SMC CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 78.810 JPY | +1,30% |
|
-3,77% | +4,03% |
| 15/05 | SMC's winst 21% lager in boekjaar 2023 | MT |
| 14/05 | Smc Corporation verwacht dividend uit te keren aan het eind van het boekjaar dat eindigt op 31 maart 2025 | CI |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 2.791.616 | 3.043.226 | 4.249.298 | 4.498.029 | 4.504.091 | 5.057.963 | - | - |
| Bedrijfswaarde 1 | 2.247.268 | 2.535.133 | 3.619.539 | 3.812.519 | 3.892.781 | 5.444.322 | 4.456.513 | 4.421.955 |
| K/w-verhouding | 21,4 x | 27,6 x | 35,1 x | 23,5 x | 20,3 x | 30,7 x | 26,1 x | 22,2 x |
| Dividendrendement | 0,96% | 0,87% | 0,78% | 1,09% | 1,29% | 1,12% | 1,29% | 1,42% |
| Marktkapitalisatie/omzet | 4,84 x | 5,79 x | 7,7 x | 6,18 x | 5,46 x | 7,01 x | 5,98 x | 5,42 x |
| Bedrijfswaarde/omzet | 3,9 x | 4,82 x | 6,56 x | 5,24 x | 4,72 x | 7,01 x | 5,27 x | 4,74 x |
| Bedrijfswaarde/EBITDA | 11,4 x | 15,6 x | 21,1 x | 15,3 x | 13,7 x | 23,7 x | 15,8 x | 13,4 x |
| Bedrijfswaarde/FCF | 134 x | 25,4 x | 18,7 x | 95,6 x | 268 x | 32,2 x | 34,6 x | 31 x |
| FCF Yield | 0,75% | 3,93% | 5,36% | 1,05% | 0,37% | 3,1% | 2,89% | 3,23% |
| Price to Book | 2,25 x | 2,43 x | 3,09 x | 2,89 x | 2,65 x | 2,89 x | 2,64 x | 2,46 x |
| Aantal aandelen (in duizenden) | 67.219 | 66.519 | 66.075 | 65.340 | 64.501 | 64.179 | - | - |
| Referentieprijs 2 | 41.530 | 45.750 | 64.310 | 68.840 | 69.830 | 78.810 | 78.810 | 78.810 |
| Datum van publicatie | 15/05/19 | 15/05/20 | 14/05/21 | 13/05/22 | 15/05/23 | 14/05/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 576.948 | 526.000 | 552.100 | 727.397 | 824.772 | 776.873 | 845.994 | 933.281 |
| EBITDA 1 | 196.458 | 162.923 | 171.800 | 248.414 | 283.967 | 229.581 | 281.879 | 329.436 |
| Bedrijfsresultaat (EBIT) 1 | 180.203 | 146.254 | 153.300 | 227.857 | 258.200 | 196.226 | 242.217 | 284.395 |
| Operationele Marge | 31,23% | 27,8% | 27,77% | 31,32% | 31,31% | 25,26% | 28,63% | 30,47% |
| Resultaat voor belastingen (EBT) 1 | 197.081 | 158.133 | 172.482 | 272.851 | 308.777 | 252.653 | 270.400 | 318.682 |
| Nettowinst (verlies) 1 | 130.631 | 110.500 | 121.700 | 192.991 | 224.609 | 178.321 | 194.200 | 226.530 |
| Nettomarge | 22,64% | 21,01% | 22,04% | 26,53% | 27,23% | 22,95% | 22,96% | 24,27% |
| WPA 2 | 1.943 | 1.656 | 1.832 | 2.924 | 3.445 | 2.767 | 3.023 | 3.550 |
| Free Cash Flow 1 | 16.827 | 99.687 | 193.913 | 39.878 | 14.531 | 137.733 | 128.650 | 142.653 |
| FCF-marge | 2,92% | 18,95% | 35,12% | 5,48% | 1,76% | 17,75% | 15,21% | 15,29% |
| Kasstroomconversie (ebitda) | 8,57% | 61,19% | 112,87% | 16,05% | 5,12% | 57,12% | 45,64% | 43,3% |
| Kasstroomconversie (nettowinst) | 12,88% | 90,21% | 159,34% | 20,66% | 6,47% | 77,99% | 66,25% | 62,97% |
| Dividend per aandeel 2 | 400,0 | 400,0 | 500,0 | 750,0 | 900,0 | 950,0 | 1.014 | 1.121 |
| Datum van publicatie | 15/05/19 | 15/05/20 | 14/05/21 | 13/05/22 | 15/05/23 | 14/05/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2020 S2 | 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 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 264.470 | 261.530 | 251.993 | 175.917 | 358.691 | 183.747 | 184.959 | 211.359 | 210.170 | 421.529 | 205.946 | 197.297 | - | 198.970 | 194.581 | 393.551 | 189.068 | 194.254 | - | 194.000 | 204.000 | - | 219.000 | 231.000 | - | - | - |
| EBITDA | - | - | - | 65.409 | - | 62.527 | 58.116 | - | - | - | 70.788 | 67.337 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 73.472 | 72.782 | 65.045 | 60.651 | 118.035 | 57.168 | 52.654 | 67.975 | 65.674 | 133.649 | 64.162 | 60.389 | - | 56.105 | 49.019 | 105.124 | 50.067 | 41.035 | - | 46.000 | 62.000 | - | 69.000 | 72.000 | - | - | - |
| Operationele Marge | 27,78% | 27,83% | 25,81% | 34,48% | 32,91% | 31,11% | 28,47% | 32,16% | 31,25% | 31,71% | 31,15% | 30,61% | - | 28,2% | 25,19% | 26,71% | 26,48% | 21,12% | - | 23,71% | 30,39% | - | 31,51% | 31,17% | - | - | - |
| Resultaat voor belastingen (EBT) 1 | 72.925 | - | 67.843 | 64.415 | 125.826 | 69.774 | 77.251 | 106.182 | 77.316 | 183.498 | 53.524 | 71.755 | - | 74.907 | 60.315 | 135.222 | 51.409 | 66.022 | - | 55.150 | 65.900 | - | 72.400 | 80.150 | - | - | - |
| Nettowinst (verlies) 1 | 53.603 | - | 46.281 | 44.306 | 90.269 | 48.750 | 53.972 | 75.403 | 57.651 | 133.054 | 40.712 | 50.843 | - | 52.148 | 42.587 | 94.735 | 42.569 | 41.017 | - | 38.000 | 50.000 | - | 53.000 | 56.300 | - | - | - |
| Nettomarge | 20,27% | - | 18,37% | 25,19% | 25,17% | 26,53% | 29,18% | 35,68% | 27,43% | 31,56% | 19,77% | 25,77% | - | 26,21% | 21,89% | 24,07% | 22,52% | 21,12% | - | 19,59% | 24,51% | - | 24,2% | 24,37% | - | - | - |
| WPA 2 | 801,2 | - | 695,8 | 670,5 | 1.366 | 737,8 | 819,8 | 1.154 | 882,3 | 2.036 | 624,0 | 784,2 | - | 808,5 | 660,3 | 1.469 | 560,2 | 637,9 | - | 632,6 | 689,9 | - | 806,5 | 884,7 | - | - | - |
| Dividend per aandeel | 200,0 | - | 200,0 | 300,0 | 300,0 | - | 450,0 | - | 450,0 | 450,0 | - | 450,0 | 450,0 | - | 450,0 | 450,0 | - | - | 500,0 | - | - | 500,0 | - | - | 550,0 | 550,0 | 650,0 |
| Datum van publicatie | 12/11/19 | 15/05/20 | 13/11/20 | 12/11/21 | 12/11/21 | 14/02/22 | 13/05/22 | 10/08/22 | 14/11/22 | 14/11/22 | 14/02/23 | 15/05/23 | 15/05/23 | 9/08/23 | 14/11/23 | 14/11/23 | 13/02/24 | 14/05/24 | 14/05/24 | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 544.348 | 508.093 | 629.759 | 685.510 | 611.310 | 619.715 | 601.450 | 636.009 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 16.827 | 99.687 | 193.913 | 39.878 | 14.531 | 137.733 | 128.650 | 142.653 |
| ROE (netto-inkomsten/eigen vermogen) | 10,9% | 8,9% | 9,3% | 13,2% | 13,8% | 10% | 10,2% | 11,4% |
| ROA (netto-inkomsten/totale activa) | 14,4% | 11,4% | 11,7% | 16,5% | 16,5% | 12,5% | 9,2% | 10,2% |
| Totale activa 1 | 906.303 | 969.306 | 1.037.762 | 1.169.982 | 1.357.245 | 1.428.831 | 2.110.872 | 2.212.478 |
| Nettoactief per aandeel 2 | 18.447 | 18.795 | 20.835 | 23.808 | 26.332 | 29.339 | 29.819 | 32.015 |
| Cashflow per aandeel 2 | 2.185 | 1.906 | 2.112 | 3.235 | 3.840 | 3.284 | 3.633 | 4.205 |
| Capex 1 | 31.900 | 38.370 | 27.400 | 77.588 | 81.592 | 96.289 | 118.558 | 97.745 |
| Capex/omzet | 5,53% | 7,29% | 4,96% | 10,67% | 9,89% | 12,41% | 14,01% | 10,47% |
| Datum van publicatie | 15/05/19 | 15/05/20 | 14/05/21 | 13/05/22 | 15/05/23 | 14/05/24 | - | - |
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
Kopen
Aantal analisten
11
Laatste slotkoers
78.810
JPY
Gemiddelde koersdoel
95.136
JPY
Spread / Gemiddelde doel
+20,72%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +4,03% | 32,17 mld. | |
| +23,06% | 8,51 mld. | |
| +9,06% | 7,82 mld. | |
| +25,00% | 5,67 mld. | |
| +18,74% | 3,87 mld. | |
| -10,27% | 3,86 mld. | |
| +11,79% | 3,7 mld. | |
| +13,15% | 3,33 mld. | |
| -6,75% | 2,81 mld. | |
| -28,66% | 2,35 mld. |
- Beurs
- Aandelen
- Koers 6273
- Financiën SMC Corporation
