UNICHARM CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.636 JPY | -0,02% |
|
+4,79% | -9,06% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 2.197.647 | 2.929.549 | 2.977.963 | 3.006.792 | 3.009.033 | 2.736.300 | - | - |
| Bedrijfswaarde 1 | 2.106.726 | 2.763.204 | 2.708.978 | 2.726.211 | 2.677.383 | 2.470.682 | 2.412.968 | 2.349.278 |
| K/w-verhouding | 47,7 x | 55,8 x | 41 x | 44,6 x | 35,1 x | 29 x | 26,4 x | 24 x |
| Dividendrendement | 0,76% | 0,65% | 0,72% | 0,75% | 0,78% | 0,93% | 1,01% | 1,08% |
| Marktkapitalisatie/omzet | 3,08 x | 4,03 x | 3,8 x | 3,35 x | 3,2 x | 2,72 x | 2,56 x | 2,42 x |
| Bedrijfswaarde/omzet | 2,95 x | 3,8 x | 3,46 x | 3,04 x | 2,84 x | 2,46 x | 2,26 x | 2,08 x |
| Bedrijfswaarde/EBITDA | 16,4 x | 18,3 x | 16,9 x | 16,9 x | 15,6 x | 13,3 x | 11,9 x | 10,9 x |
| Bedrijfswaarde/FCF | 72,9 x | 25 x | 39,4 x | 32 x | 23,1 x | 27 x | 23 x | 20,4 x |
| FCF Yield | 1,37% | 4% | 2,54% | 3,12% | 4,33% | 3,7% | 4,34% | 4,9% |
| Price to Book | 4,68 x | 5,95 x | 5,35 x | 4,86 x | 4,32 x | 3,74 x | 3,43 x | 3,14 x |
| Aantal aandelen (in duizenden) | 593.959 | 598.845 | 595.712 | 593.290 | 590.238 | 590.229 | - | - |
| Referentieprijs 2 | 3.700 | 4.892 | 4.999 | 5.068 | 5.098 | 4.636 | 4.636 | 4.636 |
| Datum van publicatie | 13-02-20 | 15-02-21 | 15-02-22 | 08-02-23 | 07-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 714.233 | 727.475 | 782.723 | 898.022 | 941.790 | 1.005.690 | 1.067.262 | 1.128.520 |
| EBITDA 1 | 128.455 | 150.909 | 160.408 | 161.052 | 171.227 | 186.164 | 202.393 | 216.520 |
| Bedrijfsresultaat (EBIT) 1 | 89.779 | 114.744 | 122.482 | 119.566 | 127.974 | 143.415 | 158.784 | 172.475 |
| Operationele Marge | 12,57% | 15,77% | 15,65% | 13,31% | 13,59% | 14,26% | 14,88% | 15,28% |
| Resultaat voor belastingen (EBT) 1 | 69.538 | 95.849 | 121.977 | 115.708 | 132.308 | 146.815 | 161.594 | 176.407 |
| Nettowinst (verlies) 1 | 46.116 | 52.344 | 72.745 | 67.608 | 86.053 | 93.128 | 101.626 | 111.467 |
| Nettomarge | 6,46% | 7,2% | 9,29% | 7,53% | 9,14% | 9,26% | 9,52% | 9,88% |
| WPA 2 | 77,53 | 87,60 | 121,8 | 113,6 | 145,4 | 160,1 | 175,9 | 193,3 |
| Free Cash Flow 1 | 28.914 | 110.622 | 68.701 | 85.071 | 115.929 | 91.494 | 104.770 | 115.020 |
| FCF-marge | 4,05% | 15,21% | 8,78% | 9,47% | 12,31% | 9,1% | 9,82% | 10,19% |
| Kasstroomconversie (ebitda) | 22,51% | 73,3% | 42,83% | 52,82% | 67,7% | 49,15% | 51,77% | 53,12% |
| Kasstroomconversie (nettowinst) | 62,7% | 211,34% | 94,44% | 125,83% | 134,72% | 98,25% | 103,09% | 103,19% |
| Dividend per aandeel 2 | 28,00 | 32,00 | 36,00 | 38,00 | 40,00 | 43,25 | 46,75 | 50,25 |
| Datum van publicatie | 13-02-20 | 15-02-21 | 15-02-22 | 08-02-23 | 07-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 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 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 S1 | 2025 S2 | 2026 S1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 371.735 | 356.553 | 370.922 | 376.960 | 194.918 | 210.845 | 405.763 | 204.373 | 217.241 | 421.614 | 232.934 | 243.474 | 476.408 | 220.839 | 233.061 | 453.900 | 233.494 | 254.359 | 487.853 | 237.420 | 249.200 | 481.700 | 253.040 | 276.980 | 527.700 | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 50.559 | 55.327 | 59.417 | 61.783 | 35.634 | 25.065 | 60.699 | 29.948 | 25.473 | 55.421 | 36.241 | 27.904 | 64.145 | 28.427 | 30.273 | 58.700 | 33.989 | 35.238 | - | 33.240 | 35.180 | 70.300 | 38.700 | 39.180 | 74.100 | - | - | - |
| Operationele Marge | 13,6% | 15,52% | 16,02% | 16,39% | 18,28% | 11,89% | 14,96% | 14,65% | 11,73% | 13,14% | 15,56% | 11,46% | 13,46% | 12,87% | 12,99% | 12,93% | 14,56% | 13,85% | - | 14% | 14,12% | 14,59% | 15,29% | 14,15% | 14,04% | - | - | - |
| Resultaat voor belastingen (EBT) 1 | 30.536 | 39.093 | 56.756 | 64.756 | 36.895 | 20.326 | 57.221 | 30.777 | 25.595 | 56.372 | 35.044 | 24.292 | - | 28.206 | 32.794 | 61.000 | 40.053 | 31.266 | - | 33.100 | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 20.818 | 19.278 | 33.129 | 39.963 | 21.985 | 10.797 | 32.782 | 16.826 | 14.938 | 31.764 | 20.710 | 15.134 | - | 16.516 | 18.184 | 34.700 | 26.326 | - | - | 19.800 | - | - | - | - | - | - | - | - |
| Nettomarge | 5,6% | 5,41% | 8,93% | 10,6% | 11,28% | 5,12% | 8,08% | 8,23% | 6,88% | 7,53% | 8,89% | 6,22% | - | 7,48% | 7,8% | 7,64% | 11,27% | - | - | 8,34% | - | - | - | - | - | - | - | - |
| WPA 2 | 35,02 | 32,30 | 55,30 | 66,77 | 36,87 | 18,14 | 55,01 | 28,22 | 25,04 | 53,26 | 34,84 | 25,51 | - | 27,84 | 30,63 | 58,47 | 44,52 | - | - | 32,74 | 36,32 | - | 40,76 | 48,09 | - | - | - | - |
| Dividend per aandeel | - | 16,00 | - | 18,00 | - | 18,00 | - | - | 19,00 | 19,00 | - | 19,00 | - | - | 20,00 | 20,00 | - | - | - | - | - | 20,00 | - | - | 20,00 | 22,00 | 22,00 | 24,00 |
| Datum van publicatie | 13-02-20 | 05-08-20 | 15-02-21 | 04-08-21 | 05-11-21 | 15-02-22 | 15-02-22 | 09-05-22 | 04-08-22 | 04-08-22 | 07-11-22 | 08-02-23 | 08-02-23 | 08-05-23 | 04-08-23 | 04-08-23 | 07-11-23 | 07-02-24 | 07-02-24 | - | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 90.921 | 166.345 | 268.985 | 280.581 | 331.650 | 265.617 | 323.331 | 387.021 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 28.914 | 110.622 | 68.701 | 85.071 | 115.929 | 91.494 | 104.770 | 115.020 |
| ROE (netto-inkomsten/eigen vermogen) | 10,1% | 10,8% | 13,8% | 11,5% | 13,1% | 12,5% | 12,8% | 13% |
| ROA (netto-inkomsten/totale activa) | 8,38% | 10,9% | 13% | 11,4% | 12,1% | 8,9% | 8,42% | 8,6% |
| Totale activa 1 | 550.266 | 479.870 | 560.918 | 595.071 | 709.860 | 1.046.914 | 1.206.478 | 1.295.922 |
| Nettoactief per aandeel 2 | 791,0 | 822,0 | 935,0 | 1.043 | 1.179 | 1.240 | 1.351 | 1.475 |
| Cashflow per aandeel 2 | 143,0 | 148,0 | 185,0 | 183,0 | 219,0 | 266,0 | 299,0 | 323,0 |
| Capex 1 | 56.022 | 39.632 | 36.552 | 42.627 | 46.486 | 45.000 | 44.700 | 45.275 |
| Capex/omzet | 7,84% | 5,45% | 4,67% | 4,75% | 4,94% | 4,47% | 4,19% | 4,01% |
| Datum van publicatie | 13-02-20 | 15-02-21 | 15-02-22 | 08-02-23 | 07-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
9
Laatste slotkoers
4.636
JPY
Gemiddelde koersdoel
5.653
JPY
Spread / Gemiddelde doel
+21,94%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -9,06% | 17,38 mld. | |
| -9,81% | 3,89 mld. | |
| +3,08% | 3,6 mld. | |
| -3,52% | 2,44 mld. | |
| -13,60% | 1,56 mld. | |
| +40,30% | 1,26 mld. | |
| +13,83% | 928 mln. | |
| +24,39% | 820 mln. | |
| +25,47% | 436 mln. | |
| -22,09% | 370 mln. |
- Beurs
- Aandelen
- Koers 8113
- Financiën Unicharm Corporation
