WEST JAPAN RAILWAY COMPANY Toevoegen aan een lijst
Financiën West Japan Railway Company Mexican S.E.
Aandelen
9021 N
JP3659000008
Personenvervoer, Grond & Zee
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 351,1 MXN | -10,58% |
|
-.--% | -.--% |
| 06/06 | West Japan Railway koopt aandelen terug voor 16,8 miljard Yen in mei | MT |
| 02/05 | West Japan Railway krijgt toestemming van de raad om tot 50 miljard yen aan aandelen terug te kopen | MT |
Totale waarde
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.414.150 | 1.173.042 | 1.241.552 | 1.329.793 | 1.529.036 | 1.425.116 | - | - |
| Bedrijfswaarde 1 | 2.437.616 | 2.541.706 | 2.560.856 | 2.614.165 | 2.869.283 | 2.847.837 | 2.926.517 | 2.999.378 |
| K/w-verhouding | 15,8 x | -5,03 x | -9,87 x | 15 x | 7,74 x | 13,8 x | 12,7 x | 12,1 x |
| Dividendrendement | 2,47% | 1,63% | 1,96% | 2,29% | 2,26% | 2,53% | 2,71% | 2,84% |
| Marktkapitalisatie/omzet | 0,94 x | 1,31 x | 1,2 x | 0,95 x | 0,94 x | 0,82 x | 0,79 x | 0,77 x |
| Bedrijfswaarde/omzet | 1,62 x | 2,83 x | 2,48 x | 1,87 x | 1,75 x | 1,64 x | 1,62 x | 1,63 x |
| Bedrijfswaarde/EBITDA | 7,36 x | -35,3 x | 61,3 x | 10,7 x | 8,36 x | 8,21 x | 7,95 x | 7,9 x |
| Bedrijfswaarde/FCF | -63,2 x | -7,34 x | -9,31 x | 44,3 x | - | -152 x | -161 x | -134 x |
| FCF Yield | -1,58% | -13,6% | -10,7% | 2,26% | - | -0,66% | -0,62% | -0,75% |
| Price to Book | 1,26 x | 1,38 x | 1,28 x | 1,29 x | 0,69 x | 1,25 x | 1,17 x | 1,11 x |
| Aantal aandelen (in duizenden) | 382.409 | 382.410 | 487.744 | 487.371 | 487.420 | 482.109 | - | - |
| Referentieprijs 2 | 3.698 | 3.068 | 2.546 | 2.728 | 3.137 | 2.956 | 2.956 | 2.956 |
| Datum van publicatie | 30-04-20 | 30-04-21 | 28-04-22 | 28-04-23 | 30-04-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.508.201 | 898.172 | 1.031.103 | 1.395.531 | 1.635.023 | 1.734.786 | 1.801.187 | 1.840.250 |
| EBITDA 1 | 331.076 | -72.076 | 41.777 | 243.625 | 343.070 | 347.054 | 368.011 | 379.860 |
| Bedrijfsresultaat (EBIT) 1 | 160.628 | -245.544 | -119.091 | 83.970 | 179.748 | 175.212 | 186.482 | 192.333 |
| Operationele Marge | 10,65% | -27,34% | -11,55% | 6,02% | 10,99% | 10,1% | 10,35% | 10,45% |
| Resultaat voor belastingen (EBT) 1 | 140.662 | -274.740 | -105.573 | 72.873 | 145.182 | 156.416 | 169.013 | 169.975 |
| Nettowinst (verlies) 1 | 89.380 | -233.214 | -113.198 | 88.528 | 98.761 | 102.987 | 110.876 | 113.350 |
| Nettomarge | 5,93% | -25,97% | -10,98% | 6,34% | 6,04% | 5,94% | 6,16% | 6,16% |
| WPA 2 | 233,4 | -609,9 | -258,0 | 181,6 | 405,2 | 214,3 | 232,4 | 244,2 |
| Free Cash Flow 1 | -38.555 | -346.455 | -275.179 | 59.062 | - | -18.750 | -18.174 | -22.450 |
| FCF-marge | -2,56% | -38,57% | -26,69% | 4,23% | - | -1,08% | -1,01% | -1,22% |
| Kasstroomconversie (ebitda) | - | - | - | 24,24% | - | - | - | - |
| Kasstroomconversie (nettowinst) | - | - | - | 66,72% | - | - | - | - |
| Dividend per aandeel 2 | 91,25 | 50,00 | 50,00 | 62,50 | 71,00 | 74,78 | 80,00 | 84,00 |
| Datum van publicatie | 30-04-20 | 30-04-21 | 28-04-22 | 28-04-23 | 30-04-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S2 | 2021 S1 | 2021 S2 | 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 S1 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 746.166 | 389.971 | 508.201 | 436.834 | 293.156 | 301.113 | 297.144 | 319.561 | 616.705 | 358.140 | 420.686 | - | 369.270 | 400.632 | 769.902 | 424.420 | 440.701 | 390.167 | 417.167 | - | 437.300 | 498.033 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 31.755 | -144.731 | -100.813 | -86.100 | 6.636 | -39.627 | 19.535 | 14.319 | 33.854 | 36.141 | 13.975 | - | 52.210 | 54.082 | 106.292 | 66.154 | 7.302 | 53.533 | 54.067 | 106.000 | 60.367 | 10.067 |
| Operationele Marge | 4,26% | -37,11% | -19,84% | -19,71% | 2,26% | -13,16% | 6,57% | 4,48% | 5,49% | 10,09% | 3,32% | - | 14,14% | 13,5% | 13,81% | 15,59% | 1,66% | 13,72% | 12,96% | - | 13,8% | 2,02% |
| Resultaat voor belastingen (EBT) | - | -163.360 | - | -79.941 | 19.825 | -45.457 | 21.239 | 11.671 | 32.910 | 31.451 | 8.512 | - | 48.478 | 49.680 | 98.158 | 62.714 | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | - | -128.115 | - | -68.634 | 14.613 | -59.177 | 57.872 | 6.645 | 64.517 | 22.855 | 1.156 | - | 33.313 | 33.830 | 67.143 | 42.745 | -11.127 | 32.500 | 33.000 | 65.500 | 42.000 | -3.000 |
| Nettomarge | - | -32,85% | - | -15,71% | 4,98% | -19,65% | 19,48% | 2,08% | 10,46% | 6,38% | 0,27% | - | 9,02% | 8,44% | 8,72% | 10,07% | -2,52% | 8,33% | 7,91% | - | 9,6% | -0,6% |
| WPA | - | -335,0 | - | -176,0 | 48,20 | -130,2 | 118,7 | 13,66 | 132,4 | 46,90 | 2,380 | - | 68,36 | 69,40 | 137,8 | 87,70 | - | - | - | - | - | - |
| Dividend per aandeel | - | 25,00 | - | 25,00 | - | 25,00 | - | 25,00 | 25,00 | - | - | 37,50 | - | - | 28,75 | - | - | - | - | - | - | - |
| Datum van publicatie | 30-04-20 | 30-10-20 | 30-04-21 | 02-11-21 | 31-01-22 | 28-04-22 | 02-08-22 | 01-11-22 | 01-11-22 | 31-01-23 | 28-04-23 | 28-04-23 | 01-08-23 | 31-10-23 | 31-10-23 | 31-01-24 | 30-04-24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 1.023.466 | 1.368.664 | 1.319.304 | 1.284.372 | 1.340.247 | 1.422.721 | 1.501.401 | 1.574.262 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 3,091 x | -18,99 x | 31,58 x | 5,272 x | 3,907 x | 4,099 x | 4,08 x | 4,144 x |
| Free Cash Flow 1 | -38.555 | -346.455 | -275.179 | 59.062 | - | -18.750 | -18.174 | -22.450 |
| ROE (netto-inkomsten/eigen vermogen) | 8,1% | -23,7% | -12,4% | 8,8% | 9,2% | 9,2% | 9,48% | 9,38% |
| ROA (netto-inkomsten/totale activa) | 4,56% | -7,62% | -3,37% | 1,98% | 4,46% | 2,98% | 3,18% | 3,33% |
| Totale activa 1 | 1.961.938 | 3.060.403 | 3.358.094 | 4.472.105 | 2.216.589 | 3.455.954 | 3.486.667 | 3.409.023 |
| Nettoactief per aandeel 2 | 2.924 | 2.230 | 1.987 | 2.123 | 4.538 | 2.371 | 2.524 | 2.659 |
| Cashflow per aandeel 2 | 679,0 | -156,0 | 109,0 | 509,0 | 538,0 | 595,0 | 637,0 | 674,0 |
| Capex 1 | 278.707 | 243.160 | 238.473 | 235.617 | 267.437 | 308.000 | 315.750 | 296.333 |
| Capex/omzet | 18,48% | 27,07% | 23,13% | 16,88% | 16,36% | 17,75% | 17,53% | 16,1% |
| Datum van publicatie | 30-04-20 | 30-04-21 | 28-04-22 | 28-04-23 | 30-04-24 | - | - | - |
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
9
Laatste slotkoers
2.956
JPY
Gemiddelde koersdoel
3.428
JPY
Spread / Gemiddelde doel
+15,98%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -4,16% | 21,13 mld. | |
| +11,60% | 9,54 mld. | |
| +4,15% | 6,73 mld. | |
| -6,08% | 6,33 mld. | |
| -21,59% | 5,34 mld. | |
| +13,44% | 4,16 mld. | |
| -22,45% | 4,11 mld. | |
| -27,78% | 3,54 mld. | |
| -28,68% | 3,51 mld. |
- Beurs
- Aandelen
- Koers 9021
- Koers 9021 N
- Financiën West Japan Railway Company
