YAOKO CO.,LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 8.438 JPY | +1,05% |
|
-0,25% | +4,57% |
| 15/01 | Yaoko Co.,Ltd. (TSE:8279) voltooide de overname van 43,18% belang in Sendo Inc. | CI |
| 2023 | Japans optreden tegen overuren van vrachtwagenchauffeurs doet vrezen voor economische ineenstorting | RE |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 211.234 | 258.999 | 264.072 | 257.883 | 268.075 | 343.724 | - | - |
| Bedrijfswaarde 1 | 260.721 | 303.893 | 309.035 | 323.867 | 315.523 | 343.724 | 343.724 | 343.724 |
| K/w-verhouding | 17,9 x | 20,8 x | 18,1 x | 16,8 x | 16,9 x | 16,9 x | 15,9 x | 15,2 x |
| Dividendrendement | 1,1% | 0,97% | 1,26% | 1,2% | 1,23% | 1,08% | 1,14% | 1,2% |
| Marktkapitalisatie/omzet | 0,49 x | 0,56 x | 0,52 x | 0,48 x | 0,47 x | 0,56 x | 0,52 x | 0,5 x |
| Bedrijfswaarde/omzet | 0,49 x | 0,56 x | 0,52 x | 0,48 x | 0,47 x | 0,56 x | 0,52 x | 0,5 x |
| Bedrijfswaarde/EBITDA | 7,56 x | 8,45 x | 8,09 x | 7,1 x | 6,99 x | 7,91 x | 7,33 x | 6,99 x |
| Bedrijfswaarde/FCF | 32,3 x | 35,8 x | 74,4 x | -15,7 x | 11,8 x | 30,9 x | 27,6 x | 23,9 x |
| FCF Yield | 3,1% | 2,79% | 1,34% | -6,35% | 8,49% | 3,24% | 3,62% | 4,19% |
| Price to Book | 2,25 x | 2,49 x | 2,26 x | 2 x | 1,89 x | 2,06 x | 1,88 x | 1,71 x |
| Aantal aandelen (in duizenden) | 38.830 | 38.830 | 38.834 | 38.838 | 38.852 | 40.735 | - | - |
| Referentieprijs 2 | 5.440 | 6.670 | 6.800 | 6.640 | 6.900 | 8.438 | 8.438 | 8.438 |
| Datum van publicatie | 13-05-19 | 11-05-20 | 10-05-21 | 10-05-22 | 10-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 435.085 | 460.476 | 507.862 | 536.025 | 564.487 | 615.155 | 663.780 | 693.040 |
| EBITDA 1 | 27.943 | 30.654 | 32.661 | 36.346 | 38.363 | 43.469 | 46.913 | 49.200 |
| Bedrijfsresultaat (EBIT) 1 | 17.900 | 19.882 | 22.458 | 24.081 | 26.235 | 30.282 | 32.588 | 34.260 |
| Operationele Marge | 4,11% | 4,32% | 4,42% | 4,49% | 4,65% | 4,92% | 4,91% | 4,94% |
| Resultaat voor belastingen (EBT) 1 | 17.730 | 18.761 | 21.089 | 22.376 | 23.479 | 29.121 | 31.208 | 32.817 |
| Nettowinst (verlies) 1 | 11.798 | 12.458 | 14.593 | 15.382 | 15.849 | 19.602 | 20.964 | 22.075 |
| Nettomarge | 2,71% | 2,71% | 2,87% | 2,87% | 2,81% | 3,19% | 3,16% | 3,19% |
| WPA 2 | 303,9 | 320,8 | 375,8 | 396,1 | 408,0 | 498,0 | 529,1 | 556,3 |
| Free Cash Flow 1 | 6.539 | 7.226 | 3.551 | -16.384 | 22.760 | 11.133 | 12.441 | 14.385 |
| FCF-marge | 1,5% | 1,57% | 0,7% | -3,06% | 4,03% | 1,81% | 1,87% | 2,08% |
| Kasstroomconversie (ebitda) | 23,4% | 23,57% | 10,87% | - | 59,33% | 25,61% | 26,52% | 29,24% |
| Kasstroomconversie (nettowinst) | 55,42% | 58% | 24,33% | - | 143,61% | 56,79% | 59,35% | 65,17% |
| Dividend per aandeel 2 | 60,00 | 65,00 | 85,50 | 80,00 | 85,00 | 91,00 | 96,40 | 101,4 |
| Datum van publicatie | 13-05-19 | 11-05-20 | 10-05-21 | 10-05-22 | 10-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: March | 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 S1 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 225.293 | 258.456 | 137.903 | 269.426 | 138.667 | 127.932 | 136.999 | 142.857 | 279.856 | 150.104 | 134.527 | 148.704 | 156.253 | 304.957 | 164.616 | 146.064 | 165.491 | 172.448 | 327.829 | 179.874 | 163.186 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 10.868 | 15.827 | 9.116 | 17.250 | 8.455 | -1.624 | 7.674 | 8.291 | 15.965 | 10.253 | 17 | 9.066 | 10.381 | 19.447 | 12.361 | -953 | 9.535 | 10.995 | 21.461 | 13.330 | 309 |
| Operationele Marge | 4,82% | 6,12% | 6,61% | 6,4% | 6,1% | -1,27% | 5,6% | 5,8% | 5,7% | 6,83% | 0,01% | 6,1% | 6,64% | 6,38% | 7,51% | -0,65% | 5,76% | 6,38% | 6,55% | 7,41% | 0,19% |
| Resultaat voor belastingen (EBT) 1 | 10.758 | 15.787 | 8.917 | 16.977 | 8.274 | -2.875 | 7.578 | 8.139 | 15.717 | 8.854 | -1.092 | 9.122 | 10.226 | 19.348 | 12.294 | -2.950 | 8.800 | 10.600 | - | 12.900 | -400 |
| Nettowinst (verlies) 1 | 7.161 | 10.685 | 5.984 | 11.406 | 5.564 | -1.588 | 5.201 | 5.558 | 10.759 | 6.076 | -986 | 6.617 | 7.063 | 13.680 | 8.408 | -2.594 | 6.000 | 7.300 | - | 8.900 | -400 |
| Nettomarge | 3,18% | 4,13% | 4,34% | 4,23% | 4,01% | -1,24% | 3,8% | 3,89% | 3,84% | 4,05% | -0,73% | 4,45% | 4,52% | 4,49% | 5,11% | -1,78% | 3,63% | 4,23% | - | 4,95% | -0,25% |
| WPA | 184,4 | 275,2 | - | 293,7 | 143,2 | - | 133,9 | - | 277,0 | 156,4 | - | 170,3 | - | 352,1 | 216,4 | - | - | - | - | - | - |
| Dividend per aandeel | 30,00 | 32,50 | - | 36,25 | - | - | - | - | 40,00 | - | - | - | - | 42,50 | - | - | - | - | - | - | - |
| Datum van publicatie | 11-11-19 | 10-11-20 | 11-11-21 | 11-11-21 | 10-02-22 | 10-05-22 | 10-08-22 | 10-11-22 | 10-11-22 | 13-02-23 | 10-05-23 | 10-08-23 | 13-11-23 | 13-11-23 | 13-02-24 | - | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie | 49.487 | 44.894 | 44.963 | 65.984 | 47.448 | - | - | - |
| Nettokaspositie | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,771 x | 1,465 x | 1,377 x | 1,815 x | 1,237 x | - | - | - |
| Free Cash Flow 1 | 6.539 | 7.226 | 3.551 | -16.384 | 22.760 | 11.133 | 12.441 | 14.385 |
| ROE (netto-inkomsten/eigen vermogen) | 13,2% | 12,6% | 13,2% | 12,5% | 11,7% | 13,2% | 12,2% | 11,5% |
| ROA (netto-inkomsten/totale activa) | 7,99% | 8,37% | 8,65% | 8,1% | 8,2% | 9,15% | 9,25% | 9,15% |
| Totale activa 1 | 147.741 | 148.776 | 168.733 | 189.920 | 193.253 | 214.234 | 226.636 | 241.257 |
| Nettoactief per aandeel 2 | 2.422 | 2.679 | 3.003 | 3.317 | 3.645 | 4.105 | 4.485 | 4.928 |
| Cashflow per aandeel 2 | 536,0 | 572,0 | 639,0 | 686,0 | 720,0 | 639,0 | 686,0 | 720,0 |
| Capex 1 | 21.341 | 20.819 | 21.812 | 42.021 | 22.977 | 27.124 | 23.667 | 23.667 |
| Capex/omzet | 4,91% | 4,52% | 4,29% | 7,84% | 4,07% | 4,41% | 3,57% | 3,41% |
| Datum van publicatie | 13-05-19 | 11-05-20 | 10-05-21 | 10-05-22 | 10-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
D+
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
4
Laatste slotkoers
8.438
JPY
Gemiddelde koersdoel
8.488
JPY
Spread / Gemiddelde doel
+0,59%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +4,57% | 2,18 mld. | |
| -7,21% | 38,45 mld. | |
| +11,52% | 35,53 mld. | |
| +9,36% | 33,86 mld. | |
| +9,52% | 20,2 mld. | |
| +1,92% | 14,29 mld. | |
| -17,40% | 12,77 mld. | |
| +16,48% | 11,85 mld. | |
| -.--% | 11,82 mld. | |
| -3,89% | 11,75 mld. |
- Beurs
- Aandelen
- Koers 8279
- Financiën Yaoko Co.,Ltd.
