SMS CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.270 JPY | -0,50% |
|
+3,89% | -21,69% |
| 26/04 | SMS Co., Ltd. (TSE:2175) kondigt een aandeleninkoop aan voor 876.400 aandelen, die 1,01% vertegenwoordigen voor ¥ 2.000 miljoen. | CI |
| 26/04 | SMS Co., Ltd. autoriseert een terugkoopplan. | CI |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 173.910 | 182.211 | 294.429 | 295.865 | 278.448 | 196.963 | - | - |
| Bedrijfswaarde 1 | 183.326 | 188.751 | 297.014 | 291.594 | 269.810 | 224.398 | 182.945 | 174.600 |
| K/w-verhouding | 41,2 x | 38,3 x | 61,3 x | 54,7 x | 43,5 x | 31,2 x | 23,5 x | 20 x |
| Dividendrendement | 0,38% | 0,41% | 0,28% | 0,31% | 0,47% | 0,77% | 0,98% | 1,18% |
| Marktkapitalisatie/omzet | 5,64 x | 5,19 x | 8,19 x | 7,61 x | 6,1 x | 4,16 x | 3,06 x | 2,58 x |
| Bedrijfswaarde/omzet | 5,95 x | 5,37 x | 8,26 x | 7,5 x | 5,91 x | 4,16 x | 2,84 x | 2,28 x |
| Bedrijfswaarde/EBITDA | 27,7 x | 27,1 x | 38,8 x | 33,1 x | 26,5 x | 16,6 x | 13,8 x | 11,4 x |
| Bedrijfswaarde/FCF | 44,8 x | 47,4 x | 59,6 x | 37,7 x | 56,9 x | 35,2 x | 29,3 x | 22,2 x |
| FCF Yield | 2,23% | 2,11% | 1,68% | 2,65% | 1,76% | 2,84% | 3,41% | 4,5% |
| Price to Book | 11,3 x | 9,48 x | 13,1 x | 9,98 x | 7,34 x | 5,1 x | 4,05 x | 3,45 x |
| Aantal aandelen (in duizenden) | 86.998 | 87.057 | 87.109 | 87.147 | 87.151 | 86.749 | - | - |
| Referentieprijs 2 | 1.999 | 2.093 | 3.380 | 3.395 | 3.195 | 2.270 | 2.270 | 2.270 |
| Datum van publicatie | 26-04-19 | 30-04-20 | 28-04-21 | 28-04-22 | 28-04-23 | 26-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 30.836 | 35.140 | 35.960 | 38.899 | 45.667 | 53.973 | 64.315 | 76.421 |
| EBITDA 1 | 6.611 | 6.955 | 7.655 | 8.800 | 10.175 | 11.122 | 13.247 | 15.337 |
| Bedrijfsresultaat (EBIT) 1 | 4.743 | 4.935 | 5.470 | 6.318 | 7.279 | 8.269 | 9.836 | 11.614 |
| Operationele Marge | 15,38% | 14,04% | 15,21% | 16,24% | 15,94% | 15,32% | 15,29% | 15,2% |
| Resultaat voor belastingen (EBT) 1 | 5.534 | 6.375 | 6.470 | 7.707 | 8.795 | 9.742 | 11.436 | 13.446 |
| Nettowinst (verlies) 1 | 4.216 | 4.760 | 4.800 | 5.408 | 6.406 | 7.227 | 8.416 | 9.851 |
| Nettomarge | 13,67% | 13,55% | 13,35% | 13,9% | 14,03% | 13,39% | 13,09% | 12,89% |
| WPA 2 | 48,51 | 54,69 | 55,13 | 62,07 | 73,50 | 82,97 | 96,42 | 113,6 |
| Free Cash Flow 1 | 4.090 | 3.986 | 4.986 | 7.739 | 4.741 | 5.243 | 6.243 | 7.857 |
| FCF-marge | 13,26% | 11,34% | 13,87% | 19,9% | 10,38% | 9,64% | 9,71% | 10,28% |
| Kasstroomconversie (ebitda) | 61,87% | 57,31% | 65,13% | 87,94% | 46,59% | 47,14% | 47,13% | 51,23% |
| Kasstroomconversie (nettowinst) | 97,01% | 83,74% | 103,88% | 143,1% | 74,01% | 72,69% | 74,18% | 79,76% |
| Dividend per aandeel 2 | 7,500 | 8,500 | 9,500 | 10,50 | 15,00 | 20,00 | 22,25 | 26,83 |
| Datum van publicatie | 26-04-19 | 30-04-20 | 28-04-21 | 28-04-22 | 28-04-23 | 26-04-24 | - | - |
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 | 17.628 | 17.512 | 18.638 | 17.322 | 9.089 | 19.927 | 8.388 | 10.584 | 18.972 | 12.517 | 10.817 | 23.334 | 10.098 | 12.235 | 22.333 | 15.194 | 12.280 | 27.474 | 11.883 | 14.616 | 26.499 | 17.960 | 14.456 | 31.800 | 14.003 | 17.631 | 31.700 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 2.074 | 2.861 | 2.949 | 2.521 | 1.135 | 3.682 | 213 | 2.423 | 2.636 | 3.086 | 1.523 | 4.609 | 434 | 2.236 | 2.670 | 3.729 | 972 | 4.701 | 244 | 3.324 | 3.568 | 3.838 | 1.275 | 5.050 | 525 | 3.864 | 4.650 |
| Operationele Marge | 11,77% | 16,34% | 15,82% | 14,55% | 12,49% | 18,48% | 2,54% | 22,89% | 13,89% | 24,65% | 14,08% | 19,75% | 4,3% | 18,28% | 11,96% | 24,54% | 7,92% | 17,11% | 2,05% | 22,74% | 13,46% | 21,37% | 8,82% | 15,88% | 3,75% | 21,92% | 14,67% |
| Resultaat voor belastingen (EBT) 1 | 3.110 | 3.265 | 3.786 | - | 1.374 | 4.687 | 432 | 2.602 | 3.020 | 4.007 | 1.708 | 5.715 | 636 | 2.444 | 3.080 | 4.604 | 1.158 | 5.767 | 366 | 3.609 | 3.975 | 4.669 | 1.330 | 6.250 | 725 | 4.195 | 5.150 |
| Nettowinst (verlies) 1 | 2.319 | 2.441 | 2.775 | 2.025 | 928 | 3.404 | 245 | 1.759 | 2.004 | 2.975 | 1.154 | 4.129 | 433 | 1.844 | 2.277 | 3.389 | 787 | 4.176 | 200 | 2.851 | 3.051 | 3.528 | 928 | 4.700 | 500 | 2.956 | 3.500 |
| Nettomarge | 13,16% | 13,94% | 14,89% | 11,69% | 10,21% | 17,08% | 2,92% | 16,62% | 10,56% | 23,77% | 10,67% | 17,7% | 4,29% | 15,07% | 10,2% | 22,3% | 6,41% | 15,2% | 1,68% | 19,51% | 11,51% | 19,64% | 6,42% | 14,78% | 3,57% | 16,77% | 11,04% |
| WPA 2 | 26,66 | - | 31,88 | - | 10,64 | 39,07 | 2,810 | 20,19 | - | 34,14 | 13,24 | 47,38 | 4,970 | 21,15 | - | 38,89 | 8,920 | 47,81 | 2,350 | 32,81 | - | - | - | - | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15,00 | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 30-10-19 | 30-04-20 | 29-10-20 | 28-04-21 | 29-10-21 | 29-10-21 | 31-01-22 | 28-04-22 | 28-04-22 | 29-07-22 | 28-10-22 | 28-10-22 | 31-01-23 | 28-04-23 | 28-04-23 | 28-07-23 | 27-10-23 | 27-10-23 | 31-01-24 | 26-04-24 | 26-04-24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 9.416 | 6.540 | 2.585 | - | - | - | - | - |
| Nettokaspositie 1 | - | - | - | 4.271 | 8.638 | 12.263 | 14.018 | 22.363 |
| Hefboom (schuld/ebitda) | 1,424 x | 0,9403 x | 0,3377 x | - | - | - | - | - |
| Free Cash Flow 1 | 4.090 | 3.986 | 4.986 | 7.739 | 4.741 | 5.243 | 6.243 | 7.857 |
| ROE (netto-inkomsten/eigen vermogen) | 24,4% | 27,5% | 23,1% | 20,8% | 19% | 17,6% | 18,5% | 18,8% |
| ROA (netto-inkomsten/totale activa) | 12,8% | 12,9% | 13,2% | 14,6% | 14,4% | 14,4% | 12,8% | 13,7% |
| Totale activa 1 | 32.984 | 36.875 | 36.233 | 37.109 | 44.497 | 50.209 | 65.922 | 71.733 |
| Nettoactief per aandeel 2 | 177,0 | 221,0 | 257,0 | 340,0 | 435,0 | 507,0 | 561,0 | 658,0 |
| Cashflow per aandeel 2 | 60,70 | 68,60 | 70,90 | 81,00 | 96,20 | 111,0 | 120,0 | 139,0 |
| Capex 1 | 947 | 1.605 | 2.035 | 2.012 | 2.914 | 2.713 | 4.061 | 3.258 |
| Capex/omzet | 3,07% | 4,57% | 5,66% | 5,17% | 6,38% | 4,99% | 6,31% | 4,26% |
| Datum van publicatie | 26-04-19 | 30-04-20 | 28-04-21 | 28-04-22 | 28-04-23 | 26-04-24 | - | - |
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
Kopen
Aantal analisten
6
Laatste slotkoers
2.270
JPY
Gemiddelde koersdoel
3.667
JPY
Spread / Gemiddelde doel
+61,49%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -21,69% | 1,25 mld. | |
| +11,37% | 64,99 mld. | |
| +0,72% | 43,18 mld. | |
| -11,11% | 5,35 mld. | |
| +2,00% | 2,18 mld. | |
| +5,77% | 1,47 mld. | |
| +0,46% | 1,4 mld. | |
| -13,88% | 1,12 mld. | |
| +36,46% | 841 mln. | |
| +8,51% | 828 mln. |
- Beurs
- Aandelen
- Koers 2175
- Financiën SMS Co., Ltd.
