ZEON CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.515 JPY | -1,56% |
|
-4,72% | +15,60% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 244.719 | 177.908 | 386.945 | 294.341 | 295.579 | 320.143 | - | - |
| Bedrijfswaarde 1 | 231.310 | 166.839 | 353.935 | 266.030 | 293.457 | 279.148 | 297.543 | 297.514 |
| K/w-verhouding | 13,3 x | 8,81 x | 14 x | 8,9 x | 28 x | 8,97 x | 14,4 x | 11,7 x |
| Dividendrendement | 1,7% | 2,58% | 1,24% | 2,05% | 2,57% | 3,41% | 3,14% | 3,14% |
| Marktkapitalisatie/omzet | 0,73 x | 0,55 x | 1,28 x | 0,81 x | 0,76 x | 0,73 x | 0,8 x | 0,77 x |
| Bedrijfswaarde/omzet | 0,69 x | 0,52 x | 1,17 x | 0,74 x | 0,76 x | 0,73 x | 0,74 x | 0,71 x |
| Bedrijfswaarde/EBITDA | 4,45 x | 3,84 x | 6,86 x | 4,04 x | 6,17 x | 7,33 x | 5,65 x | 5,13 x |
| Bedrijfswaarde/FCF | 8,98 x | 43,2 x | 9,71 x | 39,7 x | -14,9 x | 18,3 x | 24,6 x | 17,3 x |
| FCF Yield | 11,1% | 2,31% | 10,3% | 2,52% | -6,71% | 5,47% | 4,07% | 5,77% |
| Price to Book | 0,96 x | 0,69 x | 1,31 x | 0,92 x | 0,88 x | 0,77 x | 0,93 x | 0,84 x |
| Aantal aandelen (in duizenden) | 218.499 | 218.560 | 218.737 | 215.793 | 211.279 | 211.315 | - | - |
| Referentieprijs 2 | 1.120 | 814,0 | 1.769 | 1.364 | 1.399 | 1.515 | 1.515 | 1.515 |
| Datum van publicatie | 26-04-19 | 28-04-20 | 28-04-21 | 27-04-22 | 26-04-23 | 25-04-24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 337.499 | 321.966 | 301.961 | 361.730 | 388.614 | 382.279 | 400.931 | 418.130 |
| EBITDA 1 | 51.968 | 43.500 | 51.608 | 65.901 | 47.561 | 40.468 | 52.699 | 58.047 |
| Bedrijfsresultaat (EBIT) 1 | 33.147 | 26.104 | 33.408 | 44.432 | 27.179 | 20.500 | 27.186 | 32.562 |
| Operationele Marge | 9,82% | 8,11% | 11,06% | 12,28% | 6,99% | 5,36% | 6,78% | 7,79% |
| Resultaat voor belastingen (EBT) 1 | 27.044 | 27.480 | 38.158 | 46.226 | 14.467 | 43.849 | 32.257 | 37.190 |
| Nettowinst (verlies) 1 | 18.458 | 20.201 | 27.716 | 33.413 | 10.569 | 31.101 | 22.040 | 27.044 |
| Nettomarge | 5,47% | 6,27% | 9,18% | 9,24% | 2,72% | 8,14% | 5,5% | 6,47% |
| WPA 2 | 84,06 | 92,44 | 126,7 | 153,2 | 49,94 | 147,2 | 104,9 | 129,8 |
| Free Cash Flow 1 | 25.753 | 3.860 | 36.435 | 6.704 | -19.687 | 15.278 | 12.096 | 17.157 |
| FCF-marge | 7,63% | 1,2% | 12,07% | 1,85% | -5,07% | 4% | 3,02% | 4,1% |
| Kasstroomconversie (ebitda) | 49,56% | 8,87% | 70,6% | 10,17% | - | 71,52% | 22,95% | 29,56% |
| Kasstroomconversie (nettowinst) | 139,52% | 19,11% | 131,46% | 20,06% | - | 49,12% | 54,88% | 63,44% |
| Dividend per aandeel 2 | 19,00 | 21,00 | 22,00 | 28,00 | 36,00 | 45,00 | 47,50 | 47,62 |
| Datum van publicatie | 26-04-19 | 28-04-20 | 28-04-21 | 27-04-22 | 26-04-23 | 25-04-24 | - | - |
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 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 163.358 | 158.608 | 137.415 | 164.546 | 91.904 | 179.075 | 89.681 | 92.974 | 182.655 | 97.576 | 99.841 | 197.417 | 96.788 | 94.409 | 191.197 | 91.927 | 93.515 | 185.442 | 98.364 | 98.473 | 196.837 | 99.100 | 101.867 | 102.367 | 100.200 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 15.020 | 11.084 | 9.913 | 23.495 | 11.086 | 24.951 | 11.454 | 8.027 | 19.481 | 10.726 | 9.458 | 20.184 | 7.651 | -656 | 6.995 | 6.114 | 3.347 | 9.461 | 6.525 | 4.514 | 11.039 | 6.533 | 6.733 | 7.367 | 7.000 |
| Operationele Marge | 9,19% | 6,99% | 7,21% | 14,28% | 12,06% | 13,93% | 12,77% | 8,63% | 10,67% | 10,99% | 9,47% | 10,22% | 7,9% | -0,69% | 3,66% | 6,65% | 3,58% | 5,1% | 6,63% | 4,58% | 5,61% | 6,59% | 6,61% | 7,2% | 6,99% |
| Resultaat voor belastingen (EBT) 1 | 15.803 | - | 10.941 | 27.217 | 11.292 | 25.901 | 12.395 | - | 20.325 | 12.141 | - | 24.005 | 1.137 | - | - | 7.951 | 7.036 | 14.987 | 13.729 | 15.133 | - | 7.500 | 8.000 | 9.000 | 9.500 |
| Nettowinst (verlies) | 11.550 | 8.651 | 8.182 | 19.534 | 8.343 | 18.394 | 8.970 | 6.049 | 15.019 | 8.706 | 8.713 | 17.419 | 864 | -7.714 | -6.850 | 5.836 | 4.523 | 10.359 | 10.549 | 10.193 | 20.742 | 5.600 | 5.900 | 6.400 | 7.000 |
| Nettomarge | 7,07% | 5,45% | 5,95% | 11,87% | 9,08% | 10,27% | 10% | 6,51% | 8,22% | 8,92% | 8,73% | 8,82% | 0,89% | -8,17% | -3,58% | 6,35% | 4,84% | 5,59% | 10,72% | 10,35% | 10,54% | 5,65% | 5,79% | 6,25% | 6,99% |
| WPA 2 | 52,85 | - | 37,42 | - | 38,14 | 84,09 | 41,00 | 28,13 | - | 40,98 | 41,21 | 82,19 | 4,160 | -36,41 | - | 27,62 | 21,41 | 49,03 | 49,92 | 48,24 | - | 23,65 | 22,91 | 25,13 | 17,74 |
| Dividend per aandeel | 11,00 | - | 11,00 | - | - | 13,00 | - | - | - | - | - | 18,00 | - | - | - | - | - | 20,00 | - | - | - | - | - | - | - |
| Datum van publicatie | 31-10-19 | 28-04-20 | 30-10-20 | 28-04-21 | 29-10-21 | 29-10-21 | 31-01-22 | 27-04-22 | 27-04-22 | 28-07-22 | 31-10-22 | 31-10-22 | 31-01-23 | 26-04-23 | 26-04-23 | 27-07-23 | 27-10-23 | 27-10-23 | 31-01-24 | 25-04-24 | 25-04-24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 13.409 | 11.069 | 33.010 | 28.311 | 2.122 | 23.689 | 22.600 | 22.629 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 25.753 | 3.860 | 36.435 | 6.704 | -19.687 | 15.278 | 12.096 | 17.157 |
| ROE (netto-inkomsten/eigen vermogen) | 7,2% | 7,9% | 10% | 10,9% | 3,2% | 8,9% | 6,87% | 7,75% |
| ROA (netto-inkomsten/totale activa) | 8,36% | 6,93% | 9,06% | 10,6% | 6,23% | 5,1% | 4,57% | 5,17% |
| Totale activa 1 | 220.784 | 291.682 | 306.043 | 315.258 | 169.601 | 609.815 | 482.627 | 523.434 |
| Nettoactief per aandeel 2 | 1.172 | 1.177 | 1.350 | 1.487 | 1.592 | 1.715 | 1.632 | 1.810 |
| Cashflow per aandeel 2 | 170,0 | 172,0 | 210,0 | 252,0 | 146,0 | 242,0 | 217,0 | 279,0 |
| Capex 1 | 14.640 | 29.088 | 19.645 | 22.902 | 34.045 | 32.135 | 33.380 | 32.880 |
| Capex/omzet | 4,34% | 9,03% | 6,51% | 6,33% | 8,76% | 8,41% | 8,33% | 7,86% |
| Datum van publicatie | 26-04-19 | 28-04-20 | 28-04-21 | 27-04-22 | 26-04-23 | 25-04-24 | - | - |
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
9
Laatste slotkoers
1.515
JPY
Gemiddelde koersdoel
1.482
JPY
Spread / Gemiddelde doel
-2,16%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +15,60% | 2,08 mld. | |
| +2,56% | 101 mld. | |
| -1,20% | 65,99 mld. | |
| +47,62% | 41,98 mld. | |
| +15,99% | 38,65 mld. | |
| +4,25% | 32,16 mld. | |
| +8,78% | 19,21 mld. | |
| +12,32% | 16,76 mld. | |
| +17,69% | 15,07 mld. | |
| +8,31% | 14,82 mld. |
- Beurs
- Aandelen
- Koers 4205
- Financiën Zeon Corporation
