TOKYO SEIMITSU CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 10.525 JPY | +2,23% |
|
-2,27% | +21,38% |
| 06/02 | TOKYO SEIMITSU CO., LTD. : Jefferies & Co. herhaalt koopadvies voor het aandeel | ZM |
| 05/02 | Tokyo Seimitsu's negenmaands winst daalt met 30% | MT |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 117.033 | 128.307 | 206.860 | 198.298 | 208.364 | 425.206 | - | - |
| Bedrijfswaarde 1 | 86.930 | 103.308 | 170.784 | 154.758 | 182.474 | 397.198 | 394.224 | 392.089 |
| K/w-verhouding | 7,98 x | 17,9 x | 17,2 x | 9,29 x | 8,81 x | 23,1 x | 19,2 x | 16,5 x |
| Dividendrendement | 4,44% | 2,47% | 2,06% | 3,79% | 4,59% | 1,73% | 2,11% | 2,47% |
| Marktkapitalisatie/omzet | 1,15 x | 1,46 x | 2,13 x | 1,49 x | 1,42 x | 3,2 x | 2,82 x | 2,55 x |
| Bedrijfswaarde/omzet | 0,86 x | 1,17 x | 1,76 x | 1,16 x | 1,24 x | 2,99 x | 2,62 x | 2,36 x |
| Bedrijfswaarde/EBITDA | 3,76 x | 6,55 x | 8,94 x | 4,82 x | 4,76 x | 13,3 x | 11,2 x | 9,47 x |
| Bedrijfswaarde/FCF | -92,5 x | -684 x | 10,1 x | 10,3 x | -24,6 x | 27,9 x | 31,2 x | 24 x |
| FCF Yield | -1,08% | -0,15% | 9,88% | 9,71% | -4,07% | 3,59% | 3,2% | 4,17% |
| Price to Book | 1,1 x | 1,18 x | 1,79 x | 1,53 x | 1,43 x | 2,74 x | 2,49 x | 2,26 x |
| Aantal aandelen (in duizenden) | 41.560 | 41.658 | 41.044 | 40.635 | 40.696 | 40.400 | - | - |
| Referentieprijs 2 | 2.816 | 3.080 | 5.040 | 4.880 | 5.120 | 10.525 | 10.525 | 10.525 |
| Datum van publicatie | 14-05-19 | 11-05-20 | 10-05-21 | 10-05-22 | 12-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 101.520 | 87.927 | 97.105 | 133.277 | 146.801 | 132.842 | 150.526 | 166.462 |
| EBITDA 1 | 23.102 | 15.773 | 19.106 | 32.124 | 38.326 | 29.867 | 35.200 | 41.400 |
| Bedrijfsresultaat (EBIT) 1 | 20.221 | 12.282 | 15.562 | 28.550 | 34.494 | 25.473 | 31.648 | 36.925 |
| Operationele Marge | 19,92% | 13,97% | 16,03% | 21,42% | 23,5% | 19,18% | 21,02% | 22,18% |
| Resultaat voor belastingen (EBT) 1 | 20.443 | 10.706 | 16.147 | 29.746 | 33.301 | 26.317 | 33.736 | 38.780 |
| Nettowinst (verlies) 1 | 14.665 | 7.157 | 12.175 | 21.441 | 23.630 | 18.458 | 22.203 | 25.726 |
| Nettomarge | 14,45% | 8,14% | 12,54% | 16,09% | 16,1% | 13,89% | 14,75% | 15,45% |
| WPA 2 | 352,9 | 171,9 | 293,8 | 525,3 | 581,3 | 456,1 | 549,0 | 636,1 |
| Free Cash Flow 1 | -940 | -151 | 16.871 | 15.026 | -7.421 | 14.254 | 12.624 | 16.339 |
| FCF-marge | -0,93% | -0,17% | 17,37% | 11,27% | -5,06% | 10,73% | 8,39% | 9,82% |
| Kasstroomconversie (ebitda) | - | - | 88,3% | 46,77% | - | 47,72% | 35,86% | 39,47% |
| Kasstroomconversie (nettowinst) | - | - | 138,57% | 70,08% | - | 77,22% | 56,86% | 63,51% |
| Dividend per aandeel 2 | 125,0 | 76,00 | 104,0 | 185,0 | 235,0 | 181,6 | 222,0 | 259,6 |
| Datum van publicatie | 14-05-19 | 11-05-20 | 10-05-21 | 10-05-22 | 12-05-23 | - | - | - |
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 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 41.994 | 45.933 | 45.112 | 51.993 | 32.527 | 61.464 | 31.981 | 39.832 | 71.813 | 27.919 | 43.157 | 71.076 | 32.038 | 43.687 | 75.725 | 26.618 | 36.919 | 63.537 | 25.358 | 43.894 | 68.663 | 30.767 | 39.740 | 34.947 | 46.350 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 5.589 | 6.693 | 6.282 | 9.280 | 6.932 | 12.927 | 6.325 | 9.298 | 15.623 | 5.691 | 9.994 | 15.685 | 7.448 | 11.361 | 18.809 | 4.250 | 7.139 | 11.389 | 2.997 | 11.010 | 14.611 | 5.627 | 8.417 | 7.550 | 11.133 |
| Operationele Marge | 13,31% | 14,57% | 13,93% | 17,85% | 21,31% | 21,03% | 19,78% | 23,34% | 21,76% | 20,38% | 23,16% | 22,07% | 23,25% | 26,01% | 24,84% | 15,97% | 19,34% | 17,92% | 11,82% | 25,08% | 21,28% | 18,29% | 21,18% | 21,6% | 24,02% |
| Resultaat voor belastingen (EBT) 1 | 5.754 | - | 6.127 | 10.020 | 6.971 | 13.004 | 6.578 | 10.164 | 16.742 | 6.502 | 10.124 | 16.626 | 5.369 | 11.306 | 16.675 | 4.736 | 7.347 | 12.083 | 2.990 | 10.528 | - | 5.200 | 9.300 | 5.500 | 11.500 |
| Nettowinst (verlies) 1 | 4.262 | 2.895 | 4.677 | 7.498 | 5.255 | 9.607 | 4.777 | 7.057 | 11.834 | 4.812 | 7.096 | 11.908 | 3.338 | 8.384 | 11.722 | 3.245 | 5.303 | 8.548 | 2.067 | 7.996 | 10.372 | 3.700 | 6.700 | 4.000 | 8.200 |
| Nettomarge | 10,15% | 6,3% | 10,37% | 14,42% | 16,16% | 15,63% | 14,94% | 17,72% | 16,48% | 17,24% | 16,44% | 16,75% | 10,42% | 19,19% | 15,48% | 12,19% | 14,36% | 13,45% | 8,15% | 18,22% | 15,11% | 12,03% | 16,86% | 11,45% | 17,69% |
| WPA 2 | 102,4 | 69,53 | 112,3 | - | 128,4 | 234,4 | 117,6 | 173,4 | 291,0 | 118,4 | 174,5 | 292,9 | 82,02 | 206,4 | - | 80,63 | 131,5 | 212,2 | 51,16 | 199,7 | 198,9 | - | - | - | - |
| Dividend per aandeel | 38,00 | 38,00 | 42,00 | 62,00 | - | 84,00 | - | - | 101,0 | - | - | 109,0 | - | - | 126,0 | - | 89,00 | 89,00 | - | - | - | - | - | - | - |
| Datum van publicatie | 08-11-19 | 11-05-20 | 11-11-20 | 10-05-21 | 02-11-21 | 02-11-21 | 02-02-22 | 10-05-22 | 10-05-22 | 02-08-22 | 02-11-22 | 02-11-22 | 06-02-23 | 12-05-23 | 12-05-23 | 02-08-23 | 02-11-23 | 02-11-23 | 05-02-24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 30.103 | 24.999 | 36.076 | 43.540 | 25.890 | 28.008 | 30.982 | 33.116 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -940 | -151 | 16.871 | 15.026 | -7.421 | 14.254 | 12.624 | 16.339 |
| ROE (netto-inkomsten/eigen vermogen) | 14,4% | 6,7% | 10,9% | 17,5% | 17,3% | 12,3% | 14,8% | 15,6% |
| ROA (netto-inkomsten/totale activa) | 14,3% | 8,13% | 10,3% | 16,7% | 17,7% | 11% | 12,7% | 13,7% |
| Totale activa 1 | 102.408 | 88.043 | 118.207 | 128.305 | 133.631 | 167.799 | 174.368 | 188.237 |
| Nettoactief per aandeel 2 | 2.551 | 2.601 | 2.811 | 3.185 | 3.574 | 3.836 | 4.219 | 4.652 |
| Cashflow per aandeel 2 | 417,0 | 255,0 | 379,0 | 613,0 | 676,0 | 573,0 | 701,0 | 809,0 |
| Capex 1 | 13.872 | 7.477 | 5.950 | 9.816 | 9.725 | 14.530 | 10.986 | 10.835 |
| Capex/omzet | 13,66% | 8,5% | 6,13% | 7,37% | 6,62% | 10,94% | 7,3% | 6,51% |
| Datum van publicatie | 14-05-19 | 11-05-20 | 10-05-21 | 10-05-22 | 12-05-23 | - | - | - |
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
7
Laatste slotkoers
10.525
JPY
Gemiddelde koersdoel
11.743
JPY
Spread / Gemiddelde doel
+11,57%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +21,38% | 2,7 mld. | |
| +25,49% | 169 mld. | |
| +32,74% | 32,77 mld. | |
| +31,53% | 31,67 mld. | |
| -20,15% | 26,77 mld. | |
| +27,65% | 22,95 mld. | |
| -12,08% | 11,56 mld. | |
| +122,37% | 9,62 mld. | |
| +31,00% | 5,94 mld. | |
| -19,16% | 5,07 mld. |
- Beurs
- Aandelen
- Koers 7729
- Financiën Tokyo Seimitsu Co., Ltd.
