ZOZO, INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.400 JPY | +1,28% |
|
+2,60% | +7,09% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 636.846 | 442.983 | 998.541 | 984.878 | 904.068 | 1.009.633 | - | - |
| Bedrijfswaarde 1 | 615.286 | 431.381 | 956.893 | 939.558 | 850.342 | 947.447 | 934.389 | 919.239 |
| K/w-verhouding | 40 x | 23,6 x | 32,3 x | 28,6 x | 22,9 x | 23,9 x | 22,4 x | 20,6 x |
| Dividendrendement | 1,15% | 2,07% | 1,25% | 1,77% | 2,16% | 2,88% | 3,01% | 3,24% |
| Marktkapitalisatie/omzet | 5,38 x | 3,53 x | 6,77 x | 5,93 x | 4,93 x | 5,06 x | 4,71 x | 4,41 x |
| Bedrijfswaarde/omzet | 5,2 x | 3,44 x | 6,49 x | 5,65 x | 4,64 x | 4,75 x | 4,35 x | 4,01 x |
| Bedrijfswaarde/EBITDA | 22,2 x | 14,2 x | 20,5 x | 18,1 x | 14,4 x | 14,8 x | 13,7 x | 12,5 x |
| Bedrijfswaarde/FCF | 70,9 x | 22,9 x | 23 x | 24,3 x | 31 x | 24,1 x | 21,4 x | 19,1 x |
| FCF Yield | 1,41% | 4,36% | 4,34% | 4,12% | 3,22% | 4,15% | 4,66% | 5,23% |
| Price to Book | 28,2 x | 12,8 x | 18 x | 17,9 x | 11,8 x | 11,5 x | 9,58 x | 8,81 x |
| Aantal aandelen (in duizenden) | 305.295 | 305.295 | 305.364 | 299.811 | 299.857 | 296.951 | - | - |
| Referentieprijs 2 | 2.086 | 1.451 | 3.270 | 3.285 | 3.015 | 3.400 | 3.400 | 3.400 |
| Datum van publicatie | 25-04-19 | 28-04-20 | 27-04-21 | 27-04-22 | 27-04-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 118.405 | 125.517 | 147.402 | 166.199 | 183.423 | 199.348 | 214.584 | 229.063 |
| EBITDA 1 | 27.665 | 30.377 | 46.570 | 52.037 | 58.931 | 63.949 | 68.415 | 73.444 |
| Bedrijfsresultaat (EBIT) 1 | 25.654 | 27.888 | 44.144 | 49.656 | 56.421 | 60.221 | 64.491 | 69.749 |
| Operationele Marge | 21,67% | 22,22% | 29,95% | 29,88% | 30,76% | 30,21% | 30,05% | 30,45% |
| Resultaat voor belastingen (EBT) 1 | 22.501 | 26.113 | 43.665 | 49.286 | 56.641 | 60.455 | 64.568 | 69.831 |
| Nettowinst (verlies) 1 | 15.985 | 18.804 | 30.932 | 34.492 | 39.526 | 42.323 | 45.150 | 48.783 |
| Nettomarge | 13,5% | 14,98% | 20,98% | 20,75% | 21,55% | 21,23% | 21,04% | 21,3% |
| WPA 2 | 52,20 | 61,60 | 101,3 | 115,0 | 131,8 | 142,0 | 152,1 | 164,7 |
| Free Cash Flow 1 | 8.682 | 18.802 | 41.566 | 38.673 | 27.401 | 39.315 | 43.585 | 48.106 |
| FCF-marge | 7,33% | 14,98% | 28,2% | 23,27% | 14,94% | 19,72% | 20,31% | 21% |
| Kasstroomconversie (ebitda) | 31,38% | 61,9% | 89,25% | 74,32% | 46,5% | 61,48% | 63,71% | 65,5% |
| Kasstroomconversie (nettowinst) | 54,31% | 99,99% | 134,38% | 112,12% | 69,32% | 92,89% | 96,53% | 98,61% |
| Dividend per aandeel 2 | 24,00 | 30,00 | 41,00 | 58,00 | 65,00 | 97,85 | 102,2 | 110,1 |
| Datum van publicatie | 25-04-19 | 28-04-20 | 27-04-21 | 27-04-22 | 27-04-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: März | 2020 S1 | 2020 S2 | 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 | 57.242 | 68.275 | 66.492 | 37.346 | 76.212 | 47.566 | 42.421 | 42.590 | 41.177 | 83.767 | 52.700 | 46.956 | 45.871 | 44.346 | 90.217 | 57.351 | 51.113 | 50.600 | 48.900 | 62.100 | 56.300 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 13.254 | 14.634 | 19.905 | 11.200 | 23.791 | 14.988 | 10.877 | 14.312 | 12.898 | 27.210 | 17.425 | 11.786 | 15.862 | 13.069 | 28.931 | 16.767 | 13.888 | 16.000 | 14.000 | 19.400 | 16.100 |
| Operationele Marge | 23,15% | 21,43% | 29,94% | 29,99% | 31,22% | 31,51% | 25,64% | 33,6% | 31,32% | 32,48% | 33,06% | 25,1% | 34,58% | 29,47% | 32,07% | 29,24% | 27,17% | 31,62% | 28,63% | 31,24% | 28,6% |
| Resultaat voor belastingen (EBT) 1 | 11.351 | - | 19.955 | 11.222 | 23.754 | 14.751 | 10.781 | 14.293 | 13.113 | 27.406 | 17.407 | 11.828 | 15.943 | 13.160 | 29.103 | 17.514 | 13.919 | 16.000 | 14.000 | 19.400 | 16.100 |
| Nettowinst (verlies) 1 | 7.919 | - | 13.943 | 7.810 | 16.541 | 10.112 | 7.839 | 9.960 | 9.107 | 19.067 | 12.146 | 8.313 | 11.204 | 9.110 | 20.314 | 12.156 | 9.680 | 11.200 | 9.800 | 13.600 | 11.200 |
| Nettomarge | 13,83% | - | 20,97% | 20,91% | 21,7% | 21,26% | 18,48% | 23,39% | 22,12% | 22,76% | 23,05% | 17,7% | 24,43% | 20,54% | 22,52% | 21,2% | 18,94% | 22,13% | 20,04% | 21,9% | 19,89% |
| WPA 2 | 25,94 | - | 45,67 | 26,23 | 55,14 | 33,73 | 26,15 | 33,23 | 30,37 | 63,60 | 40,50 | 27,73 | 37,36 | 30,37 | 67,73 | 40,58 | 33,71 | - | - | - | - |
| Dividend per aandeel 2 | 12,00 | - | 15,00 | - | 22,00 | - | - | - | - | 24,00 | - | - | - | - | 49,00 | - | 51,00 | - | 51,00 | - | 57,00 |
| Datum van publicatie | 31-10-19 | 28-04-20 | 29-10-20 | 28-10-21 | 28-10-21 | 28-01-22 | 27-04-22 | 29-07-22 | 28-10-22 | 28-10-22 | 31-01-23 | 27-04-23 | 31-07-23 | 31-10-23 | 31-10-23 | 31-01-24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 21.560 | 11.602 | 41.648 | 45.320 | 53.726 | 62.186 | 75.245 | 90.394 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 8.682 | 18.802 | 41.566 | 38.673 | 27.401 | 39.315 | 43.585 | 48.106 |
| ROE (netto-inkomsten/eigen vermogen) | 50,5% | 65,9% | 68,8% | 62,5% | 60,1% | 51,9% | 50,5% | 48,6% |
| ROA (netto-inkomsten/totale activa) | 34,4% | 31,9% | 40,4% | 39,3% | 40,1% | 30,7% | 28,1% | 25,8% |
| Totale activa 1 | 46.518 | 58.889 | 76.602 | 87.847 | 98.619 | 138.083 | 160.711 | 189.007 |
| Nettoactief per aandeel 2 | 73,90 | 113,0 | 182,0 | 183,0 | 255,0 | 296,0 | 355,0 | 386,0 |
| Cashflow per aandeel 2 | 57,20 | 68,30 | 108,0 | 122,0 | 139,0 | 167,0 | 174,0 | 187,0 |
| Capex 1 | 3.634 | 5.170 | 3.224 | 1.222 | 9.271 | 8.267 | 4.200 | 3.986 |
| Capex/omzet | 3,07% | 4,12% | 2,19% | 0,74% | 5,05% | 4,15% | 1,96% | 1,74% |
| Datum van publicatie | 25-04-19 | 28-04-20 | 27-04-21 | 27-04-22 | 27-04-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B-
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
15
Laatste slotkoers
3.400
JPY
Gemiddelde koersdoel
3.507
JPY
Spread / Gemiddelde doel
+3,15%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +7,09% | 6,41 mld. | |
| +5,02% | 46,43 mld. | |
| +41,51% | 41,08 mld. | |
| -0,17% | 8,67 mld. | |
| -16,80% | 7,91 mld. | |
| +15,78% | 5,63 mld. | |
| -15,71% | 6,26 mld. | |
| +1,81% | 6,07 mld. | |
| -53,44% | 3,6 mld. | |
| -2,07% | 3,58 mld. |
- Beurs
- Aandelen
- Koers 3092
- Financiën ZOZO, Inc.
