SUZUKI MOTOR CORPORATION Toevoegen aan een lijst
Financiën Suzuki Motor Corporation OTC Markets
Aandelen
SZKMY
US86959X1072
Auto- en vrachtwagenconstructeurs
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 45,16 USD | -0,57% |
|
-1,31% | +6,03% |
| 17/06 | Japanse Nikkei daalt onder belangrijke 38.000 markering; Toyota daalt | RE |
| 17/06 | Japanse Nikkei zakt onder belangrijke 38.000 markering; Toyota tuimelt | RE |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 2.259.125 | 1.254.343 | 2.439.929 | 2.045.929 | 2.333.340 | 3.511.058 | - | - |
| Bedrijfswaarde 1 | 1.935.799 | 1.054.144 | 1.984.654 | 1.633.458 | 2.093.327 | 3.085.585 | 3.110.792 | 2.866.941 |
| K/w-verhouding | 12,4 x | 9,03 x | 16,7 x | 12,8 x | 10,6 x | 12,6 x | 11,3 x | 10,8 x |
| Dividendrendement | 1,51% | 3,29% | 1,79% | 2,16% | 2,08% | 1,75% | 2,05% | 2,2% |
| Marktkapitalisatie/omzet | 0,58 x | 0,36 x | 0,77 x | 0,57 x | 0,5 x | 0,62 x | 0,62 x | 0,59 x |
| Bedrijfswaarde/omzet | 0,5 x | 0,3 x | 0,62 x | 0,46 x | 0,45 x | 0,57 x | 0,55 x | 0,48 x |
| Bedrijfswaarde/EBITDA | 4,09 x | 2,78 x | 6 x | 4,63 x | 3,97 x | 4,66 x | 4,29 x | 3,74 x |
| Bedrijfswaarde/FCF | 16,9 x | -16,2 x | 10,9 x | 24,1 x | -130 x | 253 x | 14 x | 13,9 x |
| FCF Yield | 5,91% | -6,16% | 9,19% | 4,15% | -0,77% | 0,4% | 7,13% | 7,18% |
| Price to Book | 1,62 x | 0,84 x | 1,45 x | 1,09 x | 1,12 x | 1,35 x | 1,3 x | 1,21 x |
| Aantal aandelen (in duizenden) | 1.844.936 | 1.941.331 | 1.942.232 | 1.942.491 | 1.942.831 | 1.929.153 | - | - |
| Referentieprijs 2 | 1.224 | 646,1 | 1.256 | 1.053 | 1.201 | 1.820 | 1.820 | 1.820 |
| Datum van publicatie | 10-05-19 | 26-05-20 | 13-05-21 | 11-05-22 | 15-05-23 | 13-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.871.496 | 3.488.433 | 3.178.209 | 3.568.380 | 4.641.644 | 5.374.255 | 5.650.182 | 5.929.734 |
| EBITDA 1 | 473.291 | 379.227 | 330.977 | 352.965 | 527.833 | 662.778 | 724.671 | 765.642 |
| Bedrijfsresultaat (EBIT) 1 | 324.365 | 215.069 | 194.432 | 191.460 | 350.551 | 465.563 | 514.059 | 539.478 |
| Operationele Marge | 8,38% | 6,17% | 6,12% | 5,37% | 7,55% | 8,66% | 9,1% | 9,1% |
| Resultaat voor belastingen (EBT) 1 | 298.390 | 246.027 | 241.064 | 274.278 | 381.036 | 489.276 | 554.254 | 575.174 |
| Nettowinst (verlies) 1 | 178.759 | 134.222 | 146.421 | 160.345 | 221.107 | 267.717 | 314.155 | 326.841 |
| Nettomarge | 4,62% | 3,85% | 4,61% | 4,49% | 4,76% | 4,98% | 5,56% | 5,51% |
| WPA 2 | 98,82 | 71,59 | 75,41 | 82,55 | 113,8 | 138,4 | 161,4 | 168,5 |
| Free Cash Flow 1 | 114.492 | -64.917 | 182.454 | 67.744 | -16.048 | 12.190 | 221.910 | 205.781 |
| FCF-marge | 2,96% | -1,86% | 5,74% | 1,9% | -0,35% | 0,23% | 3,93% | 3,47% |
| Kasstroomconversie (ebitda) | 24,19% | - | 55,13% | 19,19% | - | 1,84% | 30,62% | 26,88% |
| Kasstroomconversie (nettowinst) | 64,05% | - | 124,61% | 42,25% | - | 4,55% | 70,64% | 62,96% |
| Dividend per aandeel 2 | 18,50 | 21,25 | 22,50 | 22,75 | 25,00 | 30,50 | 37,33 | 39,96 |
| Datum van publicatie | 10-05-19 | 26-05-20 | 13-05-21 | 11-05-22 | 15-05-23 | 13-05-24 | - | - |
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 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.755.446 | 1.732.987 | 1.270.247 | 1.907.962 | 828.236 | 1.673.586 | 900.744 | 994.050 | 1.894.794 | 1.063.358 | 1.154.146 | 2.217.504 | 1.195.325 | 1.228.815 | 2.424.140 | 1.208.896 | 1.355.504 | 2.564.400 | 1.283.082 | 1.526.773 | 2.809.855 | 1.304.992 | 1.425.967 | 2.635.839 | 1.387.880 | 1.593.320 | 3.097.627 | 2.718.860 | 3.192.346 |
| EBITDA 1 | - | - | - | - | 76.200 | - | 87.606 | 100.370 | - | 112.798 | 129.659 | - | 150.966 | 134.410 | - | 142.164 | 179.805 | - | 166.830 | 173.979 | - | 181.609 | 187.003 | - | 209.844 | 177.557 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 118.606 | 96.463 | 74.901 | 119.531 | 44.645 | 99.112 | 47.547 | 44.801 | 92.348 | 74.512 | 89.829 | 164.341 | 102.637 | 83.573 | 186.210 | 99.802 | 129.659 | 229.461 | 117.187 | 118.915 | 236.102 | 142.426 | 145.807 | 347.933 | 125.781 | 125.277 | 171.717 | 349.585 | 163.556 |
| Operationele Marge | 6,76% | 5,57% | 5,9% | 6,26% | 5,39% | 5,92% | 5,28% | 4,51% | 4,87% | 7,01% | 7,78% | 7,41% | 8,59% | 6,8% | 7,68% | 8,26% | 9,57% | 8,95% | 9,13% | 7,79% | 8,4% | 10,91% | 10,23% | 13,2% | 9,06% | 7,86% | 5,54% | 12,86% | 5,12% |
| Resultaat voor belastingen (EBT) 1 | 139.335 | 106.692 | 80.150 | 160.914 | 28.055 | 156.894 | 55.818 | 61.566 | 117.384 | 89.901 | 102.614 | 192.515 | 106.637 | 81.884 | 188.521 | 108.351 | 132.618 | 240.969 | 120.210 | 128.097 | 248.307 | 172.261 | 163.788 | 363.598 | 119.738 | 119.642 | 178.759 | 366.741 | 171.035 |
| Nettowinst (verlies) 1 | 79.303 | 54.919 | 54.326 | 92.095 | 15.774 | 100.526 | 35.260 | 24.559 | 59.819 | 58.283 | 56.824 | 115.107 | 68.292 | 37.708 | 106.000 | 67.058 | 62.290 | 129.348 | 68.760 | 69.609 | 138.369 | 86.412 | 86.735 | - | 94.405 | 82.865 | - | - | - |
| Nettomarge | 4,52% | 3,17% | 4,28% | 4,83% | 1,9% | 6,01% | 3,91% | 2,47% | 3,16% | 5,48% | 4,92% | 5,19% | 5,71% | 3,07% | 4,37% | 5,55% | 4,6% | 5,04% | 5,36% | 4,56% | 4,92% | 6,62% | 6,08% | - | 6,8% | 5,2% | - | - | - |
| WPA 2 | 42,98 | 28,62 | 27,98 | 47,43 | 8,120 | 51,76 | 18,15 | 12,64 | 30,80 | 30,00 | 29,25 | 59,26 | 35,15 | 19,39 | 54,54 | 34,51 | 32,20 | 66,71 | 35,62 | 36,08 | 71,69 | 49,11 | 46,41 | 111,1 | 27,17 | 39,97 | 43,54 | 111,4 | 40,31 |
| Dividend per aandeel | 9,250 | 12,00 | 9,250 | 13,25 | 11,25 | 11,25 | - | 11,50 | 11,50 | - | 12,50 | 12,50 | - | 12,50 | 12,50 | - | 13,75 | 13,75 | - | 16,75 | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 05-11-19 | 26-05-20 | 05-11-20 | 13-05-21 | 11-11-21 | 11-11-21 | 04-02-22 | 11-05-22 | 11-05-22 | 05-08-22 | 08-11-22 | 08-11-22 | 07-02-23 | 15-05-23 | 15-05-23 | 04-08-23 | 07-11-23 | 07-11-23 | 07-02-24 | 13-05-24 | 13-05-24 | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 323.326 | 200.199 | 455.275 | 412.471 | 240.013 | 268.250 | 400.267 | 644.117 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 114.492 | -64.917 | 182.454 | 67.744 | -16.048 | 12.190 | 221.910 | 205.781 |
| ROE (netto-inkomsten/eigen vermogen) | 13,3% | 9,3% | 9,2% | 9% | 11,2% | 11,7% | 12,4% | 11,7% |
| ROA (netto-inkomsten/totale activa) | 11,3% | 7,28% | 6,73% | 6,42% | 8,77% | 9,81% | 9,22% | 9,07% |
| Totale activa 1 | 1.587.933 | 1.843.602 | 2.175.226 | 2.497.877 | 2.522.026 | 2.730.007 | 3.407.412 | 3.602.769 |
| Nettoactief per aandeel 2 | 755,0 | 766,0 | 869,0 | 967,0 | 1.069 | 1.291 | 1.399 | 1.505 |
| Cashflow per aandeel 2 | 212,0 | 159,0 | 146,0 | 166,0 | 205,0 | 240,0 | 279,0 | 281,0 |
| Capex 1 | 268.945 | 236.450 | 170.947 | 189.389 | 269.863 | 321.536 | 384.413 | 377.692 |
| Capex/omzet | 6,95% | 6,78% | 5,38% | 5,31% | 5,81% | 5,98% | 6,8% | 6,37% |
| Datum van publicatie | 10-05-19 | 26-05-20 | 13-05-21 | 11-05-22 | 15-05-23 | 13-05-24 | - | - |
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
Kopen
Aantal analisten
16
Laatste slotkoers
1.820
JPY
Gemiddelde koersdoel
2.030
JPY
Spread / Gemiddelde doel
+11,56%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +28,35% | 278 mld. | |
| +4,36% | 67,93 mld. | |
| -4,43% | 58,8 mld. | |
| +30,71% | 53,54 mld. | |
| +18,59% | 51,8 mld. | |
| +5,58% | 51,38 mld. | |
| +33,91% | 43,24 mld. | |
| +25,27% | 43,08 mld. | |
| +65,90% | 38,27 mld. |
- Beurs
- Aandelen
- Koers 7269
- Koers SZKMY
- Financiën Suzuki Motor Corporation
