YAMADA HOLDINGS CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 449,2 JPY | -0,33% |
|
-0,22% | +2,46% |
| 2023 | Yamada Holdings Co. (TSE:9831) heeft de overname van Seki Home K.K. afgerond. | CI |
| 2023 | Yamada Holdings Co. Rapporteert resultaten voor het gehele jaar eindigend op 31 maart 2023 | CI |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 444.074 | 379.476 | 488.547 | 317.692 | 327.323 | 310.193 | - | - |
| Bedrijfswaarde 1 | 707.635 | 577.654 | 649.363 | 498.646 | 582.752 | 546.915 | 537.950 | 526.926 |
| K/w-verhouding | 30 x | 15,2 x | 9,5 x | 6,23 x | 11,3 x | 11 x | 9,66 x | 8,93 x |
| Dividendrendement | 2,38% | 2,32% | 3,02% | 4,74% | 2,63% | 2,85% | 3,28% | 3,52% |
| Marktkapitalisatie/omzet | 0,28 x | 0,24 x | 0,28 x | 0,2 x | 0,2 x | 0,19 x | 0,19 x | 0,18 x |
| Bedrijfswaarde/omzet | 0,44 x | 0,36 x | 0,37 x | 0,31 x | 0,36 x | 0,34 x | 0,33 x | 0,31 x |
| Bedrijfswaarde/EBITDA | 15,1 x | 9,77 x | 5,7 x | 5,58 x | 8,42 x | 8,21 x | 7,41 x | 7,11 x |
| Bedrijfswaarde/FCF | 25,7 x | 10,7 x | 7,06 x | -422 x | 31,4 x | 26 x | 25,3 x | 22,1 x |
| FCF Yield | 3,89% | 9,38% | 14,2% | -0,24% | 3,18% | 3,85% | 3,95% | 4,52% |
| Price to Book | 0,75 x | 0,6 x | 0,75 x | 0,48 x | 0,53 x | 0,54 x | 0,51 x | 0,49 x |
| Aantal aandelen (in duizenden) | 813.321 | 880.454 | 818.337 | 836.031 | 717.815 | 690.544 | - | - |
| Referentieprijs 2 | 546,0 | 431,0 | 597,0 | 380,0 | 456,0 | 449,2 | 449,2 | 449,2 |
| Datum van publicatie | 09-05-19 | 07-05-20 | 06-05-21 | 06-05-22 | 08-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.600.583 | 1.611.538 | 1.752.506 | 1.619.379 | 1.600.586 | 1.601.771 | 1.647.886 | 1.694.100 |
| EBITDA 1 | 46.789 | 59.103 | 113.931 | 89.389 | 69.191 | 66.600 | 72.600 | 74.075 |
| Bedrijfsresultaat (EBIT) 1 | 27.864 | 38.326 | 92.078 | 65.703 | 44.066 | 43.629 | 47.271 | 50.717 |
| Operationele Marge | 1,74% | 2,38% | 5,25% | 4,06% | 2,75% | 2,72% | 2,87% | 2,99% |
| Resultaat voor belastingen (EBT) 1 | 25.097 | 38.406 | 77.513 | 69.531 | 43.584 | 44.567 | 49.100 | 52.175 |
| Nettowinst (verlies) 1 | 14.692 | 24.605 | 51.798 | 50.555 | 31.824 | 28.243 | 31.986 | 34.667 |
| Nettomarge | 0,92% | 1,53% | 2,96% | 3,12% | 1,99% | 1,76% | 1,94% | 2,05% |
| WPA 2 | 18,18 | 28,38 | 62,82 | 60,96 | 40,25 | 40,86 | 46,51 | 50,30 |
| Free Cash Flow 1 | 27.554 | 54.199 | 91.914 | -1.181 | 18.531 | 21.070 | 21.251 | 23.818 |
| FCF-marge | 1,72% | 3,36% | 5,24% | -0,07% | 1,16% | 1,32% | 1,29% | 1,41% |
| Kasstroomconversie (ebitda) | 58,89% | 91,7% | 80,68% | - | 26,78% | 31,64% | 29,27% | 32,15% |
| Kasstroomconversie (nettowinst) | 187,54% | 220,28% | 177,45% | - | 58,23% | 74,6% | 66,44% | 68,71% |
| Dividend per aandeel 2 | 13,00 | 10,00 | 18,00 | 18,00 | 12,00 | 12,80 | 14,71 | 15,83 |
| Datum van publicatie | 09-05-19 | 07-05-20 | 06-05-21 | 06-05-22 | 08-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2021 S1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 843.553 | 860.296 | 417.412 | 800.399 | 392.398 | 426.582 | 375.859 | 398.775 | 774.634 | 402.710 | 423.242 | 363.709 | 411.494 | 775.203 | 395.858 | 427.329 | 375.000 | 419.000 | 408.000 | 438.000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 24.726 | 46.010 | 13.658 | 35.084 | 22.916 | 7.703 | 12.263 | 7.513 | 19.776 | 19.552 | 4.738 | 11.072 | 9.293 | 20.365 | 18.386 | 5.099 | 11.500 | 10.500 | 19.500 | 8.500 |
| Operationele Marge | 2,93% | 5,35% | 3,27% | 4,38% | 5,84% | 1,81% | 3,26% | 1,88% | 2,55% | 4,86% | 1,12% | 3,04% | 2,26% | 2,63% | 4,64% | 1,19% | 3,07% | 2,51% | 4,78% | 1,94% |
| Resultaat voor belastingen (EBT) | 23.733 | 31.097 | - | 36.175 | 27.992 | - | 14.471 | - | 21.084 | 20.571 | - | 16.035 | - | 22.885 | 18.417 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 15.014 | 20.895 | 12.554 | 29.967 | 17.526 | 3.062 | 14.680 | 2.954 | 17.634 | 12.949 | 1.241 | 10.491 | 2.757 | 13.248 | 13.603 | 2.338 | 8.500 | 6.300 | 13.300 | 5.400 |
| Nettomarge | 1,78% | 2,43% | 3,01% | 3,74% | 4,47% | 0,72% | 3,91% | 0,74% | 2,28% | 3,22% | 0,29% | 2,88% | 0,67% | 1,71% | 3,44% | 0,55% | 2,27% | 1,5% | 3,26% | 1,23% |
| WPA 2 | 17,59 | 25,16 | 15,19 | 36,43 | 21,00 | 3,530 | 17,21 | 3,900 | 21,11 | 16,54 | 2,600 | 15,10 | 4,030 | 19,13 | 19,68 | -1,319 | - | - | - | - |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13,00 | - | - | - | 15,00 |
| Datum van publicatie | 07-11-19 | 05-11-20 | 04-11-21 | 04-11-21 | 03-02-22 | 06-05-22 | 04-08-22 | 04-11-22 | 04-11-22 | 03-02-23 | 08-05-23 | 04-08-23 | 02-11-23 | 02-11-23 | 01-02-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 263.561 | 198.178 | 160.816 | 180.954 | 255.429 | 236.723 | 227.758 | 216.733 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 5,633 x | 3,353 x | 1,412 x | 2,024 x | 3,692 x | 3,554 x | 3,137 x | 2,926 x |
| Free Cash Flow 1 | 27.554 | 54.199 | 91.914 | -1.181 | 18.531 | 21.070 | 21.251 | 23.819 |
| ROE (netto-inkomsten/eigen vermogen) | 2,5% | 4% | 8,1% | 7,9% | 5% | 4,61% | 5,2% | 5,32% |
| ROA (netto-inkomsten/totale activa) | 3,13% | 3,93% | 8,18% | 5,87% | 3,94% | 3% | 3,74% | 3,88% |
| Totale activa 1 | 469.888 | 626.829 | 632.864 | 860.678 | 808.202 | 942.057 | 855.081 | 894.395 |
| Nettoactief per aandeel 2 | 724,0 | 721,0 | 792,0 | 786,0 | 854,0 | 838,0 | 880,0 | 913,0 |
| Cashflow per aandeel | 41,60 | 52,30 | 88,90 | 89,50 | 71,40 | - | - | - |
| Capex 1 | 13.172 | 19.104 | 30.367 | 34.264 | 29.041 | 30.300 | 32.300 | 32.300 |
| Capex/omzet | 0,82% | 1,19% | 1,73% | 2,12% | 1,81% | 1,89% | 1,96% | 1,91% |
| Datum van publicatie | 09-05-19 | 07-05-20 | 06-05-21 | 06-05-22 | 08-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
7
Laatste slotkoers
449,2
JPY
Gemiddelde koersdoel
500
JPY
Spread / Gemiddelde doel
+11,31%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +2,46% | 1,98 mld. | |
| +13,66% | 1,68 mld. | |
| +8,59% | 765 mln. | |
| -2,75% | 540 mln. | |
| +0,16% | 535 mln. | |
| +7,87% | 496 mln. | |
| +5,27% | 422 mln. | |
| +2,05% | 399 mln. | |
| -0,71% | 257 mln. | |
| +35,82% | 250 mln. |
- Beurs
- Aandelen
- Koers 9831
- Financiën Yamada Holdings Co., Ltd.
