650 |
| Cashflow per aandeel 2 | 168,0 | 157,0 | 190,0 | 248,0 | 236,0 | 325,0 | 338,0 | 344,0 |
| Capex 1 | 346.391 | 363.897 | 425.621 | 416.366 | 457.100 | 536.894 | 490.724 | 500.948 |
| Capex/omzet | 5,21% | 6,31% | 4,86% | 3,53% | 3,98% | 4,67% | 4,22% | 4,23% |
| Datum van publicatie | 09-04-20 | 08-04-21 | 07-04-22 | 06-04-23 | 10-04-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
15
Laatste slotkoers
1.960
JPY
Gemiddelde koersdoel
2.423
JPY
Spread / Gemiddelde doel
+23,61%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +20,02% | 37,38 mld. | |
| -11,96% | 34,11 mld. | |
| -6,31% | 16,78 mld. | |
| +6,77% | 15,25 mld. | |
| +38,73% | 14,17 mld. | |
| -20,10% | 12,72 mld. | |
| -.--% | 11,82 mld. | |
| -12,83% | 10,1 mld. | |
| -19,23% | 9,82 mld. |
- Beurs
- Aandelen
- Koers 3382
- Koers S6M
- Financiën Seven & i Holdings Co., Ltd.
