ADTEC PLASMA TECHNOLOGY CO., LTD. Toevoegen aan een lijst
Financiën Adtec Plasma Technology Co., Ltd.
Aandelen
6668
JP3122010006
Halfgeleidermateriaal & testen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.298 JPY | -0,31% |
|
-0,23% | -29,11% |
Totale waarde
| Fiscaal tijdperk: Augustus | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 5.760 | 9.829 | 14.430 | 14.871 | 14.411 | 11.141 | - | - |
| Bedrijfswaarde 1 | 6.757 | 11.333 | 15.836 | 19.995 | 23.097 | 11.141 | 11.141 | 11.141 |
| K/w-verhouding | 16,4 x | 15,1 x | 16,5 x | 6,84 x | 8,58 x | 7,04 x | 5,74 x | 5 x |
| Dividendrendement | 1,19% | 0,87% | 0,71% | 0,81% | 1,19% | 1,54% | 1,85% | 2,16% |
| Marktkapitalisatie/omzet | 0,95 x | 1,38 x | 1,8 x | 1,21 x | 1,15 x | 0,96 x | 0,84 x | 0,75 x |
| Bedrijfswaarde/omzet | 0,95 x | 1,38 x | 1,8 x | 1,21 x | 1,15 x | 0,96 x | 0,84 x | 0,75 x |
| Bedrijfswaarde/EBITDA | 8,1 x | 9,55 x | 11,1 x | 4,94 x | 5,62 x | 4,38 x | 3,7 x | 3,28 x |
| Bedrijfswaarde/FCF | - | -21,7 x | -35,1 x | -4,52 x | -4,19 x | 9,08 x | 7,79 x | 7,25 x |
| FCF Yield | - | -4,61% | -2,85% | -22,1% | -23,8% | 11% | 12,8% | 13,8% |
| Price to Book | 1,06 x | 1,64 x | 2,11 x | 1,63 x | 1,33 x | 0,91 x | 0,79 x | 0,7 x |
| Aantal aandelen (in duizenden) | 8.584 | 8.584 | 8.584 | 8.576 | 8.583 | 8.583 | - | - |
| Referentieprijs 2 | 671,0 | 1.145 | 1.681 | 1.734 | 1.679 | 1.298 | 1.298 | 1.298 |
| Datum van publicatie | 11/10/19 | 14/10/20 | 13/10/21 | 14/10/22 | 13/10/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Augustus | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 6.055 | 7.136 | 8.003 | 12.337 | 12.498 | 11.600 | 13.200 | 14.800 |
| EBITDA 1 | 711,3 | 1.030 | 1.304 | 3.008 | 2.564 | 2.545 | 3.012 | 3.397 |
| Bedrijfsresultaat (EBIT) 1 | 569 | 874 | 1.102 | 2.735 | 2.247 | 2.100 | 2.600 | 3.000 |
| Operationele Marge | 9,4% | 12,25% | 13,77% | 22,17% | 17,98% | 18,1% | 19,7% | 20,27% |
| Resultaat voor belastingen (EBT) | 515 | 886 | 1.159 | 3.051 | 2.293 | - | - | - |
| Nettowinst (verlies) 1 | 352 | 648 | 875 | 2.174 | 1.678 | 1.582 | 1.942 | 2.229 |
| Nettomarge | 5,81% | 9,08% | 10,93% | 17,62% | 13,43% | 13,64% | 14,71% | 15,06% |
| WPA 2 | 41,01 | 75,60 | 102,0 | 253,6 | 195,7 | 184,3 | 226,2 | 259,7 |
| Free Cash Flow 1 | - | -453 | -411,6 | -3.293 | -3.436 | 1.227 | 1.430 | 1.536 |
| FCF-marge | - | -6,35% | -5,14% | -26,69% | -27,49% | 10,58% | 10,83% | 10,38% |
| Kasstroomconversie (ebitda) | - | - | - | - | - | 48,21% | 47,48% | 45,22% |
| Kasstroomconversie (nettowinst) | - | - | - | - | - | 77,56% | 73,64% | 68,91% |
| Dividend per aandeel 2 | 8,000 | 10,00 | 12,00 | 14,00 | 20,00 | 20,00 | 24,00 | 28,00 |
| Datum van publicatie | 11/10/19 | 14/10/20 | 13/10/21 | 14/10/22 | 13/10/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Augustus | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q1 | 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 S1 | 2025 Q3 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.437 | 3.699 | 3.623 | 4.380 | 2.887 | 2.922 | 5.809 | 3.114 | 3.414 | 6.528 | 3.036 | 2.831 | 5.867 | 3.518 | 3.113 | 6.631 | 2.404 | 2.380 | 4.784 | 3.000 | 3.200 | 6.200 | 3.000 | 3.200 | 6.200 | 3.400 | 7.000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 437 | 437 | 444 | 658 | 619 | 617 | 1.236 | 756 | 743 | 1.499 | 580 | 359 | 939 | 703 | 605 | 1.308 | 174 | 185 | 359 | 600 | 750 | 1.350 | 500 | 600 | 1.100 | 700 | 1.500 |
| Operationele Marge | 12,71% | 11,81% | 12,26% | 15,02% | 21,44% | 21,12% | 21,28% | 24,28% | 21,76% | 22,96% | 19,1% | 12,68% | 16% | 19,98% | 19,43% | 19,73% | 7,24% | 7,77% | 7,5% | 20% | 23,44% | 21,77% | 16,67% | 18,75% | 17,74% | 20,59% | 21,43% |
| Resultaat voor belastingen (EBT) | 504 | - | 479 | 680 | 645 | 653 | 1.298 | 900 | 853 | 1.753 | 605 | 205 | 810 | 762 | - | - | 209 | - | 338 | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 368 | - | 355 | 520 | 463 | 482 | 945 | 621 | 608 | 1.229 | 470 | 123 | 593 | 560 | 525 | 1.085 | 114 | 50 | 164 | 450 | 558 | 1.007 | 377 | 449 | 827 | 521 | 1.115 |
| Nettomarge | 10,71% | - | 9,8% | 11,87% | 16,04% | 16,5% | 16,27% | 19,94% | 17,81% | 18,83% | 15,48% | 4,34% | 10,11% | 15,92% | 16,86% | 16,36% | 4,74% | 2,1% | 3,43% | 15% | 17,44% | 16,24% | 12,57% | 14,03% | 13,34% | 15,32% | 15,93% |
| WPA 2 | 42,96 | - | 41,44 | 60,52 | 54,01 | 56,19 | 110,2 | 72,43 | 70,93 | 143,4 | 54,84 | 14,30 | 69,14 | 65,37 | 61,15 | 126,5 | 13,31 | 5,930 | 19,24 | 52,40 | 65,00 | 117,3 | 44,00 | 52,40 | 96,30 | 60,70 | 129,9 |
| Dividend per aandeel 2 | 4,000 | - | 5,000 | 7,000 | - | 6,000 | 6,000 | - | 8,000 | 8,000 | - | 8,000 | 8,000 | - | 12,00 | 12,00 | - | - | 10,00 | - | 10,00 | 10,00 | - | 12,00 | 12,00 | - | 12,00 |
| Datum van publicatie | 10/04/20 | 14/10/20 | 9/04/21 | 13/10/21 | 13/01/22 | 13/04/22 | 13/04/22 | 13/07/22 | 14/10/22 | 14/10/22 | 13/01/23 | 14/04/23 | 14/04/23 | 14/07/23 | 13/10/23 | 13/10/23 | 12/01/24 | 12/04/24 | 12/04/24 | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Augustus | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie | 997 | 1.504 | 1.407 | 5.124 | 8.686 | - | - | - |
| Nettokaspositie | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,402 x | 1,461 x | 1,079 x | 1,703 x | 3,388 x | - | - | - |
| Free Cash Flow 1 | - | -453 | -412 | -3.293 | -3.436 | 1.227 | 1.430 | 1.536 |
| ROE (netto-inkomsten/eigen vermogen) | 6,6% | 11,3% | 13,6% | 27,2% | 16,8% | 13,7% | 14,8% | 14,9% |
| ROA (netto-inkomsten/totale activa) | 5,29% | 8,4% | 9,54% | 18,1% | 9,54% | - | - | - |
| Totale activa 1 | 6.657 | 7.717 | 9.171 | 12.023 | 17.593 | - | - | - |
| Nettoactief per aandeel 2 | 633,0 | 700,0 | 796,0 | 1.067 | 1.266 | 1.431 | 1.633 | 1.865 |
| Cashflow per aandeel | 57,60 | 93,60 | 125,0 | 285,0 | 233,0 | - | - | - |
| Capex 1 | 292 | 387 | 197 | 1.674 | 1.884 | 749 | 852 | 955 |
| Capex/omzet | 4,82% | 5,43% | 2,46% | 13,57% | 15,07% | 6,46% | 6,45% | 6,45% |
| Datum van publicatie | 11/10/19 | 14/10/20 | 13/10/21 | 14/10/22 | 13/10/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
1
Laatste slotkoers
1.298
JPY
Gemiddelde koersdoel
2.240
JPY
Spread / Gemiddelde doel
+72,57%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -29,11% | 70,78 mln. | |
| +18,14% | 121 mld. | |
| +35,54% | 101 mld. | |
| +10,67% | 19,99 mld. | |
| +5,56% | 18,83 mld. | |
| +35,96% | 9,77 mld. | |
| +24,11% | 9,34 mld. | |
| -7,97% | 7,54 mld. | |
| -23,57% | 6,08 mld. | |
| +36,78% | 5,4 mld. |
- Beurs
- Aandelen
- Koers 6668
- Financiën Adtec Plasma Technology Co., Ltd.
