Z HOLDINGS CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 378,8 JPY | +1,28% |
|
+9,01% | -24,19% |
Totale waarde
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.377.698 | 1.657.333 | 4.181.834 | 4.019.314 | 2.794.726 | 2.841.376 | - | - |
| Bedrijfswaarde 1 | 1.046.126 | 1.863.669 | 4.505.671 | 4.558.294 | 3.056.674 | 3.131.296 | 2.964.166 | 2.703.575 |
| K/w-verhouding | 18,4 x | 20,6 x | 39,3 x | 52,6 x | 15,6 x | 21,8 x | 21,9 x | 18,5 x |
| Dividendrendement | 3,27% | 2,55% | 1,01% | 1,08% | 1,49% | 1,5% | 1,58% | 1,71% |
| Marktkapitalisatie/omzet | 1,44 x | 1,57 x | 3,47 x | 2,56 x | 1,67 x | 1,56 x | 1,41 x | 1,31 x |
| Bedrijfswaarde/omzet | 1,1 x | 1,77 x | 3,74 x | 2,91 x | 1,83 x | 1,71 x | 1,48 x | 1,25 x |
| Bedrijfswaarde/EBITDA | 5,42 x | 7,91 x | 17,1 x | 14 x | 6,6 x | 8,07 x | 6,98 x | 5,71 x |
| Bedrijfswaarde/FCF | 9,67 x | -7,17 x | 23 x | -121 x | 7,4 x | 59,9 x | 18,2 x | 13,7 x |
| FCF Yield | 10,3% | -13,9% | 4,34% | -0,82% | 13,5% | 1,67% | 5,5% | 7,31% |
| Price to Book | 1,68 x | 2,15 x | 1,56 x | 1,5 x | 0,96 x | 0,94 x | 0,91 x | 0,88 x |
| Aantal aandelen (in duizenden) | 5.083.758 | 4.762.452 | 7.595.050 | 7.493.129 | 7.496.584 | 7.500.993 | - | - |
| Referentieprijs 2 | 271,0 | 348,0 | 550,6 | 536,4 | 372,8 | 378,8 | 378,8 | 378,8 |
| Datum van publicatie | 25-04-19 | 30-04-20 | 28-04-21 | 28-04-22 | 28-04-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 954.714 | 1.052.943 | 1.205.846 | 1.567.421 | 1.672.377 | 1.826.385 | 2.008.130 | 2.168.838 |
| EBITDA 1 | 193.026 | 235.695 | 264.205 | 325.247 | 463.309 | 388.026 | 424.460 | 473.598 |
| Bedrijfsresultaat (EBIT) 1 | 140.528 | 152.276 | 162.125 | 189.503 | 314.533 | 208.547 | 233.178 | 275.713 |
| Operationele Marge | 14,72% | 14,46% | 13,44% | 12,09% | 18,81% | 11,42% | 11,61% | 12,71% |
| Resultaat voor belastingen (EBT) 1 | 123.370 | 135.676 | 142.615 | 158.542 | 235.219 | 200.122 | 216.214 | 260.769 |
| Nettowinst (verlies) 1 | 78.677 | 81.675 | 70.145 | 77.316 | 178.868 | 134.744 | 131.522 | 155.593 |
| Nettomarge | 8,24% | 7,76% | 5,82% | 4,93% | 10,7% | 7,38% | 6,55% | 7,17% |
| WPA 2 | 14,74 | 16,88 | 14,02 | 10,20 | 23,87 | 17,36 | 17,31 | 20,44 |
| Free Cash Flow 1 | 108.186 | -259.756 | 195.572 | -37.585 | 412.837 | 52.317 | 162.918 | 197.564 |
| FCF-marge | 11,33% | -24,67% | 16,22% | -2,4% | 24,69% | 2,86% | 8,11% | 9,11% |
| Kasstroomconversie (ebitda) | 56,05% | - | 74,02% | - | 89,11% | 13,48% | 38,38% | 41,72% |
| Kasstroomconversie (nettowinst) | 137,51% | - | 278,81% | - | 230,81% | 38,83% | 123,87% | 126,98% |
| Dividend per aandeel 2 | 8,860 | 8,860 | 5,560 | 5,810 | 5,560 | 5,671 | 5,992 | 6,477 |
| Datum van publicatie | 25-04-19 | 30-04-20 | 28-04-21 | 28-04-22 | 28-04-23 | - | - | - |
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 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 484.100 | 557.223 | 377.610 | 750.962 | 409.174 | 407.285 | 390.565 | 394.344 | 784.909 | 453.687 | 433.781 | - | 430.523 | 441.276 | 871.799 | 475.041 | 476.013 | 464.275 | 474.725 | 511.225 | 493.935 |
| EBITDA 1 | - | - | 100.834 | - | 94.427 | 48.241 | 86.520 | 80.676 | - | 93.566 | 72.558 | - | 99.993 | 102.077 | - | 109.846 | 81.657 | 110.125 | 109.175 | 120.725 | 101.730 |
| Bedrijfsresultaat (EBIT) 1 | 75.600 | 98.237 | 64.084 | 115.469 | 61.046 | 12.988 | 49.721 | 49.757 | 99.478 | 190.782 | 24.273 | - | 59.397 | 56.731 | 116.128 | 58.152 | 31.566 | 57.550 | 60.000 | 68.400 | 52.800 |
| Operationele Marge | 15,62% | 17,63% | 16,97% | 15,38% | 14,92% | 3,19% | 12,73% | 12,62% | 12,67% | 42,05% | 5,6% | - | 13,8% | 12,86% | 13,32% | 12,24% | 6,63% | 12,4% | 12,64% | 13,38% | 10,69% |
| Resultaat voor belastingen (EBT) 1 | 75.586 | 86.748 | 54.277 | 106.060 | 30.152 | 22.330 | 45.221 | 42.462 | 87.683 | 141.606 | 5.930 | - | 73.198 | 50.222 | 123.420 | 46.759 | 26.296 | 55.850 | 59.350 | 65.950 | 50.530 |
| Nettowinst (verlies) 1 | 51.100 | 45.837 | 27.609 | 54.226 | 12.595 | 10.495 | 25.232 | 15.075 | 40.307 | 139.844 | -1.283 | - | 37.316 | 56.420 | 93.736 | 28.712 | 20.384 | 32.325 | 33.175 | 37.925 | 34.166 |
| Nettomarge | 10,56% | 8,23% | 7,31% | 7,22% | 3,08% | 2,58% | 6,46% | 3,82% | 5,14% | 30,82% | -0,3% | - | 8,67% | 12,79% | 10,75% | 6,04% | 4,28% | 6,96% | 6,99% | 7,42% | 6,92% |
| WPA 2 | 10,41 | 9,620 | 3,640 | 7,140 | 1,660 | 1,400 | 3,370 | 2,010 | 5,380 | 18,66 | -0,1700 | - | 4,980 | 7,520 | 12,50 | 3,830 | 2,709 | - | - | 200,8 | - |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | 5,560 | 5,560 | - | - | - | - | 5,780 | - | - | - | 8,000 |
| Datum van publicatie | 01-11-19 | 30-10-20 | 02-11-21 | 02-11-21 | 02-02-22 | 28-04-22 | 03-08-22 | 02-11-22 | 02-11-22 | 02-02-23 | 28-04-23 | 28-04-23 | 03-08-23 | 07-11-23 | 07-11-23 | 06-02-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | 206.336 | 323.837 | 538.980 | 261.948 | 289.920 | 122.790 | - |
| Nettokaspositie 1 | 331.572 | - | - | - | - | - | - | 137.802 |
| Hefboom (schuld/ebitda) | - | 0,8754 x | 1,226 x | 1,657 x | 0,5654 x | 0,7472 x | 0,2893 x | - |
| Free Cash Flow 1 | 108.186 | -259.756 | 195.572 | -37.585 | 412.837 | 52.317 | 162.918 | 197.564 |
| ROE (netto-inkomsten/eigen vermogen) | 8,6% | 10,3% | 4,1% | 2,9% | 6,4% | 4,34% | 4,31% | 4,9% |
| ROA (netto-inkomsten/totale activa) | 4,99% | 4,26% | 2,68% | 2,3% | 3% | 1,75% | 1,71% | 1,9% |
| Totale activa 1 | 1.577.186 | 1.915.370 | 2.614.317 | 3.366.644 | 5.969.051 | 7.699.637 | 7.678.774 | 8.210.701 |
| Nettoactief per aandeel 2 | 161,0 | 162,0 | 353,0 | 358,0 | 389,0 | 403,0 | 414,0 | 429,0 |
| Cashflow per aandeel 2 | 24,60 | 34,10 | 34,40 | 28,10 | 43,70 | -20,70 | 50,60 | 54,40 |
| Capex 1 | 41.771 | 85.126 | 70.741 | 272.633 | 148.986 | 140.558 | 146.420 | 158.159 |
| Capex/omzet | 4,38% | 8,08% | 5,87% | 17,39% | 8,91% | 7,7% | 7,29% | 7,29% |
| Datum van publicatie | 25-04-19 | 30-04-20 | 28-04-21 | 28-04-22 | 28-04-23 | - | - | - |
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
13
Laatste slotkoers
378,8
JPY
Gemiddelde koersdoel
498,2
JPY
Spread / Gemiddelde doel
+31,52%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -24,19% | 18,05 mld. | |
| -15,59% | 35,25 mld. | |
| -18,97% | 20,08 mld. | |
| -.--% | 6,85 mld. | |
| -6,87% | 253 mln. | |
| +11,36% | 109 mln. | |
| -9,29% | 68,39 mln. |
- Beurs
- Aandelen
- Koers 4689
- Financiën Z Holdings Corporation
