SUMITOMO RUBBER INDUSTRIES, LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.581 JPY | -1,31% |
|
+1,61% | +3,20% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 351.638 | 233.283 | 308.232 | 302.986 | 402.944 | 415.830 | - | - |
| Bedrijfswaarde 1 | 553.926 | 375.114 | 471.784 | 540.942 | 626.749 | 608.446 | 576.876 | 558.875 |
| K/w-verhouding | 29,1 x | 10,3 x | 10,5 x | 32,2 x | 10,9 x | 9,62 x | 7,73 x | 7,28 x |
| Dividendrendement | 4,11% | 3,95% | 4,69% | 3,04% | 3,79% | 3,84% | 4,76% | 4,94% |
| Marktkapitalisatie/omzet | 0,39 x | 0,29 x | 0,33 x | 0,28 x | 0,34 x | 0,34 x | 0,33 x | 0,33 x |
| Bedrijfswaarde/omzet | 0,62 x | 0,47 x | 0,5 x | 0,49 x | 0,53 x | 0,5 x | 0,46 x | 0,44 x |
| Bedrijfswaarde/EBITDA | 5,48 x | 3,53 x | 4,04 x | 5,99 x | 4,38 x | 4,94 x | 3,9 x | 3,62 x |
| Bedrijfswaarde/FCF | 20,3 x | 4,84 x | 52 x | -10,6 x | 6,31 x | 26,7 x | 12,6 x | 11,7 x |
| FCF Yield | 4,92% | 20,7% | 1,92% | -9,4% | 15,9% | 3,75% | 7,97% | 8,56% |
| Price to Book | 0,76 x | 0,51 x | 0,61 x | 0,55 x | 0,65 x | 0,64 x | 0,61 x | 0,58 x |
| Aantal aandelen (in duizenden) | 263.005 | 263.002 | 262.996 | 263.009 | 263.018 | 263.017 | - | - |
| Referentieprijs 2 | 1.337 | 887,0 | 1.172 | 1.152 | 1.532 | 1.581 | 1.581 | 1.581 |
| Datum van publicatie | 13-02-20 | 09-02-21 | 09-02-22 | 14-02-23 | 14-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 893.310 | 790.817 | 936.000 | 1.098.700 | 1.177.400 | 1.213.310 | 1.244.781 | 1.272.978 |
| EBITDA 1 | 101.006 | 106.366 | 116.893 | 90.336 | 143.049 | 123.203 | 147.965 | 154.567 |
| Bedrijfsresultaat (EBIT) 1 | 33.065 | 38.701 | 49.200 | 15.000 | 64.500 | 66.190 | 82.616 | 87.890 |
| Operationele Marge | 3,7% | 4,89% | 5,26% | 1,37% | 5,48% | 5,46% | 6,64% | 6,9% |
| Resultaat voor belastingen (EBT) 1 | 27.295 | 29.771 | 44.765 | 22.539 | 62.700 | 65.778 | 80.841 | 86.561 |
| Nettowinst (verlies) 1 | 12.072 | 22.596 | 29.500 | 9.400 | 37.000 | 43.240 | 53.809 | 57.102 |
| Nettomarge | 1,35% | 2,86% | 3,15% | 0,86% | 3,14% | 3,56% | 4,32% | 4,49% |
| WPA 2 | 45,90 | 85,92 | 112,0 | 35,80 | 140,9 | 164,4 | 204,6 | 217,1 |
| Free Cash Flow 1 | 27.254 | 77.495 | 9.067 | -50.828 | 99.349 | 22.808 | 45.948 | 47.834 |
| FCF-marge | 3,05% | 9,8% | 0,97% | -4,63% | 8,44% | 1,88% | 3,69% | 3,76% |
| Kasstroomconversie (ebitda) | 26,98% | 72,86% | 7,76% | - | 69,45% | 18,51% | 31,05% | 30,95% |
| Kasstroomconversie (nettowinst) | 225,76% | 342,96% | 30,74% | - | 268,51% | 52,75% | 85,39% | 83,77% |
| Dividend per aandeel 2 | 55,00 | 35,00 | 55,00 | 35,00 | 58,00 | 60,70 | 75,30 | 78,12 |
| Datum van publicatie | 13-02-20 | 09-02-21 | 09-02-22 | 14-02-23 | 14-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q4 | 2021 S2 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 464.031 | 340.038 | 450.779 | 440.082 | 279.000 | 495.957 | 250.501 | 261.611 | 512.112 | 269.400 | 317.200 | 276.761 | 284.400 | 561.200 | 289.541 | 326.700 | 291.360 | 295.097 | 570.000 | 301.073 | 332.555 |
| EBITDA | - | - | - | - | 36.375 | - | 31.580 | 18.194 | - | 16.410 | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 16.608 | -2.974 | 41.675 | 28.576 | 19.300 | - | 14.178 | -1.606 | 12.572 | -2.736 | 5.200 | 7.767 | 9.000 | 16.810 | 24.633 | 23.000 | 20.696 | 14.954 | 37.000 | 18.321 | 16.450 |
| Operationele Marge | 3,58% | -0,87% | 9,25% | 6,49% | 6,92% | - | 5,66% | -0,61% | 2,45% | -1,02% | 1,64% | 2,81% | 3,16% | 3% | 8,51% | 7,04% | 7,1% | 5,07% | 6,49% | 6,09% | 4,95% |
| Resultaat voor belastingen (EBT) 1 | - | -10.526 | - | 29.948 | 13.816 | - | 18.421 | 8.497 | 26.918 | -2.572 | -1.807 | 8.899 | 10.019 | 18.918 | 27.540 | 16.242 | 25.862 | 18.600 | 34.200 | 13.500 | 8.538 |
| Nettowinst (verlies) 1 | 5.750 | -9.341 | 31.937 | 20.501 | 8.700 | - | 11.754 | 5.433 | 17.187 | -2.815 | -5.000 | 4.006 | 4.200 | 8.196 | 19.009 | 9.800 | 24.841 | 4.903 | - | 8.904 | 11.658 |
| Nettomarge | 1,24% | -2,75% | 7,08% | 4,66% | 3,12% | - | 4,69% | 2,08% | 3,36% | -1,04% | -1,58% | 1,45% | 1,48% | 1,46% | 6,57% | 3% | 8,53% | 1,66% | - | 2,96% | 3,51% |
| WPA 2 | - | -35,52 | - | 77,95 | 33,25 | - | 44,69 | 20,66 | 65,35 | -10,70 | -18,85 | 15,23 | 15,93 | 31,16 | 72,27 | - | 94,45 | 26,23 | - | 43,72 | -12,71 |
| Dividend per aandeel | - | - | - | 25,00 | - | - | - | - | 20,00 | - | - | - | - | 5,000 | - | - | - | - | - | - | - |
| Datum van publicatie | 13-02-20 | 06-08-20 | 09-02-21 | 05-08-21 | 09-02-22 | 09-02-22 | 13-05-22 | 08-08-22 | 08-08-22 | 09-11-22 | 14-02-23 | 15-05-23 | 07-08-23 | 07-08-23 | 10-11-23 | 14-02-24 | 13-05-24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 202.288 | 141.831 | 163.552 | 237.956 | 223.805 | 192.616 | 161.046 | 143.045 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,003 x | 1,333 x | 1,399 x | 2,634 x | 1,565 x | 1,563 x | 1,088 x | 0,9255 x |
| Free Cash Flow 1 | 27.254 | 77.495 | 9.067 | -50.828 | 99.349 | 22.808 | 45.949 | 47.834 |
| ROE (netto-inkomsten/eigen vermogen) | 2,6% | 4,9% | 6,2% | 1,8% | 6,3% | 6,99% | 8,18% | 8,36% |
| ROA (netto-inkomsten/totale activa) | 2,68% | 2,96% | 4,34% | 1,95% | 5,04% | 4,9% | 5,9% | 6,57% |
| Totale activa 1 | 450.653 | 762.899 | 679.088 | 481.985 | 734.732 | 882.450 | 912.019 | 869.580 |
| Nettoactief per aandeel 2 | 1.752 | 1.729 | 1.907 | 2.077 | 2.373 | 2.483 | 2.588 | 2.725 |
| Cashflow per aandeel 2 | 304,0 | 343,0 | 370,0 | 322,0 | 440,0 | 433,0 | 469,0 | 467,0 |
| Capex 1 | 64.204 | 46.009 | 47.726 | 74.729 | 70.451 | 69.850 | 71.060 | 71.360 |
| Capex/omzet | 7,19% | 5,82% | 5,1% | 6,8% | 5,98% | 5,76% | 5,71% | 5,61% |
| Datum van publicatie | 13-02-20 | 09-02-21 | 09-02-22 | 14-02-23 | 14-02-24 | - | - | - |
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
10
Laatste slotkoers
1.581
JPY
Gemiddelde koersdoel
1.905
JPY
Spread / Gemiddelde doel
+20,49%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +3,20% | 2,67 mld. | |
| +5,33% | 27,06 mld. | |
| +15,32% | 6 mld. | |
| +80,19% | 4,22 mld. | |
| +2,47% | 3,44 mld. | |
| -10,66% | 3,32 mld. | |
| -16,55% | 3,26 mld. | |
| +21,29% | 2,92 mld. | |
| +6,91% | 2,49 mld. | |
| +17,77% | 1,2 mld. |
- Beurs
- Aandelen
- Koers 5110
- Financiën Sumitomo Rubber Industries, Ltd.
