THE CHUGOKU ELECTRIC POWER CO., INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.006 JPY | +0,60% |
|
+0,40% | -0,05% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 475.414 | 543.383 | 489.629 | 305.142 | 242.450 | 362.401 | - | - |
| Bedrijfswaarde 1 | 2.542.354 | 2.649.034 | 2.697.695 | 2.741.198 | 2.982.188 | 417.698 | 3.219.549 | 3.242.652 |
| K/w-verhouding | 41,5 x | 5,83 x | 33,6 x | -7,69 x | -1,56 x | 3,13 x | 5,85 x | 5,08 x |
| Dividendrendement | 3,62% | 3,32% | 3,68% | 4,72% | - | 3,02% | 1,79% | 2,86% |
| Marktkapitalisatie/omzet | 0,35 x | 0,4 x | 0,37 x | 0,27 x | 0,14 x | 0,26 x | 0,23 x | 0,23 x |
| Bedrijfswaarde/omzet | 1,85 x | 1,97 x | 2,06 x | 2,41 x | 1,76 x | 0,26 x | 2,07 x | 2,07 x |
| Bedrijfswaarde/EBITDA | 20,5 x | 20,5 x | 22,9 x | 145 x | 126 x | 1,33 x | 14,6 x | 13,8 x |
| Bedrijfswaarde/FCF | -26,1 x | -62,4 x | -33,6 x | -13,3 x | -11 x | 6,02 x | -426 x | 115 x |
| FCF Yield | -3,84% | -1,6% | -2,98% | -7,52% | -9,08% | 16,6% | -0,23% | 0,87% |
| Price to Book | 0,86 x | 0,84 x | 0,74 x | 0,5 x | 0,54 x | 0,69 x | 0,59 x | 0,54 x |
| Aantal aandelen (in duizenden) | 344.253 | 360.333 | 360.286 | 360.262 | 360.252 | 360.240 | - | - |
| Referentieprijs 2 | 1.381 | 1.508 | 1.359 | 847,0 | 673,0 | 1.006 | 1.006 | 1.006 |
| Datum van publicatie | 26-04-19 | 28-04-20 | 28-04-21 | 28-04-22 | 28-04-23 | 30-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.376.979 | 1.347.352 | 1.307.498 | 1.136.646 | 1.694.602 | 1.628.785 | 1.555.833 | 1.563.775 |
| EBITDA 1 | 124.309 | 129.433 | 117.701 | 18.877 | 23.692 | 313.265 | 220.900 | 234.650 |
| Bedrijfsresultaat (EBIT) 1 | 19.530 | 48.170 | 34.283 | -60.744 | -68.892 | 206.777 | 94.300 | 111.350 |
| Operationele Marge | 1,42% | 3,58% | 2,62% | -5,34% | -4,07% | 12,7% | 6,06% | 7,12% |
| Resultaat voor belastingen (EBT) 1 | 14.893 | 124.293 | 18.628 | -56.199 | -181.574 | 191.210 | 87.100 | 103.100 |
| Nettowinst (verlies) 1 | 11.446 | 90.056 | 14.564 | -39.705 | -155.378 | 133.501 | 61.900 | 71.375 |
| Nettomarge | 0,83% | 6,68% | 1,11% | -3,49% | -9,17% | 8,2% | 3,98% | 4,56% |
| WPA 2 | 33,25 | 258,6 | 40,42 | -110,2 | -431,3 | 370,6 | 171,8 | 198,1 |
| Free Cash Flow 1 | -97.523 | -42.457 | -80.389 | -206.077 | -270.853 | 69.371 | -7.550 | 28.150 |
| FCF-marge | -7,08% | -3,15% | -6,15% | -18,13% | -15,98% | 4,26% | -0,49% | 1,8% |
| Kasstroomconversie (ebitda) | - | - | - | - | - | 22,14% | - | 12% |
| Kasstroomconversie (nettowinst) | - | - | - | - | - | 51,96% | - | 39,44% |
| Dividend per aandeel 2 | 50,00 | 50,00 | 50,00 | 40,00 | - | 35,00 | 18,00 | 28,75 |
| Datum van publicatie | 26-04-19 | 28-04-20 | 28-04-21 | 28-04-22 | 28-04-23 | 30-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2021 S1 | 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 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 682.330 | 644.016 | 265.380 | 485.483 | 277.589 | 373.574 | 314.753 | 435.021 | 749.774 | 430.113 | 514.715 | 401.078 | 440.469 | 841.547 | 363.281 | 423.957 | 352.900 | 414.700 | 383.800 | 408.200 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 33.727 | 47.087 | 7.673 | 2.720 | -29.718 | -33.746 | -29.193 | -43.977 | -73.170 | -33.766 | 38.044 | 88.245 | 76.819 | 165.064 | 10.801 | 30.912 | 44.200 | 52.800 | 6.000 | -8.800 |
| Operationele Marge | 4,94% | 7,31% | 2,89% | 0,56% | -10,71% | -9,03% | -9,27% | -10,11% | -9,76% | -7,85% | 7,39% | 22% | 17,44% | 19,61% | 2,97% | 7,29% | 12,52% | 12,73% | 1,56% | -2,16% |
| Resultaat voor belastingen (EBT) 1 | 117.506 | 44.488 | 10.134 | 7.431 | -30.026 | -33.604 | -39.675 | -37.105 | -76.780 | -126.025 | - | 82.409 | 79.452 | 161.861 | 3.679 | 25.670 | 41.600 | 50.300 | 3.100 | -7.900 |
| Nettowinst (verlies) 1 | 85.434 | 34.309 | 7.881 | 6.521 | -21.504 | -24.722 | -26.759 | -29.256 | -56.015 | -110.719 | 11.356 | 62.637 | 60.391 | 123.028 | -2.524 | 12.997 | 30.700 | 37.100 | 2.300 | -5.900 |
| Nettomarge | 12,52% | 5,33% | 2,97% | 1,34% | -7,75% | -6,62% | -8,5% | -6,73% | -7,47% | -25,74% | 2,21% | 15,62% | 13,71% | 14,62% | -0,69% | 3,07% | 8,7% | 8,95% | 0,6% | -1,45% |
| WPA 2 | 248,2 | 95,22 | 21,88 | 18,10 | -59,69 | -68,62 | -74,28 | -81,21 | -155,5 | -307,3 | 31,52 | 173,9 | 167,6 | 341,5 | -7,000 | 36,08 | 85,30 | 103,1 | 6,400 | -16,30 |
| Dividend per aandeel | 25,00 | 25,00 | - | 25,00 | - | - | - | - | - | - | - | - | - | 5,000 | - | - | - | - | - | - |
| Datum van publicatie | 31-10-19 | 30-10-20 | 29-10-21 | 29-10-21 | 31-01-22 | 28-04-22 | 29-07-22 | 28-10-22 | 28-10-22 | 31-01-23 | 28-04-23 | 28-07-23 | 31-10-23 | 31-10-23 | 31-01-24 | 30-04-24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 2.066.940 | 2.105.651 | 2.208.066 | 2.436.056 | 2.739.738 | 2.801.946 | 2.857.148 | 2.880.251 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 16,63 x | 16,27 x | 18,76 x | 129 x | 115,6 x | 10,07 x | 12,93 x | 12,27 x |
| Free Cash Flow 1 | -97.523 | -42.457 | -80.389 | -206.077 | -270.853 | 69.371 | -7.550 | 28.150 |
| ROE (netto-inkomsten/eigen vermogen) | 2% | 15% | 2,2% | -6,3% | -29,5% | 25,4% | 10,9% | 11,2% |
| ROA (netto-inkomsten/totale activa) | 0,39% | 1,22% | 0,9% | -1,78% | -2,81% | 4,75% | 2,1% | 1,9% |
| Totale activa 1 | 2.905.961 | 7.375.533 | 1.609.371 | 2.230.430 | 5.534.548 | 2.811.127 | 2.947.619 | 3.756.579 |
| Nettoactief per aandeel 2 | 1.614 | 1.785 | 1.824 | 1.682 | 1.242 | 1.679 | 1.715 | 1.846 |
| Cashflow per aandeel | 350,0 | 492,0 | 272,0 | 111,0 | -174,0 | 666,0 | - | - |
| Capex 1 | 179.158 | 179.207 | 190.617 | 184.213 | 208.157 | 229.234 | 209.250 | 184.250 |
| Capex/omzet | 13,01% | 13,3% | 14,58% | 16,21% | 12,28% | 14,07% | 13,45% | 11,78% |
| Datum van publicatie | 26-04-19 | 28-04-20 | 28-04-21 | 28-04-22 | 28-04-23 | 30-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
4
Laatste slotkoers
1.006
JPY
Gemiddelde koersdoel
1.172
JPY
Spread / Gemiddelde doel
+16,55%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -0,05% | 2,32 mld. | |
| +21,49% | 152 mld. | |
| +11,44% | 85,44 mld. | |
| +2,86% | 82,74 mld. | |
| +5,80% | 79,24 mld. | |
| +0,37% | 73,89 mld. | |
| +83,87% | 67,75 mld. | |
| +12,79% | 48,29 mld. | |
| 0,00% | 45,85 mld. | |
| +12,91% | 44,48 mld. |
- Beurs
- Aandelen
- Koers 9504
- Financiën The Chugoku Electric Power Co., Inc.
