TRUSCO NAKAYAMA CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.539 JPY | +1,85% |
|
+6,95% | +3,80% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 184.775 | 191.039 | 180.090 | 134.193 | 161.294 | 167.427 | - | - |
| Bedrijfswaarde 1 | 208.403 | 210.656 | 190.621 | 139.793 | 168.011 | 167.427 | 167.427 | 167.427 |
| K/w-verhouding | 19,2 x | 23,9 x | 15,5 x | 12,6 x | 13,1 x | 11,2 x | 10,3 x | 9,2 x |
| Dividendrendement | 1,3% | 1,05% | 1,3% | 1,97% | 1,9% | 1,93% | 1,97% | 2,01% |
| Marktkapitalisatie/omzet | 0,84 x | 0,9 x | 0,79 x | 0,54 x | 0,6 x | 0,59 x | 0,55 x | 0,52 x |
| Bedrijfswaarde/omzet | 0,84 x | 0,9 x | 0,79 x | 0,54 x | 0,6 x | 0,59 x | 0,55 x | 0,52 x |
| Bedrijfswaarde/EBITDA | 9.881.569 x | 10.851.382 x | 9.073.437 x | 6.283.312 x | - | - | - | - |
| Bedrijfswaarde/FCF | -41.975.343 x | 27.263.961 x | 25.265.093 x | 18.185.756 x | 121.000.966 x | - | - | - |
| FCF Yield | -0% | 0% | 0% | 0% | 0% | - | - | - |
| Price to Book | 1,45 x | 1,44 x | 1,26 x | 0,89 x | 1 x | - | - | - |
| Aantal aandelen (in duizenden) | 65.944 | 65.944 | 65.943 | 65.942 | 65.942 | 65.942 | - | - |
| Referentieprijs 2 | 2.802 | 2.897 | 2.731 | 2.035 | 2.446 | 2.539 | 2.539 | 2.539 |
| Datum van publicatie | 10-02-20 | 12-02-21 | 09-02-22 | 09-02-23 | 09-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 220.674 | 213.404 | 229.342 | 246.453 | 268.154 | 286.000 | 305.000 | 325.000 |
| EBITDA | 18.699 | 17.605 | 19.848 | 21.357 | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 13.797 | 11.017 | 12.891 | 14.667 | 18.519 | 20.000 | 22.000 | 25.000 |
| Operationele Marge | 6,25% | 5,16% | 5,62% | 5,95% | 6,91% | 6,99% | 7,21% | 7,69% |
| Resultaat voor belastingen (EBT) 1 | 14.185 | 11.559 | 16.988 | 15.259 | 17.908 | 20.200 | 22.200 | 25.200 |
| Nettowinst (verlies) 1 | 9.613 | 8.007 | 11.603 | 10.626 | 12.268 | 14.900 | 16.200 | 18.200 |
| Nettomarge | 4,36% | 3,75% | 5,06% | 4,31% | 4,57% | 5,21% | 5,31% | 5,6% |
| WPA 2 | 145,8 | 121,4 | 176,0 | 161,2 | 186,0 | 226,0 | 245,7 | 276,0 |
| Free Cash Flow | -4.402 | 7.007 | 7.128 | 7.379 | 1.333 | - | - | - |
| FCF-marge | -1,99% | 3,28% | 3,11% | 2,99% | 0,5% | - | - | - |
| Kasstroomconversie (ebitda) | - | 39,8% | 35,91% | 34,55% | - | - | - | - |
| Kasstroomconversie (nettowinst) | - | 87,51% | 61,43% | 69,44% | 10,87% | - | - | - |
| Dividend per aandeel 2 | 36,50 | 30,50 | 35,50 | 40,00 | 46,50 | 49,00 | 50,00 | 51,00 |
| Datum van publicatie | 10-02-20 | 12-02-21 | 09-02-22 | 09-02-23 | 09-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 111.108 | 108.413 | 113.888 | 54.820 | 60.634 | 115.454 | 61.159 | 59.524 | 120.683 | 60.241 | 65.529 | 125.770 | 65.983 | 65.407 | 131.390 | 65.193 | 71.571 | 136.764 |
| EBITDA | - | - | - | 3.969 | 5.245 | - | 5.155 | 4.129 | - | - | 7.204 | - | 5.460 | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 6.837 | 6.161 | 7.225 | 2.234 | 3.432 | 5.666 | 3.488 | 2.445 | 5.933 | 3.201 | 5.533 | 8.734 | 3.915 | 5.241 | 9.156 | 4.006 | 5.357 | 9.363 |
| Operationele Marge | 6,15% | 5,68% | 6,34% | 4,08% | 5,66% | 4,91% | 5,7% | 4,11% | 4,92% | 5,31% | 8,44% | 6,94% | 5,93% | 8,01% | 6,97% | 6,14% | 7,48% | 6,85% |
| Resultaat voor belastingen (EBT) 1 | - | 6.400 | 7.691 | 3.292 | 6.005 | - | 3.671 | 2.491 | 6.162 | 3.253 | 5.844 | 9.097 | 3.894 | - | 8.855 | 3.947 | 5.106 | 9.053 |
| Nettowinst (verlies) 1 | 4.806 | 4.333 | 5.237 | 2.243 | 4.123 | 6.366 | 2.534 | 1.716 | 4.250 | 2.220 | 4.156 | 6.376 | 2.675 | 3.391 | 6.066 | 2.702 | 3.500 | 6.202 |
| Nettomarge | 4,33% | 4% | 4,6% | 4,09% | 6,8% | 5,51% | 4,14% | 2,88% | 3,52% | 3,69% | 6,34% | 5,07% | 4,05% | 5,18% | 4,62% | 4,14% | 4,89% | 4,53% |
| WPA | - | 65,72 | 79,42 | 34,01 | 62,54 | - | 38,44 | 26,02 | 64,46 | 33,66 | 63,03 | - | 40,58 | 51,41 | 91,99 | 40,99 | - | - |
| Dividend per aandeel | - | 16,50 | 20,00 | - | 15,50 | - | - | 16,50 | 16,50 | - | - | - | - | 23,00 | 23,00 | - | - | - |
| Datum van publicatie | 10-02-20 | 07-08-20 | 06-08-21 | 01-11-21 | 09-02-22 | 09-02-22 | 28-04-22 | 09-08-22 | 09-08-22 | 31-10-22 | 09-02-23 | 09-02-23 | 28-04-23 | 10-08-23 | 10-08-23 | 31-10-23 | 09-02-24 | 09-02-24 |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie | 23.628 | 19.617 | 10.531 | 5.600 | 6.717 | - | - | - |
| Nettokaspositie | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,264 x | 1,114 x | 0,5306 x | 0,2622 x | - | - | - | - |
| Free Cash Flow | -4.402 | 7.007 | 7.128 | 7.379 | 1.333 | - | - | - |
| ROE (netto-inkomsten/eigen vermogen) | 7,5% | 6,1% | 8,4% | 7,2% | 7,9% | - | - | - |
| ROA (netto-inkomsten/totale activa) | 4,9% | 5,71% | 6,28% | 6,72% | 7,94% | - | - | - |
| Totale activa 1 | 196.104 | 140.255 | 184.631 | 158.095 | 154.454 | - | - | - |
| Nettoactief per aandeel | 1.933 | 2.016 | 2.164 | 2.290 | 2.437 | - | - | - |
| Cashflow per aandeel | 220,0 | 221,0 | 281,0 | 263,0 | 281,0 | - | - | - |
| Capex 1 | 19.776 | 8.061 | 8.798 | 4.799 | 13.469 | 6.000 | 6.500 | 6.500 |
| Capex/omzet | 8,96% | 3,78% | 3,84% | 1,95% | 5,02% | 2,1% | 2,13% | 2% |
| Datum van publicatie | 10-02-20 | 12-02-21 | 09-02-22 | 09-02-23 | 09-02-24 | - | - | - |
1JPY in Miljoen
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
1
Laatste slotkoers
2.539
Gemiddelde koersdoel
-
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +3,80% | 1,06 mld. | |
| +12,14% | 45,6 mld. | |
| +5,25% | 39,03 mld. | |
| +4,75% | 6,99 mld. | |
| +0,95% | 6,04 mld. | |
| -7,94% | 5,25 mld. | |
| +29,24% | 1,59 mld. | |
| +4,63% | 1,55 mld. | |
| -12,73% | 1,17 mld. | |
| -5,74% | 991 mln. |
- Beurs
- Aandelen
- Koers 9830
- Financiën Trusco Nakayama Corporation
