TOKYU FUDOSAN HOLDINGS CORPORATION Toevoegen aan een lijst
Financiën Tokyu Fudosan Holdings Corporation
Aandelen
3289
JP3569200003
onroerend goed ontwikkeling & transacties
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.067 JPY | -0,37% |
|
+1,28% | +18,37% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 475.900 | 372.456 | 471.068 | 484.820 | 456.777 | 762.935 | - | - |
| Bedrijfswaarde 1 | 1.563.136 | 1.611.436 | 1.738.911 | 1.728.942 | 1.753.701 | 2.232.020 | 2.272.265 | 2.315.363 |
| K/w-verhouding | 11,6 x | 9,65 x | 21,7 x | 13,8 x | 9,45 x | 13 x | 10,5 x | 9,92 x |
| Dividendrendement | 2,34% | 3,09% | 2,44% | 2,52% | 3,7% | 2,48% | 3,01% | 3,33% |
| Marktkapitalisatie/omzet | 0,53 x | 0,39 x | 0,52 x | 0,49 x | 0,45 x | 0,81 x | 0,66 x | 0,64 x |
| Bedrijfswaarde/omzet | 1,73 x | 1,67 x | 1,92 x | 1,75 x | 1,74 x | 2,02 x | 1,98 x | 1,95 x |
| Bedrijfswaarde/EBITDA | 14,9 x | 14,4 x | 18,1 x | 13 x | 10,9 x | 13,1 x | 12,7 x | 12,5 x |
| Bedrijfswaarde/FCF | -37,1 x | -11,3 x | -111 x | 38,7 x | 163 x | -103 x | -40 x | 422 x |
| FCF Yield | -2,69% | -8,88% | -0,9% | 2,58% | 0,61% | -0,97% | -2,5% | 0,24% |
| Price to Book | 0,85 x | 0,64 x | 0,79 x | 0,77 x | 0,66 x | 1,19 x | 0,96 x | 0,9 x |
| Aantal aandelen (in duizenden) | 718.882 | 719.027 | 719.188 | 719.317 | 719.333 | 712.357 | - | - |
| Referentieprijs 2 | 662,0 | 518,0 | 655,0 | 674,0 | 635,0 | 1.071 | 1.071 | 1.071 |
| Datum van publicatie | 10-05-19 | 20-05-20 | 11-05-21 | 11-05-22 | 10-05-23 | 10-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 901.884 | 963.198 | 907.735 | 989.049 | 1.005.836 | 1.103.047 | 1.147.564 | 1.187.606 |
| EBITDA 1 | 104.772 | 111.657 | 96.320 | 132.536 | 160.159 | 169.915 | 178.772 | 184.737 |
| Bedrijfsresultaat (EBIT) 1 | 80.205 | 79.312 | 56.517 | 83.817 | 110.410 | 120.238 | 130.966 | 136.469 |
| Operationele Marge | 8,89% | 8,23% | 6,23% | 8,47% | 10,98% | 10,9% | 11,41% | 11,49% |
| Resultaat voor belastingen (EBT) 1 | 61.218 | 63.001 | 41.840 | 55.874 | 70.151 | 102.987 | 115.066 | 118.389 |
| Nettowinst (verlies) 1 | 37.459 | 38.611 | 21.668 | 35.133 | 48.227 | 68.545 | 72.607 | 76.681 |
| Nettomarge | 4,15% | 4,01% | 2,39% | 3,55% | 4,79% | 6,21% | 6,33% | 6,46% |
| WPA 2 | 56,84 | 53,70 | 30,13 | 48,84 | 67,21 | 96,40 | 101,6 | 107,9 |
| Free Cash Flow 1 | -42.092 | -143.019 | -15.620 | 44.667 | 10.765 | -21.725 | -56.772 | 5.487 |
| FCF-marge | -4,67% | -14,85% | -1,72% | 4,52% | 1,07% | -1,97% | -4,95% | 0,46% |
| Kasstroomconversie (ebitda) | - | - | - | 33,7% | 6,72% | - | - | 2,97% |
| Kasstroomconversie (nettowinst) | - | - | - | 127,14% | 22,32% | - | - | 7,16% |
| Dividend per aandeel 2 | 15,50 | 16,00 | 16,00 | 17,00 | 23,50 | 31,00 | 32,20 | 35,67 |
| Datum van publicatie | 10-05-19 | 20-05-20 | 11-05-21 | 11-05-22 | 10-05-23 | 10-05-24 | - | - |
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 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 412.504 | 550.694 | 383.889 | 523.846 | 224.454 | 411.757 | 222.362 | 354.930 | 577.292 | 220.305 | 224.705 | 445.010 | 196.732 | 364.094 | 253.104 | 237.592 | 490.696 | 227.125 | 385.226 | 612.351 | 256.563 | 256.619 | 509.000 | 233.303 | 377.443 | 609.700 |
| EBITDA | 44.877 | - | - | - | - | 57.323 | - | - | - | 35.749 | - | 70.135 | - | - | - | - | - | - | - | - | 37.700 | - | 55.300 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 31.682 | 47.630 | 16.968 | 39.549 | 22.802 | 33.509 | 19.705 | 30.603 | 50.308 | 24.888 | 20.988 | 45.876 | 16.120 | 48.414 | 34.527 | 23.517 | 58.044 | 17.309 | 44.885 | 62.194 | 27.958 | 26.381 | 51.400 | 21.732 | 56.404 | 85.400 |
| Operationele Marge | 7,68% | 8,65% | 4,42% | 7,55% | 10,16% | 8,14% | 8,86% | 8,62% | 8,71% | 11,3% | 9,34% | 10,31% | 8,19% | 13,3% | 13,64% | 9,9% | 11,83% | 7,62% | 11,65% | 10,16% | 10,9% | 10,28% | 10,1% | 9,32% | 14,94% | 14,01% |
| Resultaat voor belastingen (EBT) 1 | 25.335 | - | 7.384 | - | 21.002 | 27.783 | 17.905 | 10.186 | - | 22.523 | 18.588 | 41.111 | 10.499 | 18.541 | 32.604 | 20.864 | 53.468 | 13.712 | 35.807 | - | 27.000 | 22.000 | 47.700 | 20.000 | 48.000 | - |
| Nettowinst (verlies) 1 | 14.395 | 24.216 | 600 | 21.068 | 14.209 | 14.317 | 13.948 | 6.868 | - | 14.420 | 12.505 | 26.925 | 3.999 | 17.303 | 25.293 | 13.053 | 38.346 | 7.105 | 23.094 | 30.199 | 17.138 | 13.101 | 28.710 | 11.364 | 32.285 | 44.830 |
| Nettomarge | 3,49% | 4,4% | 0,16% | 4,02% | 6,33% | 3,48% | 6,27% | 1,94% | - | 6,55% | 5,57% | 6,05% | 2,03% | 4,75% | 9,99% | 5,49% | 7,81% | 3,13% | 5,99% | 4,93% | 6,68% | 5,11% | 5,64% | 4,87% | 8,55% | 7,35% |
| WPA 2 | 20,02 | - | 0,8400 | - | 19,75 | 19,90 | 19,40 | 9,540 | - | 20,05 | 17,38 | 37,43 | 5,560 | 24,22 | 35,63 | 18,00 | 53,98 | 9,980 | 32,44 | - | 26,78 | 19,82 | 43,10 | 15,00 | 36,93 | - |
| Dividend per aandeel 2 | 8,000 | - | 8,000 | - | 8,000 | 8,000 | - | 9,000 | - | - | 9,000 | 9,000 | - | 14,50 | - | 14,00 | 14,00 | - | 17,00 | 17,00 | - | 16,00 | 16,00 | - | 16,50 | - |
| Datum van publicatie | 08-11-19 | 20-05-20 | 09-11-20 | 11-05-21 | 04-11-21 | 04-11-21 | 09-02-22 | 11-05-22 | 11-05-22 | 04-08-22 | 09-11-22 | 09-11-22 | 10-02-23 | 10-05-23 | 07-08-23 | 07-11-23 | 07-11-23 | 08-02-24 | 10-05-24 | 10-05-24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 1.087.236 | 1.238.980 | 1.267.843 | 1.244.122 | 1.296.924 | 1.343.489 | 1.509.330 | 1.552.428 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 10,38 x | 11,1 x | 13,16 x | 9,387 x | 8,098 x | 7,907 x | 8,443 x | 8,403 x |
| Free Cash Flow 1 | -42.092 | -143.019 | -15.620 | 44.667 | 10.765 | -21.725 | -56.772 | 5.487 |
| ROE (netto-inkomsten/eigen vermogen) | 7,3% | 6,7% | 3,7% | 5,7% | 7,3% | 9,6% | 9,54% | 9,45% |
| ROA (netto-inkomsten/totale activa) | 3,09% | 2,76% | 1,81% | 2,76% | 3,71% | 3,83% | 3,8% | 3,78% |
| Totale activa 1 | 1.213.090 | 1.399.345 | 1.196.070 | 1.275.060 | 1.301.322 | 1.791.136 | 1.909.451 | 2.031.282 |
| Nettoactief per aandeel 2 | 781,0 | 811,0 | 830,0 | 878,0 | 965,0 | 1.053 | 1.119 | 1.193 |
| Cashflow per aandeel 2 | 94,10 | 98,70 | 85,50 | 109,0 | 129,0 | 220,0 | 166,0 | 146,0 |
| Capex 1 | 86.614 | 136.359 | 105.970 | 48.818 | 83.974 | 245.315 | 116.215 | 97.400 |
| Capex/omzet | 9,6% | 14,16% | 11,67% | 4,94% | 8,35% | 22,24% | 10,13% | 8,2% |
| Datum van publicatie | 10-05-19 | 20-05-20 | 11-05-21 | 11-05-22 | 10-05-23 | 10-05-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
10
Laatste slotkoers
1.071
JPY
Gemiddelde koersdoel
1.272
JPY
Spread / Gemiddelde doel
+18,77%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +18,37% | 4,75 mld. | |
| +26,10% | 25,63 mld. | |
| -5,18% | 25,02 mld. | |
| +12,86% | 24,45 mld. | |
| -19,83% | 24,35 mld. | |
| +27,10% | 19,68 mld. | |
| -1,74% | 19,73 mld. | |
| +0,51% | 19,18 mld. | |
| +44,40% | 17,08 mld. | |
| -6,67% | 15,09 mld. |
- Beurs
- Aandelen
- Koers 3289
- Financiën Tokyu Fudosan Holdings Corporation
