Z HOLDINGS CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 372,9 JPY | +5,01% |
|
-2,13% | -25,38% |
| 29/05 | Glass Lewis ESG Controversewaarschuwing: LY | MT |
| 15/05 | Naver zal voorlopig aandeel in exploitant van berichtenapplicatie Line niet verkopen | CI |
Totale waarde
| Fiscaal tijdperk: March | 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 | 2.797.159 | - | - |
| Bedrijfswaarde 1 | 1.046.126 | 1.863.669 | 4.505.671 | 4.558.294 | 3.056.674 | 2.907.330 | 3.210.676 | 2.918.570 |
| K/w-verhouding | 18,4 x | 20,6 x | 39,3 x | 52,6 x | 15,6 x | 25,7 x | 21,2 x | 18,6 x |
| Dividendrendement | 3,27% | 2,55% | 1,01% | 1,08% | 1,49% | 1,43% | 1,55% | 1,74% |
| Marktkapitalisatie/omzet | 1,44 x | 1,57 x | 3,47 x | 2,56 x | 1,67 x | 1,6 x | 1,42 x | 1,3 x |
| Bedrijfswaarde/omzet | 1,1 x | 1,77 x | 3,74 x | 2,91 x | 1,83 x | 1,6 x | 1,62 x | 1,36 x |
| Bedrijfswaarde/EBITDA | 5,42 x | 7,91 x | 17,1 x | 14 x | 6,6 x | 7,01 x | 7,52 x | 6,24 x |
| Bedrijfswaarde/FCF | 9,67 x | -7,17 x | 23 x | -121 x | 7,4 x | 59 x | 19,3 x | 14,7 x |
| FCF Yield | 10,3% | -13,9% | 4,34% | -0,82% | 13,5% | 1,69% | 5,19% | 6,79% |
| Price to Book | 1,68 x | 2,15 x | 1,56 x | 1,5 x | 0,96 x | 0,96 x | 0,9 x | 0,87 x |
| Aantal aandelen (in duizenden) | 5.083.758 | 4.762.452 | 7.595.050 | 7.493.129 | 7.496.584 | 7.501.097 | - | - |
| Referentieprijs 2 | 271,0 | 348,0 | 550,6 | 536,4 | 372,8 | 372,9 | 372,9 | 372,9 |
| Datum van publicatie | 25/04/19 | 30/04/20 | 28/04/21 | 28/04/22 | 28/04/23 | 8/05/24 | - | - |
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 | 1.814.663 | 1.975.960 | 2.152.621 |
| EBITDA 1 | 193.026 | 235.695 | 264.205 | 325.247 | 463.309 | 414.917 | 426.871 | 467.915 |
| Bedrijfsresultaat (EBIT) 1 | 140.528 | 152.276 | 162.125 | 189.503 | 314.533 | 208.191 | 235.520 | 268.655 |
| Operationele Marge | 14,72% | 14,46% | 13,44% | 12,09% | 18,81% | 11,47% | 11,92% | 12,48% |
| Resultaat voor belastingen (EBT) 1 | 123.370 | 135.676 | 142.615 | 158.542 | 235.219 | 181.621 | 218.629 | 255.978 |
| Nettowinst (verlies) 1 | 78.677 | 81.675 | 70.145 | 77.316 | 178.868 | 113.199 | 129.088 | 151.372 |
| Nettomarge | 8,24% | 7,76% | 5,82% | 4,93% | 10,7% | 6,24% | 6,53% | 7,03% |
| WPA 2 | 14,74 | 16,88 | 14,02 | 10,20 | 23,87 | 15,10 | 17,59 | 20,03 |
| Free Cash Flow 1 | 108.186 | -259.756 | 195.572 | -37.585 | 412.837 | 52.317 | 166.500 | 198.242 |
| FCF-marge | 11,33% | -24,67% | 16,22% | -2,4% | 24,69% | 2,87% | 8,43% | 9,21% |
| Kasstroomconversie (ebitda) | 56,05% | - | 74,02% | - | 89,11% | 13,49% | 39% | 42,37% |
| Kasstroomconversie (nettowinst) | 137,51% | - | 278,81% | - | 230,81% | 39,41% | 128,98% | 130,96% |
| Dividend per aandeel 2 | 8,860 | 8,860 | 5,560 | 5,810 | 5,560 | 5,560 | 5,789 | 6,477 |
| Datum van publicatie | 25/04/19 | 30/04/20 | 28/04/21 | 28/04/22 | 28/04/23 | 8/05/24 | - | - |
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 | 467.823 | 457.636 | 468.230 | 508.715 | 483.579 |
| EBITDA 1 | - | - | 100.834 | - | 94.427 | 48.241 | 86.520 | 80.676 | - | 93.566 | 72.558 | - | 99.993 | 102.077 | - | 109.846 | 101.762 | 105.792 | 105.092 | 123.512 | 77.058 |
| 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 | 33.911 | 63.163 | 62.432 | 70.204 | 49.999 |
| 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% | 7,25% | 13,8% | 13,33% | 13,8% | 10,34% |
| 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 | 11.442 | 63.615 | 57.193 | 61.981 | 39.298 |
| 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 | -9.249 | 35.334 | 44.784 | 33.552 | 11.917 |
| 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% | -1,98% | 7,72% | 9,56% | 6,6% | 2,46% |
| 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 | -1,230 | 4,905 | 6,198 | 4,537 | 1,496 |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | 5,560 | 5,560 | - | - | - | - | 5,560 | - | - | - | 6,780 |
| Datum van publicatie | 1/11/19 | 30/10/20 | 2/11/21 | 2/11/21 | 2/02/22 | 28/04/22 | 3/08/22 | 2/11/22 | 2/11/22 | 2/02/23 | 28/04/23 | 28/04/23 | 3/08/23 | 7/11/23 | 7/11/23 | 6/02/24 | 8/05/24 | - | - | - | - |
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 | 413.517 | 121.412 |
| Nettokaspositie 1 | 331.572 | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | - | 0,8754 x | 1,226 x | 1,657 x | 0,5654 x | 0,7475 x | 0,9687 x | 0,2595 x |
| Free Cash Flow 1 | 108.186 | -259.756 | 195.572 | -37.585 | 412.837 | 52.317 | 166.500 | 198.242 |
| ROE (netto-inkomsten/eigen vermogen) | 8,6% | 10,3% | 4,1% | 2,9% | 6,4% | 3,8% | 4,23% | 4,93% |
| ROA (netto-inkomsten/totale activa) | 4,99% | 4,26% | 2,68% | 2,3% | 3% | 2,06% | 1,63% | 1,8% |
| Totale activa 1 | 1.577.186 | 1.915.370 | 2.614.317 | 3.366.644 | 5.969.051 | 5.494.964 | 7.905.930 | 8.432.976 |
| Nettoactief per aandeel 2 | 161,0 | 162,0 | 353,0 | 358,0 | 389,0 | 405,0 | 413,0 | 427,0 |
| Cashflow per aandeel 2 | 24,60 | 34,10 | 34,40 | 28,10 | 43,70 | 36,80 | -34,10 | 55,10 |
| Capex 1 | 41.771 | 85.126 | 70.741 | 272.633 | 148.986 | 140.558 | 147.898 | 159.507 |
| Capex/omzet | 4,38% | 8,08% | 5,87% | 17,39% | 8,91% | 7,7% | 7,48% | 7,41% |
| Datum van publicatie | 25/04/19 | 30/04/20 | 28/04/21 | 28/04/22 | 28/04/23 | 8/05/24 | - | - |
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
Accumuleren
Aantal analisten
14
Laatste slotkoers
372,9
JPY
Gemiddelde koersdoel
489,3
JPY
Spread / Gemiddelde doel
+31,21%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -25,38% | 17,79 mld. | |
| +23,49% | 2.140 mld. | |
| -18,37% | 34,08 mld. | |
| -.--% | 6,85 mld. | |
| -12,23% | 242 mln. | |
| +11,36% | 109 mln. | |
| -8,20% | 69,3 mln. |
- Beurs
- Aandelen
- Koers 4689
- Financiën Z Holdings Corporation
