SHIMADZU CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.223 JPY | +1,10% |
|
+2,90% | +7,13% |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 942.617 | 838.043 | 1.180.056 | 1.247.857 | 1.219.940 | 1.244.614 | - | - |
| Bedrijfswaarde 1 | 886.513 | 769.286 | 1.069.039 | 1.091.600 | 1.071.936 | 1.050.315 | 1.016.215 | 983.560 |
| K/w-verhouding | 29 x | 26,4 x | 32,7 x | 26,4 x | 23,4 x | 22,6 x | 21,8 x | 20,4 x |
| Dividendrendement | 0,88% | 1,05% | 0,85% | 1,13% | 1,3% | 1,36% | 1,42% | 1,52% |
| Marktkapitalisatie/omzet | 2,41 x | 2,17 x | 3 x | 2,91 x | 2,53 x | 2,44 x | 2,35 x | 2,25 x |
| Bedrijfswaarde/omzet | 2,27 x | 2 x | 2,72 x | 2,55 x | 2,22 x | 2,06 x | 1,92 x | 1,77 x |
| Bedrijfswaarde/EBITDA | 15,8 x | 14 x | 16,4 x | 13,6 x | 12,5 x | 11,5 x | 10,6 x | 9,52 x |
| Bedrijfswaarde/FCF | 135 x | 32,8 x | 21,4 x | 19 x | 41,6 x | 23,2 x | 21,4 x | 19,4 x |
| FCF Yield | 0,74% | 3,05% | 4,67% | 5,25% | 2,41% | 4,3% | 4,67% | 5,16% |
| Price to Book | 3,27 x | 2,77 x | 3,52 x | 3,27 x | 2,88 x | 2,7 x | 2,47 x | 2,27 x |
| Aantal aandelen (in duizenden) | 294.568 | 294.567 | 294.646 | 294.653 | 294.672 | 294.723 | - | - |
| Referentieprijs 2 | 3.200 | 2.845 | 4.005 | 4.235 | 4.140 | 4.223 | 4.223 | 4.223 |
| Datum van publicatie | 10-05-19 | 20-05-20 | 11-05-21 | 10-05-22 | 10-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 391.213 | 385.443 | 393.499 | 428.175 | 482.240 | 511.086 | 529.227 | 554.345 |
| EBITDA 1 | 55.986 | 55.101 | 65.278 | 80.011 | 85.743 | 91.478 | 96.110 | 103.319 |
| Bedrijfsresultaat (EBIT) 1 | 44.480 | 41.845 | 49.742 | 63.806 | 68.219 | 73.501 | 76.708 | 82.310 |
| Operationele Marge | 11,37% | 10,86% | 12,64% | 14,9% | 14,15% | 14,38% | 14,49% | 14,85% |
| Resultaat voor belastingen (EBT) 1 | 44.652 | 43.113 | 49.817 | 65.947 | 70.832 | 74.506 | 78.291 | 84.186 |
| Nettowinst (verlies) 1 | 32.523 | 31.766 | 36.097 | 47.289 | 52.048 | 55.174 | 57.186 | 60.993 |
| Nettomarge | 8,31% | 8,24% | 9,17% | 11,04% | 10,79% | 10,8% | 10,81% | 11% |
| WPA 2 | 110,4 | 107,8 | 122,5 | 160,5 | 176,6 | 187,2 | 194,0 | 206,9 |
| Free Cash Flow 1 | 6.557 | 23.447 | 49.941 | 57.323 | 25.791 | 45.181 | 47.475 | 50.800 |
| FCF-marge | 1,68% | 6,08% | 12,69% | 13,39% | 5,35% | 8,84% | 8,97% | 9,16% |
| Kasstroomconversie (ebitda) | 11,71% | 42,55% | 76,51% | 71,64% | 30,08% | 49,39% | 49,4% | 49,17% |
| Kasstroomconversie (nettowinst) | 20,16% | 73,81% | 138,35% | 121,22% | 49,55% | 81,89% | 83,02% | 83,29% |
| Dividend per aandeel 2 | 28,00 | 30,00 | 34,00 | 48,00 | 54,00 | 57,60 | 59,80 | 64,22 |
| Datum van publicatie | 10-05-19 | 20-05-20 | 11-05-21 | 10-05-22 | 10-05-23 | - | - | - |
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 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 186.479 | 198.964 | 178.765 | 214.734 | 107.769 | 202.067 | 103.791 | 122.317 | 226.108 | 98.639 | 123.254 | 221.893 | 117.579 | 142.768 | 260.347 | 109.200 | 130.314 | 239.514 | 126.109 | 146.590 | 272.986 | 114.225 | 132.850 | 186.950 | 134.500 | 153.633 | 282.000 |
| EBITDA | 24.399 | - | - | - | 20.415 | - | 20.662 | 22.482 | - | 13.690 | 23.722 | - | 21.292 | 27.039 | - | 17.759 | 23.917 | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 17.869 | 23.976 | 19.638 | 30.104 | 16.418 | 28.836 | 16.621 | 18.349 | 34.970 | 9.449 | 19.463 | 28.912 | 16.868 | 22.439 | 39.307 | 13.249 | 19.256 | 32.505 | 18.242 | 22.783 | 40.995 | 13.725 | 19.925 | 25.950 | 20.175 | 25.400 | 44.000 |
| Operationele Marge | 9,58% | 12,05% | 10,99% | 14,02% | 15,23% | 14,27% | 16,01% | 15% | 15,47% | 9,58% | 15,79% | 13,03% | 14,35% | 15,72% | 15,1% | 12,13% | 14,78% | 13,57% | 14,47% | 15,54% | 15,02% | 12,02% | 15% | 13,88% | 15% | 16,53% | 15,6% |
| Resultaat voor belastingen (EBT) 1 | 18.080 | - | 19.354 | - | 15.837 | 28.601 | 17.507 | 19.839 | - | 12.098 | 21.274 | 33.372 | 15.201 | 22.259 | - | 15.669 | 20.234 | 35.903 | 17.039 | 22.400 | - | 15.600 | 19.800 | - | 19.700 | 24.500 | - |
| Nettowinst (verlies) 1 | 13.246 | 18.520 | 13.916 | 22.181 | 11.759 | 20.485 | 13.392 | 13.412 | 26.804 | 8.685 | 15.815 | 24.500 | 11.422 | 16.126 | 27.548 | 11.100 | 15.450 | 26.550 | 12.505 | 15.358 | 27.212 | 10.632 | 15.058 | 26.110 | 14.166 | 18.386 | 32.903 |
| Nettomarge | 7,1% | 9,31% | 7,78% | 10,33% | 10,91% | 10,14% | 12,9% | 10,96% | 11,85% | 8,8% | 12,83% | 11,04% | 9,71% | 11,3% | 10,58% | 10,16% | 11,86% | 11,08% | 9,92% | 10,48% | 9,97% | 9,31% | 11,33% | 13,97% | 10,53% | 11,97% | 11,67% |
| WPA 2 | 44,97 | 62,87 | 47,24 | 75,28 | 39,91 | 69,53 | 45,45 | 45,51 | 90,96 | 29,48 | 53,67 | 83,15 | 38,76 | 54,73 | 93,49 | 37,67 | 52,42 | 90,09 | 42,43 | 50,35 | 92,35 | 34,75 | 53,00 | 88,60 | 47,30 | 64,40 | 111,6 |
| Dividend per aandeel 2 | 15,00 | - | 15,00 | 19,00 | 20,00 | 20,00 | - | 28,00 | 28,00 | - | - | 22,00 | - | 32,00 | 32,00 | - | 24,00 | 24,00 | - | 34,00 | 34,00 | - | 26,00 | 26,00 | - | 36,00 | 36,00 |
| Datum van publicatie | 08-11-19 | 20-05-20 | 09-11-20 | 11-05-21 | 05-11-21 | 05-11-21 | 04-02-22 | 10-05-22 | 10-05-22 | 05-08-22 | 07-11-22 | 07-11-22 | 06-02-23 | 10-05-23 | 10-05-23 | 04-08-23 | 07-11-23 | 07-11-23 | 06-02-24 | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 56.104 | 68.757 | 111.017 | 156.257 | 148.004 | 194.299 | 228.399 | 261.054 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 6.557 | 23.447 | 49.941 | 57.323 | 25.791 | 45.181 | 47.475 | 50.800 |
| ROE (netto-inkomsten/eigen vermogen) | 11,7% | 10,8% | 11,3% | 13,2% | 12,9% | 12,5% | 12% | 11,8% |
| ROA (netto-inkomsten/totale activa) | 10,6% | 9,76% | 10,3% | 12,4% | 12% | 10,8% | 10,6% | 10,8% |
| Totale activa 1 | 306.528 | 325.636 | 348.852 | 381.469 | 433.010 | 508.806 | 541.136 | 565.780 |
| Nettoactief per aandeel 2 | 977,0 | 1.028 | 1.139 | 1.294 | 1.437 | 1.565 | 1.707 | 1.860 |
| Cashflow per aandeel 2 | 149,0 | 153,0 | 175,0 | 215,0 | 236,0 | 303,0 | 273,0 | 297,0 |
| Capex 1 | 20.784 | 15.868 | 13.312 | 10.131 | 22.512 | 23.934 | 24.576 | 25.637 |
| Capex/omzet | 5,31% | 4,12% | 3,38% | 2,37% | 4,67% | 4,68% | 4,64% | 4,62% |
| Datum van publicatie | 10-05-19 | 20-05-20 | 11-05-21 | 10-05-22 | 10-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
11
Laatste slotkoers
4.223
JPY
Gemiddelde koersdoel
5.176
JPY
Spread / Gemiddelde doel
+22,57%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +7,13% | 7,91 mld. | |
| -3,15% | 4,66 mld. | |
| -9,18% | 2,84 mld. | |
| +1,11% | 2,03 mld. | |
| -26,56% | 1,12 mld. | |
| -22,71% | 759 mln. | |
| -13,49% | 755 mln. | |
| -56,85% | 682 mln. | |
| -24,66% | 671 mln. | |
| -29,38% | 632 mln. |
- Beurs
- Aandelen
- Koers 7701
- Financiën Shimadzu Corporation
