SHIFT INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 14.680 JPY | -1,04% |
|
-4,36% | -59,02% |
| 2023 | SHIFT Inc. (TSE:3697)Voltooit de overname van Wahl en Case van EQIQ K.K. | CI |
| 2023 | SHIFT Inc. (TSE:3697) heeft Career Systems Co., Ltd. overgenomen van Hisamu Saito. | CI |
Totale waarde
| Fiscaal tijdperk: Augustus | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 84.622 | 194.629 | 440.558 | 357.584 | 527.484 | 258.184 | - | - |
| Bedrijfswaarde 1 | 78.703 | 192.691 | 430.527 | 348.195 | 512.326 | 240.963 | 230.315 | 214.857 |
| K/w-verhouding | 82,4 x | 117 x | 155 x | 71,7 x | 84,6 x | 30 x | 21,6 x | 16,7 x |
| Dividendrendement | - | - | - | - | - | - | - | - |
| Marktkapitalisatie/omzet | 4,33 x | 6,78 x | 9,58 x | 5,51 x | 5,99 x | 2,22 x | 1,73 x | 1,37 x |
| Bedrijfswaarde/omzet | 4,03 x | 6,71 x | 9,36 x | 5,37 x | 5,82 x | 2,07 x | 1,54 x | 1,14 x |
| Bedrijfswaarde/EBITDA | - | - | 97 x | 41,6 x | 38,6 x | 15,9 x | 11,2 x | 8,13 x |
| Bedrijfswaarde/FCF | 82,4 x | 104 x | 100 x | 193 x | 79,5 x | 48,2 x | 20,9 x | 14,3 x |
| FCF Yield | 1,21% | 0,96% | 1% | 0,52% | 1,26% | 2,08% | 4,78% | 6,98% |
| Price to Book | 9,79 x | 18,5 x | 19,7 x | 14 x | 18,2 x | 6,74 x | 5,27 x | 4,03 x |
| Aantal aandelen (in duizenden) | 15.671 | 15.862 | 17.524 | 17.624 | 17.583 | 17.587 | - | - |
| Referentieprijs 2 | 5.400 | 12.270 | 25.140 | 20.290 | 30.000 | 14.680 | 14.680 | 14.680 |
| Datum van publicatie | 10-10-19 | 08-10-20 | 12-10-21 | 14-10-22 | 12-10-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Augustus | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 19.531 | 28.712 | 46.004 | 64.873 | 88.030 | 116.142 | 149.211 | 188.892 |
| EBITDA 1 | - | - | 4.438 | 8.371 | 13.289 | 15.171 | 20.512 | 26.414 |
| Bedrijfsresultaat (EBIT) 1 | 1.540 | 2.353 | 3.994 | 6.913 | 11.565 | 13.210 | 18.164 | 23.785 |
| Operationele Marge | 7,88% | 8,2% | 8,68% | 10,66% | 13,14% | 11,37% | 12,17% | 12,59% |
| Resultaat voor belastingen (EBT) 1 | 1.557 | 2.535 | 4.525 | 7.460 | 10.153 | 13.338 | 18.504 | 24.326 |
| Nettowinst (verlies) 1 | 970 | 1.648 | 2.818 | 4.974 | 6.245 | 8.629 | 11.989 | 15.486 |
| Nettomarge | 4,97% | 5,74% | 6,13% | 7,67% | 7,09% | 7,43% | 8,03% | 8,2% |
| WPA 2 | 65,54 | 104,5 | 162,7 | 282,8 | 354,6 | 489,6 | 680,3 | 880,0 |
| Free Cash Flow 1 | 955 | 1.846 | 4.302 | 1.806 | 6.446 | 5.000 | 11.000 | 15.000 |
| FCF-marge | 4,89% | 6,43% | 9,35% | 2,78% | 7,32% | 4,31% | 7,37% | 7,94% |
| Kasstroomconversie (ebitda) | - | - | 96,94% | 21,57% | 48,51% | 32,96% | 53,63% | 56,79% |
| Kasstroomconversie (nettowinst) | 98,45% | 112,01% | 152,66% | 36,31% | 103,22% | 57,94% | 91,75% | 96,86% |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - |
| Datum van publicatie | 10-10-19 | 08-10-20 | 12-10-21 | 14-10-22 | 12-10-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Augustus | 2020 S1 | 2021 S1 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 12.830 | 20.287 | 14.270 | 15.588 | 29.858 | 17.146 | 17.869 | 19.354 | 20.989 | 40.343 | 23.012 | 24.688 | 25.073 | 27.232 | 52.305 | 29.596 | 32.294 | 31.623 | 34.987 |
| EBITDA | - | - | 2.282 | 2.220 | - | 1.750 | 1.955 | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 1.242 | 1.488 | 1.953 | 1.873 | 3.826 | 1.450 | 1.637 | 1.808 | 3.274 | 5.082 | 3.150 | 3.337 | 1.815 | 2.870 | 4.685 | 3.200 | 4.209 | 2.573 | 4.161 |
| Operationele Marge | 9,68% | 7,33% | 13,69% | 12,02% | 12,81% | 8,46% | 9,16% | 9,34% | 15,6% | 12,6% | 13,69% | 13,52% | 7,24% | 10,54% | 8,96% | 10,81% | 13,03% | 8,14% | 11,89% |
| Resultaat voor belastingen (EBT) | 1.272 | 1.923 | 2.168 | - | 4.249 | 1.572 | - | 2.008 | - | 3.834 | 3.098 | - | 1.884 | - | 4.833 | - | - | - | - |
| Nettowinst (verlies) 1 | 754 | 1.086 | 1.380 | 1.282 | 2.662 | 1.053 | 1.259 | 1.233 | 952 | 2.185 | 1.793 | 2.270 | 1.095 | 1.882 | 2.977 | 2.103 | 3.358 | 1.879 | 2.991 |
| Nettomarge | 5,88% | 5,35% | 9,67% | 8,22% | 8,92% | 6,14% | 7,05% | 6,37% | 4,54% | 5,42% | 7,79% | 9,19% | 4,37% | 6,91% | 5,69% | 7,11% | 10,4% | 5,94% | 8,55% |
| WPA 2 | 48,03 | 63,44 | 78,64 | - | 151,6 | 59,78 | 71,44 | 69,99 | 53,97 | 124,0 | 101,8 | 129,0 | 62,30 | 107,0 | 169,3 | 139,0 | 188,9 | 107,7 | 171,4 |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 09-04-20 | 08-04-21 | 14-01-22 | 07-04-22 | 07-04-22 | 07-07-22 | 14-10-22 | 12-01-23 | 10-04-23 | 10-04-23 | 13-07-23 | 12-10-23 | 12-01-24 | 11-04-24 | 11-04-24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Augustus | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 5.919 | 1.938 | 10.031 | 9.389 | 15.158 | 17.222 | 27.870 | 43.328 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 955 | 1.846 | 4.302 | 1.806 | 6.446 | 5.000 | 11.000 | 15.000 |
| ROE (netto-inkomsten/eigen vermogen) | 17,7% | 17,2% | 17,1% | 20,7% | 22,9% | 26,2% | 28,5% | 28,3% |
| ROA (netto-inkomsten/totale activa) | 14,5% | 14,6% | 17,5% | 20,3% | 26,8% | 25,6% | 22,3% | 23,4% |
| Totale activa 1 | 6.678 | 11.310 | 16.093 | 24.535 | 23.341 | 33.708 | 53.819 | 66.080 |
| Nettoactief per aandeel 2 | 552,0 | 662,0 | 1.277 | 1.452 | 1.647 | 2.179 | 2.784 | 3.641 |
| Cashflow per aandeel | 78,90 | 125,0 | 188,0 | 315,0 | 394,0 | - | - | - |
| Capex 1 | 178 | 404 | 436 | 769 | 1.175 | 2.000 | 2.000 | 2.000 |
| Capex/omzet | 0,91% | 1,41% | 0,95% | 1,19% | 1,33% | 1,72% | 1,34% | 1,06% |
| Datum van publicatie | 10-10-19 | 08-10-20 | 12-10-21 | 14-10-22 | 12-10-23 | - | - | - |
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
Accumuleren
Aantal analisten
6
Laatste slotkoers
14.680
JPY
Gemiddelde koersdoel
29.660
JPY
Spread / Gemiddelde doel
+102,04%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -59,02% | 1,64 mld. | |
| +0,25% | 242 mln. | |
| -44,87% | 160 mln. |
- Beurs
- Aandelen
- Koers 3697
- Financiën SHIFT Inc.
