WEST HOLDINGS CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.770 JPY | -1,60% |
|
+3,51% | -10,21% |
Totale waarde
| Fiscaal tijdperk: Augustus | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 29.686 | 90.794 | 199.558 | 180.359 | 115.111 | 112.628 | - | - |
| Bedrijfswaarde 1 | 46.008 | 108.430 | 217.395 | 211.877 | 147.215 | 145.919 | 146.212 | 141.277 |
| K/w-verhouding | 8,39 x | 20,7 x | 30,7 x | 42,4 x | 19,1 x | 13,5 x | 10,4 x | 8,9 x |
| Dividendrendement | 3,71% | 1,55% | 1,02% | 1,24% | 1,94% | 2,09% | 2,42% | 2,67% |
| Marktkapitalisatie/omzet | 0,46 x | 1,47 x | 2,94 x | 2,69 x | 2,63 x | 1,8 x | 1,41 x | 1,22 x |
| Bedrijfswaarde/omzet | 0,72 x | 1,75 x | 3,2 x | 3,15 x | 3,37 x | 2,33 x | 1,83 x | 1,53 x |
| Bedrijfswaarde/EBITDA | - | - | 18,7 x | 23 x | 13,8 x | 10,2 x | 7,99 x | 6,68 x |
| Bedrijfswaarde/FCF | -5,83 x | 514 x | 199 x | -22,2 x | 54,3 x | 37 x | 41,2 x | 14,8 x |
| FCF Yield | -17,1% | 0,19% | 0,5% | -4,5% | 1,84% | 2,7% | 2,43% | 6,78% |
| Price to Book | 1,69 x | 4,46 x | 7,88 x | 6,55 x | 3,67 x | 3 x | 2,46 x | 2,03 x |
| Aantal aandelen (in duizenden) | 41.325 | 40.687 | 40.685 | 40.667 | 40.661 | 40.660 | - | - |
| Referentieprijs 2 | 718,3 | 2.232 | 4.905 | 4.435 | 2.831 | 2.770 | 2.770 | 2.770 |
| Datum van publicatie | 11-10-19 | 15-10-20 | 15-10-21 | 14-10-22 | 13-10-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Augustus | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 63.904 | 61.947 | 67.938 | 67.169 | 43.734 | 62.669 | 80.001 | 92.116 |
| EBITDA 1 | - | - | 11.596 | 9.202 | 10.667 | 14.363 | 18.304 | 21.140 |
| Bedrijfsresultaat (EBIT) 1 | 5.864 | 7.180 | 10.148 | 7.770 | 8.499 | 12.307 | 15.900 | 18.537 |
| Operationele Marge | 9,18% | 11,59% | 14,94% | 11,57% | 19,43% | 19,64% | 19,88% | 20,12% |
| Resultaat voor belastingen (EBT) 1 | 5.350 | 6.598 | 9.472 | 5.764 | 8.198 | 12.140 | 16.448 | 18.686 |
| Nettowinst (verlies) 1 | 3.632 | 4.417 | 6.495 | 4.257 | 6.016 | 8.285 | 10.745 | 12.595 |
| Nettomarge | 5,68% | 7,13% | 9,56% | 6,34% | 13,76% | 13,22% | 13,43% | 13,67% |
| WPA 2 | 85,58 | 107,7 | 159,7 | 104,7 | 148,0 | 204,7 | 265,6 | 311,3 |
| Free Cash Flow 1 | -7.890 | 211 | 1.090 | -9.532 | 2.713 | 3.947 | 3.550 | 9.577 |
| FCF-marge | -12,35% | 0,34% | 1,6% | -14,19% | 6,2% | 6,3% | 4,44% | 10,4% |
| Kasstroomconversie (ebitda) | - | - | 9,4% | - | 25,43% | 27,48% | 19,39% | 45,3% |
| Kasstroomconversie (nettowinst) | - | 4,78% | 16,78% | - | 45,1% | 47,64% | 33,04% | 76,04% |
| Dividend per aandeel 2 | 26,63 | 34,62 | 50,00 | 55,00 | 55,00 | 58,00 | 67,00 | 74,00 |
| Datum van publicatie | 11-10-19 | 15-10-20 | 15-10-21 | 14-10-22 | 13-10-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Augustus | 2020 S1 | 2020 S2 | 2021 S1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 28.250 | 33.697 | 26.409 | 41.529 | 14.523 | 20.048 | 34.571 | 13.733 | 18.865 | 32.598 | 6.305 | 8.496 | 14.801 | 11.460 | 17.473 | 28.933 | 8.867 | 11.048 | 19.915 | 16.975 | 25.150 | 44.946 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 2.688 | 4.492 | 3.358 | 6.790 | 483 | 2.233 | 2.716 | -42 | 5.096 | 5.054 | 353 | 1.157 | 1.510 | 2.817 | 4.172 | 6.989 | 1.310 | 1.603 | 2.913 | 3.176 | 5.846 | 9.440 |
| Operationele Marge | 9,52% | 13,33% | 12,72% | 16,35% | 3,33% | 11,14% | 7,86% | -0,31% | 27,01% | 15,5% | 5,6% | 13,62% | 10,2% | 24,58% | 23,88% | 24,16% | 14,77% | 14,51% | 14,63% | 18,71% | 23,24% | 21% |
| Resultaat voor belastingen (EBT) | 2.464 | - | 2.976 | 6.496 | 338 | 2.103 | 2.441 | -1.701 | 5.024 | 3.323 | 203 | 1.265 | 1.468 | 2.780 | 3.950 | 6.730 | 1.111 | - | 2.555 | - | - | - |
| Nettowinst (verlies) 1 | 1.650 | - | 1.991 | 4.504 | 234 | 1.453 | 1.687 | -1.175 | 3.745 | 2.570 | 177 | 875 | 1.052 | 1.925 | 3.039 | 4.964 | 820 | 1.044 | 1.864 | 2.658 | 3.992 | 6.650 |
| Nettomarge | 5,84% | - | 7,54% | 10,85% | 1,61% | 7,25% | 4,88% | -8,56% | 19,85% | 7,88% | 2,81% | 10,3% | 7,11% | 16,8% | 17,39% | 17,16% | 9,25% | 9,45% | 9,36% | 15,66% | 15,87% | 14,8% |
| WPA 2 | 39,93 | - | 48,96 | 96,05 | 5,760 | 35,74 | 41,50 | -28,91 | 92,12 | 63,21 | 4,360 | 21,52 | 25,88 | 47,33 | 74,76 | 122,1 | 20,17 | 25,67 | 45,84 | 54,89 | 96,02 | - |
| Dividend per aandeel | - | - | - | 50,00 | - | - | - | - | - | 55,00 | - | - | - | - | - | 55,00 | - | - | - | - | - | - |
| Datum van publicatie | 13-04-20 | 15-10-20 | 14-04-21 | 15-10-21 | 14-01-22 | 14-04-22 | 14-04-22 | 15-07-22 | 14-10-22 | 14-10-22 | 13-01-23 | 14-04-23 | 14-04-23 | 14-07-23 | 13-10-23 | 13-10-23 | 12-01-24 | 12-04-24 | 12-04-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Augustus | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 16.322 | 17.636 | 17.837 | 31.518 | 32.104 | 33.292 | 33.585 | 28.649 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | - | - | 1,538 x | 3,425 x | 3,01 x | 2,318 x | 1,835 x | 1,355 x |
| Free Cash Flow 1 | -7.890 | 211 | 1.090 | -9.532 | 2.713 | 3.947 | 3.550 | 9.577 |
| ROE (netto-inkomsten/eigen vermogen) | 21,7% | 23,3% | 28,5% | 16,1% | 20,4% | 23,5% | 27,3% | 26,8% |
| ROA (netto-inkomsten/totale activa) | 6,94% | 8,04% | 10,7% | 7,34% | 7,08% | 7,2% | 8,9% | 9,3% |
| Totale activa 1 | 52.320 | 54.907 | 60.445 | 57.990 | 84.980 | 115.067 | 120.730 | 135.428 |
| Nettoactief per aandeel 2 | 425,0 | 500,0 | 623,0 | 677,0 | 772,0 | 922,0 | 1.126 | 1.368 |
| Cashflow per aandeel | 122,0 | 146,0 | 195,0 | 140,0 | 201,0 | - | - | - |
| Capex 1 | 454 | 1.122 | 3.256 | 3.267 | 4.732 | 4.000 | 2.850 | 2.900 |
| Capex/omzet | 0,71% | 1,81% | 4,79% | 4,86% | 10,82% | 6,38% | 3,56% | 3,15% |
| Datum van publicatie | 11-10-19 | 15-10-20 | 15-10-21 | 14-10-22 | 13-10-23 | - | - | - |
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
Kopen
Aantal analisten
5
Laatste slotkoers
2.770
JPY
Gemiddelde koersdoel
4.190
JPY
Spread / Gemiddelde doel
+51,26%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -10,21% | 715 mln. | |
| +1,28% | 10,87 mld. | |
| +57,87% | 1,91 mld. | |
| +11,25% | 1,66 mld. | |
| -35,28% | 1,61 mld. | |
| -22,12% | 1,56 mld. | |
| +18,88% | 1,07 mld. | |
| -13,62% | 599 mln. | |
| -47,02% | 497 mln. | |
| -25,92% | 415 mln. |
- Beurs
- Aandelen
- Koers 1407
- Financiën West Holdings Corporation
