YAKULT HONSHA CO.,LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.058 JPY | -0,62% |
|
+2,67% | -3,44% |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.242.234 | 1.023.734 | 898.532 | 1.041.471 | 1.501.503 | 936.670 | - | - |
| Bedrijfswaarde 1 | 1.202.234 | 964.185 | 821.530 | 909.067 | 1.337.457 | 774.694 | 753.975 | 732.243 |
| K/w-verhouding | 35,5 x | 25,8 x | 22,9 x | 23,3 x | 29,7 x | 18,5 x | 17,7 x | 16,8 x |
| Dividendrendement | 0,57% | 0,72% | 0,93% | 1,1% | 0,93% | 1,8% | 1,87% | 1,99% |
| Marktkapitalisatie/omzet | 3,05 x | 2,52 x | 2,33 x | 2,51 x | 3,11 x | 1,85 x | 1,81 x | 1,76 x |
| Bedrijfswaarde/omzet | 2,95 x | 2,37 x | 2,13 x | 2,19 x | 2,77 x | 1,53 x | 1,45 x | 1,37 x |
| Bedrijfswaarde/EBITDA | 17,9 x | 14,2 x | 12,5 x | 11,8 x | 14,6 x | 8,37 x | 7,8 x | 7,23 x |
| Bedrijfswaarde/FCF | 38,3 x | 23,3 x | 27,8 x | 14,8 x | 19,8 x | 20,2 x | 21,4 x | 15,1 x |
| FCF Yield | 2,61% | 4,29% | 3,59% | 6,77% | 5,05% | 4,94% | 4,67% | 6,63% |
| Price to Book | 3,47 x | 2,74 x | 2,22 x | 2,32 x | 3,01 x | 1,79 x | 1,69 x | 1,59 x |
| Aantal aandelen (in duizenden) | 320.991 | 320.418 | 320.904 | 319.470 | 311.839 | 306.302 | - | - |
| Referentieprijs 2 | 3.870 | 3.195 | 2.800 | 3.260 | 4.815 | 3.058 | 3.058 | 3.058 |
| Datum van publicatie | 14-05-19 | 14-05-20 | 14-05-21 | 13-05-22 | 12-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 407.017 | 406.004 | 385.706 | 415.116 | 483.071 | 506.144 | 518.807 | 532.954 |
| EBITDA 1 | 67.083 | 67.999 | 65.807 | 76.971 | 91.401 | 92.523 | 96.666 | 101.220 |
| Bedrijfsresultaat (EBIT) 1 | 45.846 | 45.675 | 43.694 | 53.202 | 66.068 | 64.936 | 67.980 | 71.079 |
| Operationele Marge | 11,26% | 11,25% | 11,33% | 12,82% | 13,68% | 12,83% | 13,1% | 13,34% |
| Resultaat voor belastingen (EBT) 1 | 55.801 | 58.728 | 59.336 | 69.479 | 78.529 | 79.980 | 83.088 | 86.703 |
| Nettowinst (verlies) 1 | 34.935 | 39.735 | 39.267 | 44.917 | 50.641 | 50.941 | 52.755 | 55.645 |
| Nettomarge | 8,58% | 9,79% | 10,18% | 10,82% | 10,48% | 10,06% | 10,17% | 10,44% |
| WPA 2 | 108,9 | 124,0 | 122,4 | 140,2 | 162,1 | 165,1 | 173,0 | 182,1 |
| Free Cash Flow 1 | 31.395 | 41.360 | 29.506 | 61.515 | 67.489 | 38.270 | 35.223 | 48.512 |
| FCF-marge | 7,71% | 10,19% | 7,65% | 14,82% | 13,97% | 7,56% | 6,79% | 9,1% |
| Kasstroomconversie (ebitda) | 46,8% | 60,82% | 44,84% | 79,92% | 73,84% | 41,36% | 36,44% | 47,93% |
| Kasstroomconversie (nettowinst) | 89,87% | 104,09% | 75,14% | 136,95% | 133,27% | 75,13% | 66,77% | 87,18% |
| Dividend per aandeel 2 | 22,00 | 23,00 | 26,00 | 36,00 | 45,00 | 55,06 | 57,19 | 60,94 |
| Datum van publicatie | 14-05-19 | 14-05-20 | 14-05-21 | 13-05-22 | 12-05-23 | - | - | - |
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 | 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 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 201.960 | 204.044 | 190.428 | 195.278 | 106.573 | 202.996 | 113.543 | 98.577 | 212.120 | 107.983 | 124.802 | 232.785 | 135.083 | 115.203 | 250.286 | 122.115 | 130.714 | 252.829 | 134.892 | 114.997 | 255.866 | 100.500 | 113.530 | 214.030 | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | 12.510 | - | - | - | - | 29.611 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 23.732 | - | 24.162 | 19.532 | 16.208 | 27.822 | 18.812 | 6.568 | 25.380 | 14.770 | 20.526 | 35.296 | 23.046 | 7.726 | 30.772 | 16.981 | 18.324 | 35.305 | 20.597 | 8.294 | 29.042 | 12.100 | 17.430 | 29.530 | - | - | - | - | - |
| Operationele Marge | 11,75% | - | 12,69% | 10% | 15,21% | 13,71% | 16,57% | 6,66% | 11,96% | 13,68% | 16,45% | 15,16% | 17,06% | 6,71% | 12,29% | 13,91% | 14,02% | 13,96% | 15,27% | 7,21% | 11,35% | 12,04% | 15,35% | 13,8% | - | - | - | - | - |
| Resultaat voor belastingen (EBT) 1 | 30.797 | - | 32.744 | 26.592 | 19.272 | 37.132 | 23.901 | 8.446 | 32.347 | 18.555 | 23.721 | 42.276 | 28.510 | 7.743 | 36.253 | 20.869 | 21.317 | 42.186 | 26.651 | 8.585 | 35.236 | 18.346 | 20.495 | 38.841 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 20.657 | - | 21.708 | 17.559 | 13.834 | 25.576 | 16.446 | 2.895 | 19.341 | 11.451 | 15.467 | 26.918 | 19.365 | 4.358 | 23.723 | 13.111 | 12.963 | 26.074 | 17.265 | 7.936 | 21.941 | 12.229 | 15.056 | 27.285 | - | - | - | - | - |
| Nettomarge | 10,23% | - | 11,4% | 8,99% | 12,98% | 12,6% | 14,48% | 2,94% | 9,12% | 10,6% | 12,39% | 11,56% | 14,34% | 3,78% | 9,48% | 10,74% | 9,92% | 10,31% | 12,8% | 6,9% | 8,58% | 12,17% | 13,26% | 12,75% | - | - | - | - | - |
| WPA 2 | 64,48 | - | 67,72 | - | 43,12 | 79,72 | 51,26 | 9,200 | - | 36,52 | 49,53 | 86,04 | 62,04 | 14,01 | - | 42,00 | 41,52 | 83,53 | 55,56 | 30,27 | - | - | - | - | - | - | - | - | - |
| Dividend per aandeel 2 | 11,50 | 11,50 | 13,00 | 13,00 | 18,00 | 18,00 | - | - | 18,00 | - | - | 22,50 | - | - | 22,50 | - | 27,50 | 27,50 | - | 27,50 | 28,00 | - | 26,00 | 29,25 | - | 26,00 | 29,25 | 30,75 | 30,75 |
| Datum van publicatie | 12-11-19 | 14-05-20 | 13-11-20 | 14-05-21 | 12-11-21 | 12-11-21 | 10-02-22 | 13-05-22 | 13-05-22 | 29-07-22 | 11-11-22 | 11-11-22 | 10-02-23 | 12-05-23 | 12-05-23 | 28-07-23 | 14-11-23 | 14-11-23 | 09-02-24 | - | - | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 40.000 | 59.549 | 77.002 | 132.404 | 164.046 | 161.976 | 182.695 | 204.428 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 31.395 | 41.360 | 29.506 | 61.515 | 67.489 | 38.270 | 35.223 | 48.512 |
| ROE (netto-inkomsten/eigen vermogen) | 9,8% | 10,9% | 10,1% | 10,6% | 10,7% | 9,95% | 9,73% | 9,72% |
| ROA (netto-inkomsten/totale activa) | 9,14% | 9,38% | 9,12% | 10,5% | 11% | 6,65% | 6,6% | 6,5% |
| Totale activa 1 | 382.178 | 423.457 | 430.489 | 428.522 | 461.879 | 766.024 | 799.321 | 856.070 |
| Nettoactief per aandeel 2 | 1.115 | 1.165 | 1.262 | 1.406 | 1.598 | 1.713 | 1.812 | 1.925 |
| Cashflow per aandeel 2 | 175,0 | 194,0 | 191,0 | 214,0 | 243,0 | 253,0 | 258,0 | 264,0 |
| Capex 1 | 30.730 | 21.431 | 26.314 | 26.092 | 33.277 | 41.000 | 47.880 | 43.857 |
| Capex/omzet | 7,55% | 5,28% | 6,82% | 6,29% | 6,89% | 8,1% | 9,23% | 8,23% |
| Datum van publicatie | 14-05-19 | 14-05-20 | 14-05-21 | 13-05-22 | 12-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
10
Laatste slotkoers
3.058
JPY
Gemiddelde koersdoel
3.529
JPY
Spread / Gemiddelde doel
+15,40%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -3,44% | 5,95 mld. | |
| -4,93% | 266 mld. | |
| -2,51% | 94,98 mld. | |
| +3,19% | 46,39 mld. | |
| +8,74% | 39,99 mld. | |
| -0,65% | 39,95 mld. | |
| -0,15% | 38,02 mld. | |
| -16,78% | 30,16 mld. | |
| -6,61% | 28,72 mld. | |
| +11,32% | 24,54 mld. |
- Beurs
- Aandelen
- Koers 2267
- Financiën Yakult Honsha Co.,Ltd.
