THE KANSAI ELECTRIC POWER CO., INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.702 JPY | -1,28% |
|
-1,64% | +44,34% |
| 04/06 | In Japan is kernenergie weer in het voordeel door angst voor energiezekerheid in het plan voor 2040 | RE |
| 28/05 | Japanse Nikkei daalt na afweging van timing BOJ-verhoging; chipsector daalt | RE |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.457.691 | 1.074.916 | 1.069.964 | 1.025.721 | 1.152.223 | 2.411.226 | - | - |
| Bedrijfswaarde 1 | 4.618.004 | 4.894.311 | 4.712.306 | 5.397.364 | 5.897.264 | 6.047.366 | 6.585.861 | 6.531.761 |
| K/w-verhouding | 12,7 x | 8,27 x | 9,82 x | 12 x | 65,2 x | 4,43 x | 8,87 x | 8,48 x |
| Dividendrendement | 3,06% | 4,15% | 4,17% | 4,35% | 3,87% | 2,28% | 2,22% | 2,35% |
| Marktkapitalisatie/omzet | 0,44 x | 0,34 x | 0,35 x | 0,36 x | 0,29 x | 0,48 x | 0,55 x | 0,57 x |
| Bedrijfswaarde/omzet | 1,4 x | 1,54 x | 1,52 x | 1,89 x | 1,49 x | 1,49 x | 1,5 x | 1,54 x |
| Bedrijfswaarde/EBITDA | 8,6 x | 10,2 x | 10,9 x | 12,6 x | 23,2 x | 5,73 x | 9,69 x | 9,38 x |
| Bedrijfswaarde/FCF | -52,4 x | -49,7 x | -16,4 x | -44,1 x | -17,5 x | 8,62 x | 50,4 x | 29,4 x |
| FCF Yield | -1,91% | -2,01% | -6,08% | -2,27% | -5,73% | 11,6% | 1,98% | 3,4% |
| Price to Book | 0,96 x | 0,67 x | 0,64 x | 0,62 x | 0,64 x | 0,86 x | 0,97 x | 0,9 x |
| Aantal aandelen (in duizenden) | 893.193 | 893.158 | 893.125 | 892.707 | 892.504 | 892.386 | - | - |
| Referentieprijs 2 | 1.632 | 1.204 | 1.198 | 1.149 | 1.291 | 2.702 | 2.702 | 2.702 |
| Datum van publicatie | 25-04-19 | 12-05-20 | 28-04-21 | 27-04-22 | 27-04-23 | 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 | 3.307.661 | 3.184.259 | 3.092.398 | 2.851.894 | 3.951.884 | 4.059.378 | 4.392.433 | 4.243.875 |
| EBITDA 1 | 536.837 | 478.928 | 430.368 | 427.805 | 254.011 | 1.056.233 | 680.000 | 696.000 |
| Bedrijfsresultaat (EBIT) 1 | 204.853 | 206.956 | 145.746 | 99.325 | -52.056 | 728.935 | 357.600 | 376.625 |
| Operationele Marge | 6,19% | 6,5% | 4,71% | 3,48% | -1,32% | 17,96% | 8,14% | 8,87% |
| Resultaat voor belastingen (EBT) 1 | 173.272 | 188.357 | 155.296 | 125.316 | -5.828 | 641.054 | 379.900 | 410.200 |
| Nettowinst (verlies) 1 | 115.077 | 130.002 | 108.978 | 85.835 | 17.679 | 441.870 | 268.133 | 284.300 |
| Nettomarge | 3,48% | 4,08% | 3,52% | 3,01% | 0,45% | 10,89% | 6,1% | 6,7% |
| WPA 2 | 128,8 | 145,6 | 122,0 | 96,14 | 19,81 | 495,1 | 304,5 | 318,6 |
| Free Cash Flow 1 | -88.130 | -98.531 | -286.632 | -122.315 | -337.777 | 701.401 | 130.600 | 222.100 |
| FCF-marge | -2,66% | -3,09% | -9,27% | -4,29% | -8,55% | 17,28% | 2,97% | 5,23% |
| Kasstroomconversie (ebitda) | - | - | - | - | - | 66,41% | 19,21% | 31,91% |
| Kasstroomconversie (nettowinst) | - | - | - | - | - | 158,73% | 48,71% | 78,12% |
| Dividend per aandeel 2 | 50,00 | 50,00 | 50,00 | 50,00 | 50,00 | 50,00 | 60,00 | 63,50 |
| Datum van publicatie | 25-04-19 | 12-05-20 | 28-04-21 | 27-04-22 | 27-04-23 | 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 | 1.634.197 | 1.502.795 | 690.050 | 1.258.894 | 690.877 | 902.123 | 767.567 | 1.016.640 | 1.784.207 | 988.929 | 1.178.748 | 966.593 | 1.106.453 | 2.073.046 | 925.018 | 1.061.314 | 1.018.500 | 1.241.500 | 1.053.000 | 1.214.300 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 145.381 | 149.518 | 89.486 | 111.131 | -22.800 | 10.994 | -43.201 | -108.715 | -151.916 | -67.409 | 167.269 | 256.367 | 231.859 | 488.226 | 124.466 | 116.243 | 165.300 | 124.700 | 38.500 | 54.300 |
| Operationele Marge | 8,9% | 9,95% | 12,97% | 8,83% | -3,3% | 1,22% | -5,63% | -10,69% | -8,51% | -6,82% | 14,19% | 26,52% | 20,96% | 23,55% | 13,46% | 10,95% | 16,23% | 10,04% | 3,66% | 4,47% |
| Resultaat voor belastingen (EBT) | 156.655 | 154.805 | 103.841 | 127.012 | -23.190 | 21.494 | -16.706 | -94.894 | -111.600 | -65.557 | 171.329 | 268.302 | 243.785 | 512.087 | 6.973 | - | 177.200 | 135.700 | 42.300 | 44.600 |
| Nettowinst (verlies) 1 | 113.173 | 110.409 | 77.920 | 93.187 | -19.599 | 12.247 | -11.434 | -64.948 | -76.382 | -48.045 | 142.106 | 193.181 | 177.878 | 371.059 | -20.024 | 90.835 | 125.200 | 95.900 | 29.900 | 31.500 |
| Nettomarge | 6,93% | 7,35% | 11,29% | 7,4% | -2,84% | 1,36% | -1,49% | -6,39% | -4,28% | -4,86% | 12,06% | 19,99% | 16,08% | 17,9% | -2,16% | 8,56% | 12,29% | 7,72% | 2,84% | 2,59% |
| WPA 2 | 126,7 | 123,6 | 87,27 | 104,4 | -21,94 | 13,72 | -12,81 | -72,77 | -85,58 | -53,83 | 159,2 | 216,4 | 199,3 | 415,8 | -22,44 | 101,8 | 140,3 | 107,4 | 33,50 | 35,30 |
| Dividend per aandeel | 25,00 | 25,00 | - | 25,00 | - | - | - | - | 25,00 | - | - | - | - | 25,00 | - | - | - | - | - | - |
| Datum van publicatie | 28-10-19 | 29-10-20 | 28-10-21 | 28-10-21 | 28-01-22 | 27-04-22 | 29-07-22 | 31-10-22 | 31-10-22 | 31-01-23 | 27-04-23 | 28-07-23 | 30-10-23 | 30-10-23 | 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 | 3.160.313 | 3.819.395 | 3.642.342 | 4.371.643 | 4.745.041 | 4.088.718 | 4.174.635 | 4.120.535 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 5,887 x | 7,975 x | 8,463 x | 10,22 x | 18,68 x | 3,871 x | 6,139 x | 5,92 x |
| Free Cash Flow 1 | -88.130 | -98.531 | -286.632 | -122.315 | -337.777 | 701.401 | 130.600 | 222.100 |
| ROE (netto-inkomsten/eigen vermogen) | 7,8% | 8,3% | 6,6% | 5,1% | 1% | 21,8% | 11,4% | 11,4% |
| ROA (netto-inkomsten/totale activa) | 2,86% | 2,85% | 1,96% | 1,63% | -0,08% | 8,6% | 4,4% | 3,6% |
| Totale activa 1 | 4.024.290 | 4.569.185 | 5.556.388 | 5.281.926 | -23.112.825 | 5.136.315 | 6.093.939 | 7.897.222 |
| Nettoactief per aandeel 2 | 1.695 | 1.792 | 1.886 | 1.860 | 2.004 | 2.547 | 2.786 | 3.000 |
| Cashflow per aandeel | 532,0 | 483,0 | 461,0 | 464,0 | 394,0 | 908,0 | - | - |
| Capex 1 | 485.299 | 561.939 | 655.847 | 522.867 | 465.815 | 453.589 | 489.950 | 452.000 |
| Capex/omzet | 14,67% | 17,65% | 21,21% | 18,33% | 11,79% | 11,17% | 11,15% | 10,65% |
| Datum van publicatie | 25-04-19 | 12-05-20 | 28-04-21 | 27-04-22 | 27-04-23 | 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
Accumuleren
Aantal analisten
5
Laatste slotkoers
2.702
JPY
Gemiddelde koersdoel
2.882
JPY
Spread / Gemiddelde doel
+6,68%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +44,34% | 14,99 mld. | |
| +16,58% | 145 mld. | |
| +10,62% | 84,82 mld. | |
| +2,06% | 81,67 mld. | |
| +3,29% | 77,35 mld. | |
| -3,51% | 70,67 mld. | |
| +71,33% | 63,13 mld. | |
| 0,00% | 47,01 mld. | |
| +8,03% | 46,25 mld. | |
| +4,26% | 41,07 mld. |
- Beurs
- Aandelen
- Koers 9503
- Financiën The Kansai Electric Power Co., Inc.
