UNIPRES CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.135 JPY | 0,00% |
|
-2,66% | +19,10% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 82.840 | 43.353 | 47.805 | 31.705 | 40.909 | 50.574 | - | - |
| Bedrijfswaarde 1 | 64.384 | 62.151 | 102.635 | 90.716 | 75.525 | 74.686 | 63.483 | 52.520 |
| K/w-verhouding | 6,43 x | -11,1 x | -2,71 x | -3,99 x | 16,5 x | 13 x | 8,87 x | 6,84 x |
| Dividendrendement | 3,18% | 5,71% | 0,94% | 1,42% | 2,17% | 2,64% | 3,19% | 4,07% |
| Marktkapitalisatie/omzet | 0,25 x | 0,15 x | 0,2 x | 0,12 x | 0,13 x | 0,15 x | 0,15 x | 0,14 x |
| Bedrijfswaarde/omzet | 0,2 x | 0,21 x | 0,44 x | 0,36 x | 0,25 x | 0,22 x | 0,18 x | 0,15 x |
| Bedrijfswaarde/EBITDA | 1,67 x | 2,71 x | 10,3 x | 7,19 x | 2,76 x | 2,36 x | 1,9 x | 1,48 x |
| Bedrijfswaarde/FCF | 14,8 x | -2,26 x | -3,89 x | -50 x | 2,83 x | 4,75 x | 4,12 x | 2,69 x |
| FCF Yield | 6,77% | -44,2% | -25,7% | -2% | 35,4% | 21,1% | 24,3% | 37,1% |
| Price to Book | 0,55 x | 0,32 x | 0,41 x | 0,26 x | 0,31 x | 0,35 x | 0,34 x | 0,32 x |
| Aantal aandelen (in duizenden) | 47.912 | 44.971 | 44.971 | 44.971 | 44.467 | 44.559 | - | - |
| Referentieprijs 2 | 1.729 | 964,0 | 1.063 | 705,0 | 920,0 | 1.135 | 1.135 | 1.135 |
| Datum van publicatie | 14-05-19 | 08-06-20 | 14-05-21 | 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 | 327.794 | 295.692 | 234.545 | 254.450 | 304.442 | 333.787 | 345.275 | 356.225 |
| EBITDA 1 | 38.474 | 22.906 | 9.965 | 12.611 | 27.369 | 31.612 | 33.433 | 35.567 |
| Bedrijfsresultaat (EBIT) 1 | 20.124 | 3.309 | -11.330 | -7.593 | 3.738 | 8.259 | 10.575 | 13.175 |
| Operationele Marge | 6,14% | 1,12% | -4,83% | -2,98% | 1,23% | 2,47% | 3,06% | 3,7% |
| Resultaat voor belastingen (EBT) 1 | 20.764 | 949 | -14.878 | -5.102 | 5.392 | 8.603 | 11.567 | 14.433 |
| Nettowinst (verlies) 1 | 12.872 | -3.977 | -17.642 | -7.955 | 2.483 | 3.894 | 5.712 | 7.415 |
| Nettomarge | 3,93% | -1,34% | -7,52% | -3,13% | 0,82% | 1,17% | 1,65% | 2,08% |
| WPA 2 | 268,8 | -86,97 | -392,3 | -176,9 | 55,77 | 87,47 | 128,0 | 166,1 |
| Free Cash Flow 1 | 4.361 | -27.458 | -26.357 | -1.815 | 26.699 | 15.728 | 15.400 | 19.500 |
| FCF-marge | 1,33% | -9,29% | -11,24% | -0,71% | 8,77% | 4,71% | 4,46% | 5,47% |
| Kasstroomconversie (ebitda) | 11,33% | - | - | - | 97,55% | 49,75% | 46,06% | 54,83% |
| Kasstroomconversie (nettowinst) | 33,88% | - | - | - | 1.075,27% | 403,9% | 269,58% | 262,98% |
| Dividend per aandeel 2 | 55,00 | 55,00 | 10,00 | 10,00 | 20,00 | 30,00 | 36,25 | 46,25 |
| Datum van publicatie | 14-05-19 | 08-06-20 | 14-05-21 | 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 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 148.695 | 146.997 | 88.000 | 146.545 | 64.179 | 119.327 | 58.004 | 77.119 | 62.276 | 70.898 | 133.174 | 85.417 | 85.851 | - | 80.988 | 80.687 | 161.675 | 83.372 | 90.426 | 88.600 | 90.400 | 90.600 | 91.300 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 3.947 | -638 | -15.298 | 3.968 | -4.664 | -7.952 | -4.021 | 4.380 | -1.169 | -1.602 | -2.771 | -828 | 7.337 | - | 2.872 | -117 | 2.755 | 2.082 | 3.532 | 2.500 | 2.900 | 3.000 | 3.900 |
| Operationele Marge | 2,65% | -0,43% | -17,38% | 2,71% | -7,27% | -6,66% | -6,93% | 5,68% | -1,88% | -2,26% | -2,08% | -0,97% | 8,55% | - | 3,55% | -0,15% | 1,7% | 2,5% | 3,91% | 2,82% | 3,21% | 3,31% | 4,27% |
| Resultaat voor belastingen (EBT) | 4.869 | - | -14.921 | - | - | -7.319 | -3.039 | - | 69 | - | -1.421 | -611 | - | - | 3.398 | - | 3.268 | 2.140 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 1.309 | -5.286 | -13.789 | -3.853 | - | -7.775 | -3.133 | 2.953 | -1.149 | -690 | -1.839 | -201 | 4.523 | - | 1.348 | -541 | 807 | 1.679 | 2.700 | 1.200 | 1.500 | 1.700 | 2.200 |
| Nettomarge | 0,88% | -3,6% | -15,67% | -2,63% | - | -6,52% | -5,4% | 3,83% | -1,85% | -0,97% | -1,38% | -0,24% | 5,27% | - | 1,66% | -0,67% | 0,5% | 2,01% | 2,99% | 1,35% | 1,66% | 1,88% | 2,41% |
| WPA 2 | 28,16 | - | -306,6 | - | -92,70 | -172,9 | -69,66 | 65,66 | -25,67 | -15,57 | -41,24 | -4,560 | 101,6 | - | 30,34 | -12,20 | 18,14 | 37,71 | 4,590 | - | - | - | - |
| Dividend per aandeel | 27,50 | - | - | - | - | - | - | - | - | - | 10,00 | - | - | 10,00 | - | - | 15,00 | - | - | - | - | - | - |
| Datum van publicatie | 05-11-19 | 08-06-20 | 11-11-20 | 14-05-21 | 11-11-21 | 11-11-21 | 10-02-22 | 12-05-22 | 10-08-22 | 10-11-22 | 10-11-22 | 13-02-23 | 11-05-23 | 11-05-23 | 09-08-23 | 09-11-23 | 09-11-23 | 13-02-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | 18.798 | 54.830 | 59.011 | 34.616 | 24.112 | 12.909 | 1.946 |
| Nettokaspositie 1 | 18.456 | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | - | 0,8207 x | 5,502 x | 4,679 x | 1,265 x | 0,7627 x | 0,3861 x | 0,0547 x |
| Free Cash Flow 1 | 4.361 | -27.458 | -26.357 | -1.815 | 26.699 | 15.728 | 15.400 | 19.500 |
| ROE (netto-inkomsten/eigen vermogen) | 8,7% | -2,8% | -13,9% | -6,6% | 1,9% | 3,01% | 4,76% | 5,85% |
| ROA (netto-inkomsten/totale activa) | 8,37% | 1,3% | -3,22% | -1,6% | 1,63% | 2,8% | 3,7% | 4,4% |
| Totale activa 1 | 153.878 | -305.923 | 547.572 | 497.769 | 151.983 | 139.071 | 154.392 | 168.523 |
| Nettoactief per aandeel 2 | 3.141 | 3.043 | 2.618 | 2.731 | 2.991 | 3.243 | 3.354 | 3.509 |
| Cashflow per aandeel 2 | 652,0 | 342,0 | 81,20 | 272,0 | 586,0 | 679,0 | 699,0 | 724,0 |
| Capex 1 | 32.135 | 41.909 | 32.135 | 18.552 | 10.861 | 13.000 | 15.000 | 14.000 |
| Capex/omzet | 9,8% | 14,17% | 13,7% | 7,29% | 3,57% | 3,89% | 4,34% | 3,93% |
| Datum van publicatie | 14-05-19 | 08-06-20 | 14-05-21 | 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
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
3
Laatste slotkoers
1.135
JPY
Gemiddelde koersdoel
1.083
JPY
Spread / Gemiddelde doel
-4,55%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +19,10% | 327 mln. | |
| +0,67% | 2,88 mld. | |
| +6,84% | 2,86 mld. | |
| -9,38% | 2 mld. | |
| +24,76% | 1,77 mld. | |
| +4,87% | 1,75 mld. | |
| -7,33% | 908 mln. | |
| +19,21% | 877 mln. | |
| -19,19% | 740 mln. | |
| +21,56% | 575 mln. |
- Beurs
- Aandelen
- Koers 5949
- Financiën Unipres Corporation
