SHIN-ETSU CHEMICAL CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 5.906 JPY | -6,37% |
|
-3,64% | -0,19% |
| 26/04 | Japanse Nikkei breidt vroege winsten uit na instandhouding rente door BOJ | RE |
| 26/04 | Japanse Nikkei stijgt door opleving chipaandelen; besluit BOJ in focus | RE |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 3.867.912 | 4.461.143 | 7.731.342 | 7.805.404 | 8.621.051 | 11.788.696 | - | - |
| Bedrijfswaarde 1 | 2.840.420 | 3.396.737 | 6.892.214 | 6.399.725 | 7.050.213 | 13.137.294 | 9.858.596 | 9.770.882 |
| K/w-verhouding | 12,8 x | 14,2 x | 26,3 x | 15,6 x | 12,3 x | 25,4 x | 20,3 x | 16,9 x |
| Dividendrendement | 2,16% | 2,05% | 1,34% | 2,13% | 2,34% | 1,52% | 1,95% | 2,17% |
| Marktkapitalisatie/omzet | 2,43 x | 2,89 x | 5,16 x | 3,76 x | 3,07 x | 5,44 x | 4,52 x | 4,18 x |
| Bedrijfswaarde/omzet | 1,78 x | 2,2 x | 4,6 x | 3,09 x | 2,51 x | 5,44 x | 3,78 x | 3,46 x |
| Bedrijfswaarde/EBITDA | 5,25 x | 6,32 x | 12,9 x | 7,57 x | 5,82 x | 14,1 x | 9,41 x | 8,06 x |
| Bedrijfswaarde/FCF | 13 x | 190 x | 40 x | 21,3 x | 11,7 x | 37,7 x | 12,1 x | 14,9 x |
| FCF Yield | 7,71% | 0,53% | 2,5% | 4,68% | 8,53% | 2,65% | 8,24% | 6,73% |
| Price to Book | 1,57 x | 1,68 x | 2,75 x | 2,35 x | 2,23 x | 3,09 x | 2,58 x | 2,39 x |
| Aantal aandelen (in duizenden) | 2.084.005 | 2.078.818 | 2.077.201 | 2.077.010 | 2.016.620 | 1.996.054 | - | - |
| Referentieprijs 2 | 1.856 | 2.146 | 3.722 | 3.758 | 4.275 | 5.906 | 5.906 | 5.906 |
| Datum van publicatie | 26-04-19 | 28-04-20 | 28-04-21 | 27-04-22 | 27-04-23 | 25-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.594.036 | 1.543.525 | 1.496.906 | 2.074.428 | 2.808.824 | 2.414.937 | 2.607.687 | 2.822.251 |
| EBITDA 1 | 541.275 | 537.213 | 536.020 | 845.110 | 1.211.834 | 928.657 | 1.047.138 | 1.212.090 |
| Bedrijfsresultaat (EBIT) 1 | 403.705 | 406.041 | 392.213 | 676.322 | 998.202 | 701.038 | 783.211 | 927.212 |
| Operationele Marge | 25,33% | 26,31% | 26,2% | 32,6% | 35,54% | 29,03% | 30,03% | 32,85% |
| Resultaat voor belastingen (EBT) 1 | 415.311 | 426.017 | 402.145 | 696.137 | 1.020.211 | 795.673 | 812.734 | 986.170 |
| Nettowinst (verlies) 1 | 309.125 | 314.027 | 293.732 | 500.117 | 708.238 | 520.140 | 581.404 | 685.076 |
| Nettomarge | 19,39% | 20,34% | 19,62% | 24,11% | 25,21% | 21,54% | 22,3% | 24,27% |
| WPA 2 | 145,2 | 151,0 | 141,4 | 240,8 | 347,8 | 259,4 | 290,6 | 349,0 |
| Free Cash Flow 1 | 219.134 | 17.837 | 172.375 | 299.805 | 601.525 | 348.297 | 812.727 | 657.687 |
| FCF-marge | 13,75% | 1,16% | 11,52% | 14,45% | 21,42% | 14,42% | 31,17% | 23,3% |
| Kasstroomconversie (ebitda) | 40,48% | 3,32% | 32,16% | 35,48% | 49,64% | 37,51% | 77,61% | 54,26% |
| Kasstroomconversie (nettowinst) | 70,89% | 5,68% | 58,68% | 59,95% | 84,93% | 66,96% | 139,79% | 96% |
| Dividend per aandeel 2 | 40,00 | 44,00 | 50,00 | 80,00 | 100,0 | 100,0 | 115,3 | 128,0 |
| Datum van publicatie | 26-04-19 | 28-04-20 | 28-04-21 | 27-04-22 | 27-04-23 | 25-04-24 | - | - |
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 | 786.542 | 756.983 | 710.526 | 786.380 | 507.102 | 941.341 | 542.362 | 590.700 | 1.133.087 | 656.707 | 752.629 | 1.409.336 | 753.901 | 645.587 | 1.399.488 | 599.201 | 596.701 | 1.195.902 | 627.501 | 591.534 | 1.219.035 | 635.950 | 669.550 | 1.287.000 | 685.800 | 667.000 | 1.343.000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 210.532 | 195.509 | 184.317 | 207.896 | 169.585 | 298.403 | 181.709 | 196.200 | 377.919 | 249.620 | 286.617 | 536.237 | 271.990 | 189.975 | 461.965 | 190.820 | 191.099 | 381.919 | 177.609 | 141.510 | 319.119 | 166.567 | 188.640 | 361.000 | 205.099 | 195.281 | 407.000 |
| Operationele Marge | 26,77% | 25,83% | 25,94% | 26,44% | 33,44% | 31,7% | 33,5% | 33,21% | 33,35% | 38,01% | 38,08% | 38,05% | 36,08% | 29,43% | 33,01% | 31,85% | 32,03% | 31,94% | 28,3% | 23,92% | 26,18% | 26,19% | 28,17% | 28,05% | 29,91% | 29,28% | 30,31% |
| Resultaat voor belastingen (EBT) 1 | 225.315 | 200.702 | 192.243 | 209.902 | 172.691 | 303.522 | 186.782 | 205.833 | 392.615 | 262.633 | 296.393 | 559.026 | 265.191 | 195.994 | 461.185 | 224.229 | 215.628 | 439.857 | 174.714 | 181.102 | 355.816 | 182.650 | 195.450 | 373.000 | 220.900 | 224.650 | 445.000 |
| Nettowinst (verlies) 1 | 165.025 | 149.002 | 140.306 | 153.426 | 125.179 | 220.904 | 132.231 | 146.900 | 279.213 | 184.124 | 208.200 | 392.324 | 186.195 | 129.719 | 315.914 | 153.633 | 147.806 | 301.439 | 105.090 | 113.611 | 218.701 | 123.500 | 137.900 | - | 151.000 | 153.800 | - |
| Nettomarge | 20,98% | 19,68% | 19,75% | 19,51% | 24,69% | 23,47% | 24,38% | 24,87% | 24,64% | 28,04% | 27,66% | 27,84% | 24,7% | 20,09% | 22,57% | 25,64% | 24,77% | 25,21% | 16,75% | 19,21% | 17,94% | 19,42% | 20,6% | - | 22,02% | 23,06% | - |
| WPA 2 | 79,36 | - | 67,49 | - | 60,26 | 106,3 | 63,67 | 70,76 | - | 89,26 | 101,9 | 191,2 | 92,10 | 64,55 | - | 76,13 | 73,52 | 149,6 | 52,79 | 56,97 | - | 61,36 | 68,51 | - | 75,02 | 76,41 | - |
| Dividend per aandeel 2 | 22,00 | - | 22,00 | - | 30,00 | 30,00 | - | 50,00 | - | - | 45,00 | 45,00 | - | 55,00 | - | - | - | 50,00 | - | 50,00 | - | - | 57,00 | - | - | 57,00 | - |
| Datum van publicatie | 25-10-19 | 28-04-20 | 27-10-20 | 28-04-21 | 27-10-21 | 27-10-21 | 27-01-22 | 27-04-22 | 27-04-22 | 27-07-22 | 27-10-22 | 27-10-22 | 26-01-23 | 27-04-23 | 27-04-23 | 27-07-23 | 27-10-23 | 27-10-23 | 26-01-24 | 25-04-24 | 25-04-24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 1.027.492 | 1.064.406 | 839.128 | 1.405.679 | 1.570.838 | 1.710.327 | 1.930.100 | 2.017.815 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 219.134 | 17.837 | 172.375 | 299.805 | 601.525 | 348.297 | 812.727 | 657.687 |
| ROE (netto-inkomsten/eigen vermogen) | 12,8% | 12,3% | 10,7% | 16,3% | 19,7% | 12,8% | 13,2% | 14,4% |
| ROA (netto-inkomsten/totale activa) | 14% | 13,3% | 12,3% | 18,7% | 23,2% | 15,9% | 12,8% | 13,6% |
| Totale activa 1 | 2.213.257 | 2.353.540 | 2.396.799 | 2.676.916 | 3.048.892 | 3.263.435 | 4.560.029 | 5.024.973 |
| Nettoactief per aandeel 2 | 1.183 | 1.276 | 1.354 | 1.601 | 1.918 | 2.133 | 2.290 | 2.472 |
| Cashflow per aandeel 2 | 210,0 | 214,0 | 211,0 | 322,0 | 453,0 | 373,0 | 406,0 | 474,0 |
| Capex 1 | 226.768 | 268.365 | 228.801 | 213.918 | 318.046 | 406.886 | 440.000 | 356.000 |
| Capex/omzet | 14,23% | 17,39% | 15,28% | 10,31% | 11,32% | 16,85% | 16,87% | 12,61% |
| Datum van publicatie | 26-04-19 | 28-04-20 | 28-04-21 | 27-04-22 | 27-04-23 | 25-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
15
Laatste slotkoers
5.906
JPY
Gemiddelde koersdoel
7.073
JPY
Spread / Gemiddelde doel
+19,77%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -0,19% | 74,89 mld. | |
| +0,09% | 46,52 mld. | |
| -4,19% | 30,82 mld. | |
| +9,85% | 18,19 mld. | |
| -10,05% | 11,54 mld. | |
| +6,39% | 11,24 mld. | |
| -8,09% | 9,73 mld. | |
| +2,79% | 9,4 mld. | |
| +6,35% | 9,37 mld. | |
| +3,85% | 8,11 mld. |
- Beurs
- Aandelen
- Koers 4063
- Financiën Shin-Etsu Chemical Co., Ltd.
