SUMITOMO CORPORATION Toevoegen aan een lijst
Financiën Sumitomo Corporation OTC Markets
Aandelen
SSUMY
US8656131039
Gediversifieerde handel & distributie
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 25,49 USD | -0,47% |
|
+2,72% | +17,26% |
Totale waarde
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.547.810 | 1.970.669 | 2.648.635 | 2.910.670 | 4.462.254 | 4.942.633 | - | - |
| Bedrijfswaarde 1 | 4.393.783 | 4.655.853 | 4.922.338 | 5.393.376 | 6.985.688 | 7.687.413 | 7.613.086 | 7.777.330 |
| K/w-verhouding | 9,03 x | -12,9 x | 5,71 x | 5,17 x | 11,6 x | 9,28 x | 8,94 x | 8,62 x |
| Dividendrendement | 6,46% | 4,44% | 5,19% | 4,91% | 3,42% | 3,22% | 3,44% | 3,48% |
| Marktkapitalisatie/omzet | 0,29 x | 0,42 x | 0,48 x | 0,43 x | 0,65 x | 0,69 x | 0,68 x | 0,67 x |
| Bedrijfswaarde/omzet | 0,83 x | 1 x | 0,9 x | 0,79 x | 1,01 x | 1,07 x | 1,04 x | 1,05 x |
| Bedrijfswaarde/EBITDA | 12,2 x | 21 x | 10,6 x | 8,89 x | 11,4 x | 10,3 x | 10,4 x | 14 x |
| Bedrijfswaarde/FCF | 35,7 x | 11,6 x | 20,2 x | 38,2 x | 17,9 x | 18,6 x | 19,1 x | 18,4 x |
| FCF Yield | 2,8% | 8,61% | 4,94% | 2,62% | 5,58% | 5,38% | 5,24% | 5,43% |
| Price to Book | 0,61 x | 0,78 x | 0,83 x | 0,76 x | 1 x | 1,06 x | 0,98 x | 0,91 x |
| Aantal aandelen (in duizenden) | 1.249.241 | 1.249.631 | 1.249.946 | 1.243.345 | 1.221.866 | 1.209.651 | - | - |
| Referentieprijs 2 | 1.239 | 1.577 | 2.119 | 2.341 | 3.652 | 4.086 | 4.086 | 4.086 |
| Datum van publicatie | 08-05-20 | 07-05-21 | 10-05-22 | 09-05-23 | 02-05-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 5.299.814 | 4.645.059 | 5.495.015 | 6.817.872 | 6.910.302 | 7.186.228 | 7.312.833 | 7.431.265 |
| EBITDA 1 | 361.573 | 221.432 | 466.025 | 606.764 | 615.066 | 748.317 | 729.210 | 553.798 |
| Bedrijfsresultaat (EBIT) 1 | 196.233 | 50.526 | 295.662 | 423.015 | 414.894 | 472.866 | 451.508 | 503.684 |
| Operationele Marge | 3,7% | 1,09% | 5,38% | 6,2% | 6% | 6,58% | 6,17% | 6,78% |
| Resultaat voor belastingen (EBT) 1 | 251.922 | -94.215 | 590.019 | 722.918 | 527.646 | 689.312 | 713.882 | 728.802 |
| Nettowinst (verlies) 1 | 171.359 | -153.067 | 463.694 | 565.178 | 386.352 | 536.975 | 551.200 | 563.957 |
| Nettomarge | 3,23% | -3,3% | 8,44% | 8,29% | 5,59% | 7,47% | 7,54% | 7,59% |
| WPA 2 | 137,2 | -122,4 | 370,8 | 452,5 | 315,9 | 440,3 | 457,3 | 474,2 |
| Free Cash Flow 1 | 123.201 | 400.755 | 243.105 | 141.276 | 389.640 | 413.440 | 399.100 | 422.300 |
| FCF-marge | 2,32% | 8,63% | 4,42% | 2,07% | 5,64% | 5,75% | 5,46% | 5,68% |
| Kasstroomconversie (ebitda) | 34,07% | 180,98% | 52,17% | 23,28% | 63,35% | 55,25% | 54,73% | 76,26% |
| Kasstroomconversie (nettowinst) | 71,9% | - | 52,43% | 25% | 100,85% | 76,99% | 72,41% | 74,88% |
| Dividend per aandeel 2 | 80,00 | 70,00 | 110,0 | 115,0 | 125,0 | 131,7 | 140,5 | 142,1 |
| Datum van publicatie | 08-05-20 | 07-05-21 | 10-05-22 | 09-05-23 | 02-05-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2021 S1 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 | 2026 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.147.712 | 2.543.079 | 1.402.043 | 1.549.893 | 2.951.936 | 1.615.201 | 1.739.150 | 3.354.351 | 1.715.711 | 1.747.810 | 1.671.393 | 1.672.441 | 3.343.834 | 1.720.424 | 1.846.044 | 1.781.548 | 1.787.364 | 1.832.419 | 1.954.776 | 1.830.260 |
| EBITDA 1 | - | - | 117.744 | 109.160 | - | 151.937 | 181.263 | - | 147.027 | 126.537 | 133.913 | 160.802 | - | 150.142 | 170.209 | 169.135 | 202.317 | 197.686 | 219.790 | 180.794 |
| Bedrijfsresultaat (EBIT) 1 | 37.170 | 154.998 | 73.593 | 67.071 | 140.664 | 107.395 | 135.223 | 242.618 | 100.108 | 80.289 | 87.832 | 111.519 | 199.351 | 99.821 | 115.722 | 108.918 | 142.372 | 137.994 | 158.777 | 115.830 |
| Operationele Marge | 1,73% | 6,09% | 5,25% | 4,33% | 4,77% | 6,65% | 7,78% | 7,23% | 5,83% | 4,59% | 5,26% | 6,67% | 5,96% | 5,8% | 6,27% | 6,11% | 7,97% | 7,53% | 8,12% | 6,33% |
| Resultaat voor belastingen (EBT) 1 | -39.655 | 298.374 | 127.013 | 164.632 | 291.645 | 202.133 | 242.387 | 444.520 | 156.756 | 121.642 | 159.108 | 188.187 | 347.295 | 155.411 | 24.940 | 205.714 | 186.614 | 231.860 | 87.524 | 200.908 |
| Nettowinst (verlies) 1 | -60.203 | 241.036 | 94.095 | 128.563 | 222.658 | 155.228 | 194.985 | 350.213 | 114.046 | 100.919 | 129.420 | 155.465 | 284.885 | 119.221 | -17.754 | 136.897 | 134.588 | 143.268 | 120.247 | 152.309 |
| Nettomarge | -2,8% | 9,48% | 6,71% | 8,29% | 7,54% | 9,61% | 11,21% | 10,44% | 6,65% | 5,77% | 7,74% | 9,3% | 8,52% | 6,93% | -0,96% | 7,68% | 7,53% | 7,82% | 6,15% | 8,32% |
| WPA 2 | -48,15 | 192,8 | 75,24 | 102,8 | 178,0 | 124,1 | 155,9 | 280,0 | 91,18 | 81,32 | 105,6 | 127,2 | 232,8 | 97,56 | -14,45 | 127,8 | 115,2 | 145,1 | 49,71 | 124,6 |
| Dividend per aandeel 2 | 35,00 | 45,00 | - | 65,00 | - | - | 57,50 | 57,50 | - | 57,50 | - | 62,50 | 62,50 | - | 62,50 | - | 65,00 | - | 65,00 | - |
| Datum van publicatie | 06-11-20 | 04-11-21 | 04-02-22 | 10-05-22 | 10-05-22 | 03-08-22 | 04-11-22 | 04-11-22 | 06-02-23 | 09-05-23 | 03-08-23 | 02-11-23 | 02-11-23 | 05-02-24 | 02-05-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 2.845.973 | 2.685.184 | 2.273.703 | 2.482.706 | 2.523.434 | 2.744.779 | 2.670.453 | 2.834.696 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 7,871 x | 12,13 x | 4,879 x | 4,092 x | 4,103 x | 3,668 x | 3,662 x | 5,119 x |
| Free Cash Flow 1 | 123.201 | 400.755 | 243.105 | 141.276 | 389.640 | 413.440 | 399.100 | 422.300 |
| ROE (netto-inkomsten/eigen vermogen) | 6,4% | -6% | 16,2% | 16,2% | 9,4% | 11,6% | 11,4% | 10,9% |
| ROA (netto-inkomsten/totale activa) | 3,14% | -1,16% | 6,68% | 7,34% | 5,35% | 5,4% | 5,39% | 5,6% |
| Totale activa 1 | 5.456.998 | 13.166.714 | 6.940.311 | 7.696.209 | 7.222.883 | 9.943.982 | 10.218.764 | 10.070.664 |
| Nettoactief per aandeel 2 | 2.036 | 2.023 | 2.558 | 3.063 | 3.638 | 3.859 | 4.163 | 4.502 |
| Cashflow per aandeel 2 | 270,0 | 14,30 | 507,0 | 186,0 | 480,0 | 648,0 | 671,0 | 700,0 |
| Capex 1 | 76.935 | 66.342 | 69.716 | 70.295 | 93.380 | 152.354 | 155.244 | 158.714 |
| Capex/omzet | 1,45% | 1,43% | 1,27% | 1,03% | 1,35% | 2,12% | 2,12% | 2,14% |
| Datum van publicatie | 08-05-20 | 07-05-21 | 10-05-22 | 09-05-23 | 02-05-24 | - | - | - |
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
10
Laatste slotkoers
4.086
JPY
Gemiddelde koersdoel
4.364
JPY
Spread / Gemiddelde doel
+6,80%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +48,21% | 83,61 mld. | |
| +38,89% | 71,35 mld. | |
| +41,41% | 69,42 mld. | |
| +38,07% | 31,81 mld. | |
| +17,25% | 21,13 mld. | |
| +9,88% | 16,45 mld. | |
| -4,95% | 12,77 mld. | |
| -8,01% | 7,07 mld. | |
| +24,77% | 5,38 mld. |
- Beurs
- Aandelen
- Koers 8053
- Koers SSUMY
- Financiën Sumitomo Corporation
