YAMAHA MOTOR CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.406 JPY | -1,40% |
|
+1,96% | +11,67% |
| 03/04 | Yamaha Motor Co. (TSE:7272) heeft de overname afgerond van Torqeedo GmbH van DEUTZ Aktiengesellschaft (XTRA:DEZ). | CI |
| 19/03 | Motorfabrikant Deutz voorzichtig voor 2024 - aandelenkoers stort in | DP |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 769.569 | 735.207 | 954.209 | 1.018.028 | 1.248.834 | 1.384.292 | - | - |
| Bedrijfswaarde 1 | 1.009.940 | 929.769 | 1.136.309 | 1.331.935 | 1.753.868 | 1.741.962 | 1.695.009 | 1.647.724 |
| K/w-verhouding | 10,2 x | 13,9 x | 6,19 x | 5,88 x | 7,7 x | 7,55 x | 7,07 x | 6,55 x |
| Dividendrendement | 4,09% | 2,85% | 4,17% | 4,15% | 3,84% | 3,75% | 4,09% | 4,41% |
| Marktkapitalisatie/omzet | 0,46 x | 0,5 x | 0,53 x | 0,45 x | 0,52 x | 0,55 x | 0,52 x | 0,5 x |
| Bedrijfswaarde/omzet | 0,61 x | 0,63 x | 0,63 x | 0,59 x | 0,73 x | 0,69 x | 0,64 x | 0,6 x |
| Bedrijfswaarde/EBITDA | 6,12 x | 7,16 x | 4,87 x | 4,68 x | 5,59 x | 5,15 x | 4,77 x | 4,4 x |
| Bedrijfswaarde/FCF | 24,6 x | 18,1 x | 12,6 x | - | - | 11,9 x | 13,6 x | 12,7 x |
| FCF Yield | 4,06% | 5,52% | 7,95% | - | - | 8,39% | 7,36% | 7,89% |
| Price to Book | 1,09 x | 1,03 x | 1,11 x | 1,01 x | 1,11 x | 1,13 x | 1,01 x | 0,92 x |
| Aantal aandelen (in duizenden) | 1.047.983 | 1.048.299 | 1.037.560 | 1.014.646 | 991.532 | 984.210 | - | - |
| Referentieprijs 2 | 734,3 | 701,3 | 919,7 | 1.003 | 1.260 | 1.406 | 1.406 | 1.406 |
| Datum van publicatie | 12-02-20 | 12-02-21 | 10-02-22 | 13-02-23 | 14-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.664.800 | 1.471.298 | 1.812.500 | 2.248.456 | 2.414.759 | 2.537.458 | 2.643.998 | 2.746.700 |
| EBITDA 1 | 165.053 | 129.913 | 233.471 | 284.688 | 313.878 | 337.954 | 355.060 | 374.327 |
| Bedrijfsresultaat (EBIT) 1 | 115.364 | 81.672 | 182.300 | 224.864 | 250.655 | 264.716 | 280.110 | 300.607 |
| Operationele Marge | 6,93% | 5,55% | 10,06% | 10% | 10,38% | 10,43% | 10,59% | 10,94% |
| Resultaat voor belastingen (EBT) 1 | 120.626 | 84.990 | 199.704 | 245.798 | 241.681 | 267.168 | 285.692 | 302.607 |
| Nettowinst (verlies) 1 | 75.736 | 53.072 | 155.600 | 174.439 | 164.119 | 186.424 | 195.922 | 208.497 |
| Nettomarge | 4,55% | 3,61% | 8,58% | 7,76% | 6,8% | 7,35% | 7,41% | 7,59% |
| WPA 2 | 72,28 | 50,63 | 148,6 | 170,5 | 163,6 | 186,4 | 198,9 | 214,6 |
| Free Cash Flow 1 | 41.027 | 51.285 | 90.310 | - | - | 146.104 | 124.803 | 129.989 |
| FCF-marge | 2,46% | 3,49% | 4,98% | - | - | 5,76% | 4,72% | 4,73% |
| Kasstroomconversie (ebitda) | 24,86% | 39,48% | 38,68% | - | - | 43,23% | 35,15% | 34,73% |
| Kasstroomconversie (nettowinst) | 54,17% | 96,63% | 58,04% | - | - | 78,37% | 63,7% | 62,35% |
| Dividend per aandeel 2 | 30,00 | 20,00 | 38,33 | 41,67 | 48,33 | 52,76 | 57,47 | 62,00 |
| Datum van publicatie | 12-02-20 | 12-02-21 | 10-02-22 | 13-02-23 | 14-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 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 | 2025 Q1 | 2025 S1 | 2025 S2 | 2026 S1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 808.836 | 685.499 | 785.799 | 920.053 | 442.565 | 449.878 | 892.443 | 481.747 | 587.180 | 1.068.927 | 608.200 | 571.329 | 1.179.529 | 606.460 | 619.943 | 1.226.403 | 608.808 | 579.548 | 1.188.356 | 617.800 | 635.820 | 1.350.000 | 625.700 | 612.420 | 1.250.000 | 666.800 | - | - | - |
| EBITDA 1 | - | 43.501 | - | - | 57.648 | 41.458 | - | 53.623 | 77.499 | - | 86.159 | 67.407 | - | 88.013 | 85.385 | - | 81.329 | 59.151 | - | 85.100 | 88.900 | - | 78.000 | 65.700 | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 46.345 | 19.087 | 62.585 | 109.163 | 45.466 | 27.713 | 73.179 | 40.079 | 62.340 | 102.419 | 71.766 | 50.679 | 122.445 | 72.824 | 69.929 | 142.753 | 65.483 | 42.419 | 107.902 | 74.440 | 77.440 | 155.902 | 72.975 | 51.800 | 111.547 | 82.910 | 182.483 | 124.118 | 202.103 |
| Operationele Marge | 5,73% | 2,78% | 7,96% | 11,86% | 10,27% | 6,16% | 8,2% | 8,32% | 10,62% | 9,58% | 11,8% | 8,87% | 10,38% | 12,01% | 11,28% | 11,64% | 10,76% | 7,32% | 9,08% | 12,05% | 12,18% | 11,55% | 11,66% | 8,46% | 8,92% | 12,43% | - | - | - |
| Resultaat voor belastingen (EBT) 1 | - | 20.502 | 64.488 | 114.144 | 57.415 | 28.145 | 85.560 | 50.535 | 69.740 | 120.275 | 74.357 | 51.166 | - | 72.103 | 71.579 | 143.682 | 60.465 | 37.534 | 97.999 | 73.667 | 72.400 | 155.000 | 66.733 | 49.933 | 115.000 | 77.900 | - | - | - |
| Nettowinst (verlies) 1 | 23.536 | -2.758 | 55.830 | 93.058 | 43.956 | 18.564 | 62.520 | 32.614 | 50.364 | 82.978 | 50.095 | 41.366 | 91.461 | 44.814 | 60.451 | 105.265 | 44.039 | 14.815 | 58.854 | 54.300 | 54.600 | 107.000 | 48.767 | 34.833 | 79.000 | 53.700 | - | - | - |
| Nettomarge | 2,91% | -0,4% | 7,1% | 10,11% | 9,93% | 4,13% | 7,01% | 6,77% | 8,58% | 7,76% | 8,24% | 7,24% | 7,75% | 7,39% | 9,75% | 8,58% | 7,23% | 2,56% | 4,95% | 8,79% | 8,59% | 7,93% | 7,79% | 5,69% | 6,32% | 8,05% | - | - | - |
| WPA 2 | 22,46 | -2,633 | 53,26 | 88,76 | 41,92 | 17,88 | 59,80 | 31,43 | 49,09 | 80,53 | 49,21 | 40,75 | 89,96 | 44,17 | 59,79 | 104,0 | 44,32 | 15,29 | 59,61 | 51,73 | 59,39 | 120,8 | 53,57 | 38,35 | 83,21 | 67,64 | 138,9 | 96,18 | 154,0 |
| Dividend per aandeel | 15,00 | - | 20,00 | 16,67 | - | 21,67 | 21,67 | - | 19,17 | 19,17 | - | 22,50 | 22,50 | - | 24,17 | 24,17 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 12-02-20 | 06-08-20 | 12-02-21 | 05-08-21 | 08-11-21 | 10-02-22 | 10-02-22 | 13-05-22 | 05-08-22 | 05-08-22 | 07-11-22 | 13-02-23 | 13-02-23 | 15-05-23 | 08-08-23 | 08-08-23 | 07-11-23 | 14-02-24 | 14-02-24 | - | - | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 240.371 | 194.562 | 182.100 | 313.907 | 505.034 | 357.671 | 310.717 | 263.433 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,456 x | 1,498 x | 0,78 x | 1,103 x | 1,609 x | 1,058 x | 0,8751 x | 0,7038 x |
| Free Cash Flow 1 | 41.027 | 51.285 | 90.310 | - | - | 146.104 | 124.803 | 129.989 |
| ROE (netto-inkomsten/eigen vermogen) | 11,1% | 7,5% | 19,8% | 18,7% | 15,4% | 15,7% | 15,2% | 14,4% |
| ROA (netto-inkomsten/totale activa) | 8,06% | 5,52% | 10,9% | 11,9% | 10,2% | 8,62% | 8,64% | 8,58% |
| Totale activa 1 | 940.137 | 960.645 | 1.426.896 | 1.463.861 | 1.612.573 | 2.162.692 | 2.267.617 | 2.430.031 |
| Nettoactief per aandeel 2 | 673,0 | 682,0 | 828,0 | 989,0 | 1.133 | 1.247 | 1.386 | 1.521 |
| Cashflow per aandeel 2 | 120,0 | 96,70 | 197,0 | 229,0 | 227,0 | 322,0 | 286,0 | 311,0 |
| Capex 1 | 69.440 | 59.202 | 76.337 | 102.632 | 113.482 | 100.943 | 103.976 | 106.161 |
| Capex/omzet | 4,17% | 4,02% | 4,21% | 4,56% | 4,7% | 3,98% | 3,93% | 3,87% |
| Datum van publicatie | 12-02-20 | 12-02-21 | 10-02-22 | 13-02-23 | 14-02-24 | - | - | - |
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
Accumuleren
Aantal analisten
12
Laatste slotkoers
1.406
JPY
Gemiddelde koersdoel
1.567
JPY
Spread / Gemiddelde doel
+11,41%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +11,67% | 8,79 mld. | |
| +32,03% | 30,04 mld. | |
| -0,39% | 11,49 mld. | |
| +8,55% | 10,77 mld. | |
| +8,16% | 5,67 mld. | |
| -5,67% | 4,67 mld. | |
| +17,09% | 2,03 mld. | |
| +27,91% | 1,87 mld. | |
| -25,15% | 1,34 mld. | |
| +25,90% | 1,14 mld. |
- Beurs
- Aandelen
- Koers 7272
- Financiën Yamaha Motor Co., Ltd.
