UACJ CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.655 JPY | +1,97% |
|
+1,42% | +20,91% |
| 09/02 | UACJ CORPORATION : Jefferies & Co. herhaalt koopadvies | ZM |
| 2023 | Transcript : UACJ Corporation, 2023 Earnings Call, May 11, 2023 |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 100.046 | 74.904 | 128.670 | 112.698 | 127.064 | 224.464 | - | - |
| Bedrijfswaarde 1 | 466.098 | 406.173 | 462.151 | 437.811 | 468.934 | 547.727 | 528.566 | 510.848 |
| K/w-verhouding | 89,6 x | 36,7 x | -39,4 x | 3,52 x | 27 x | 18,9 x | 9,52 x | 8,68 x |
| Dividendrendement | 2,89% | 1,29% | - | 3,64% | 3,23% | 1,93% | 2,48% | 2,74% |
| Marktkapitalisatie/omzet | 0,15 x | 0,12 x | 0,23 x | 0,14 x | 0,13 x | 0,26 x | 0,24 x | 0,23 x |
| Bedrijfswaarde/omzet | 0,7 x | 0,66 x | 0,81 x | 0,56 x | 0,49 x | 0,62 x | 0,57 x | 0,53 x |
| Bedrijfswaarde/EBITDA | 10,2 x | 10,7 x | 10,4 x | 4,86 x | 8,6 x | 7,94 x | 6,57 x | 6,11 x |
| Bedrijfswaarde/FCF | -11,1 x | 44,3 x | 22,5 x | -33,1 x | 18,3 x | -139 x | 17 x | 23,3 x |
| FCF Yield | -8,99% | 2,26% | 4,44% | -3,02% | 5,47% | -0,72% | 5,88% | 4,29% |
| Price to Book | 0,52 x | 0,4 x | 0,7 x | 0,49 x | 0,51 x | 0,86 x | 0,81 x | 0,75 x |
| Aantal aandelen (in duizenden) | 48.238 | 48.232 | 48.227 | 48.223 | 48.222 | 48.220 | - | - |
| Referentieprijs 2 | 2.074 | 1.553 | 2.668 | 2.337 | 2.635 | 4.655 | 4.655 | 4.655 |
| Datum van publicatie | 14-05-19 | 19-05-20 | 12-05-21 | 12-05-22 | 11-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 661.330 | 615.150 | 569.756 | 782.911 | 962.885 | 877.951 | 927.694 | 956.132 |
| EBITDA 1 | 45.573 | 37.874 | 44.540 | 90.105 | 54.503 | 69.006 | 80.456 | 83.612 |
| Bedrijfsresultaat (EBIT) 1 | 14.868 | 10.126 | 11.144 | 59.520 | 17.207 | 29.335 | 45.212 | 47.985 |
| Operationele Marge | 2,25% | 1,65% | 1,96% | 7,6% | 1,79% | 3,34% | 4,87% | 5,02% |
| Resultaat voor belastingen (EBT) 1 | 10.041 | -1.622 | 3.473 | 50.114 | 7.166 | 19.785 | 36.660 | 40.180 |
| Nettowinst (verlies) 1 | 1.116 | 2.038 | -3.269 | 32.054 | 4.703 | 11.852 | 23.576 | 25.852 |
| Nettomarge | 0,17% | 0,33% | -0,57% | 4,09% | 0,49% | 1,35% | 2,54% | 2,7% |
| WPA 2 | 23,14 | 42,26 | -67,79 | 664,7 | 97,54 | 246,0 | 489,0 | 536,1 |
| Free Cash Flow 1 | -41.893 | 9.168 | 20.533 | -13.236 | 25.659 | -3.933 | 31.100 | 21.900 |
| FCF-marge | -6,33% | 1,49% | 3,6% | -1,69% | 2,66% | -0,45% | 3,35% | 2,29% |
| Kasstroomconversie (ebitda) | - | 24,21% | 46,1% | - | 47,08% | - | 38,65% | 26,19% |
| Kasstroomconversie (nettowinst) | - | 449,85% | - | - | 545,59% | - | 131,92% | 84,71% |
| Dividend per aandeel 2 | 60,00 | 20,00 | - | 85,00 | 85,00 | 90,00 | 115,7 | 127,5 |
| Datum van publicatie | 14-05-19 | 19-05-20 | 12-05-21 | 12-05-22 | 11-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2020 S2 | 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 | 314.608 | - | 264.608 | 191.253 | 365.036 | 197.616 | 220.259 | 247.266 | 242.492 | 489.758 | 238.568 | 234.559 | 211.103 | 223.840 | 434.943 | 225.334 | 224.707 | 212.414 | 224.105 | 229.926 | 229.555 |
| EBITDA 1 | - | - | - | 24.954 | - | 21.829 | 24.331 | 26.395 | 12.326 | - | 3.573 | 11.280 | 17.078 | 13.827 | - | 18.535 | 20.027 | 15.496 | 16.046 | 16.038 | 40.158 |
| Bedrijfsresultaat (EBIT) 1 | 3.428 | - | -1.122 | 16.655 | 29.866 | 12.950 | 16.704 | 18.344 | 3.128 | 21.472 | -6.017 | 1.752 | 8.177 | 4.725 | 12.902 | 9.285 | 7.374 | 8.990 | 9.515 | 9.492 | 20.839 |
| Operationele Marge | 1,09% | - | -0,42% | 8,71% | 8,18% | 6,55% | 7,58% | 7,42% | 1,29% | 4,38% | -2,52% | 0,75% | 3,87% | 2,11% | 2,97% | 4,12% | 3,28% | 4,23% | 4,25% | 4,13% | 9,08% |
| Resultaat voor belastingen (EBT) 1 | -525 | -1.097 | -4.148 | - | 25.439 | 10.792 | 13.883 | 19.896 | 103 | 19.999 | -10.700 | -2.133 | 7.560 | 2.563 | 10.123 | 3.309 | 7.323 | 6.151 | 6.926 | 6.971 | 18.183 |
| Nettowinst (verlies) 1 | -3.389 | - | -5.052 | 8.531 | 17.300 | 5.933 | 8.821 | 14.204 | 1.009 | 15.213 | -7.883 | -2.627 | 2.927 | 1.622 | 4.549 | 2.244 | 5.012 | 3.657 | 4.586 | 4.616 | 11.663 |
| Nettomarge | -1,08% | - | -1,91% | 4,46% | 4,74% | 3% | 4% | 5,74% | 0,42% | 3,11% | -3,3% | -1,12% | 1,39% | 0,72% | 1,05% | 1% | 2,23% | 1,72% | 2,05% | 2,01% | 5,08% |
| WPA 2 | -70,26 | - | -104,7 | - | 358,7 | 123,0 | 182,9 | 294,6 | 20,92 | 315,5 | -163,5 | -54,47 | 60,70 | 33,63 | 94,33 | 46,55 | 137,6 | 58,34 | 65,80 | 67,02 | 369,7 |
| Dividend per aandeel 2 | - | - | - | - | - | - | 85,00 | - | - | - | - | 85,00 | - | 45,00 | 45,00 | - | 45,00 | - | 55,00 | - | 55,00 |
| Datum van publicatie | 05-11-19 | 19-05-20 | 05-11-20 | 04-11-21 | 04-11-21 | 03-02-22 | 12-05-22 | 04-08-22 | 08-11-22 | 08-11-22 | 07-02-23 | 11-05-23 | 03-08-23 | 09-11-23 | 09-11-23 | 08-02-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 366.052 | 331.269 | 333.481 | 325.113 | 341.870 | 323.263 | 304.102 | 286.384 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 8,032 x | 8,747 x | 7,487 x | 3,608 x | 6,272 x | 4,685 x | 3,78 x | 3,425 x |
| Free Cash Flow 1 | -41.893 | 9.168 | 20.533 | -13.236 | 25.659 | -3.933 | 31.100 | 21.900 |
| ROE (netto-inkomsten/eigen vermogen) | 0,6% | 1,1% | -1,8% | 15,6% | 2% | 4,64% | 8,88% | 9,21% |
| ROA (netto-inkomsten/totale activa) | 0,78% | 0,49% | 0,8% | 6,7% | 1,03% | 1,3% | 2,45% | 2,75% |
| Totale activa 1 | 142.305 | 419.652 | -407.596 | 478.698 | 454.796 | 911.703 | 962.265 | 940.084 |
| Nettoactief per aandeel 2 | 3.960 | 3.905 | 3.796 | 4.728 | 5.144 | 5.383 | 5.761 | 6.178 |
| Cashflow per aandeel | 587,0 | 618,0 | 554,0 | 1.299 | 792,0 | - | - | - |
| Capex 1 | 52.544 | 48.947 | 18.090 | 20.728 | 26.394 | 30.482 | 36.181 | 42.733 |
| Capex/omzet | 7,95% | 7,96% | 3,18% | 2,65% | 2,74% | 3,47% | 3,9% | 4,47% |
| Datum van publicatie | 14-05-19 | 19-05-20 | 12-05-21 | 12-05-22 | 11-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
D
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
6
Laatste slotkoers
4.655
JPY
Gemiddelde koersdoel
4.823
JPY
Spread / Gemiddelde doel
+3,62%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +20,91% | 1,43 mld. | |
| +21,42% | 3,65 mld. | |
| +10,70% | 2,74 mld. | |
| +12,43% | 2,19 mld. | |
| -13,81% | 1,33 mld. | |
| +7,05% | 762 mln. | |
| -17,32% | 699 mln. | |
| -6,89% | 566 mln. | |
| -14,08% | 513 mln. | |
| -19,74% | 388 mln. |
- Beurs
- Aandelen
- Koers 5741
- Financiën UACJ Corporation
