AJINOMOTO CO., INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 5.775 JPY | +1,57% |
|
+7,50% | +6,16% |
| 27/03 | Transcript : Ajinomoto Co., Inc. - Analyst/Investor Day | |
| 26/03 | Ajinomoto Co. Verbetert StemFit iPS Cell Expansion Medium | CI |
Totale waarde
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 969.590 | 1.102.136 | 1.242.629 | 1.864.153 | 2.437.918 | 2.968.452 | - | - |
| Bedrijfswaarde 1 | 1.146.579 | 1.317.349 | 1.411.444 | 2.026.607 | 2.568.507 | 3.233.876 | 3.219.033 | 3.187.512 |
| K/w-verhouding | 33 x | 58,5 x | 20,9 x | 24,9 x | 26,2 x | 31,3 x | 27,7 x | 24,2 x |
| Dividendrendement | 1,81% | 1,59% | 1,85% | 1,5% | 1,48% | 1,28% | 1,45% | 1,63% |
| Marktkapitalisatie/omzet | 0,86 x | 1 x | 1,16 x | 1,62 x | 1,79 x | 2,06 x | 1,95 x | 1,86 x |
| Bedrijfswaarde/omzet | 1,02 x | 1,2 x | 1,32 x | 1,76 x | 1,89 x | 2,25 x | 2,12 x | 2 x |
| Bedrijfswaarde/EBITDA | 10,9 x | 8,17 x | 8,6 x | 10,9 x | 12,7 x | 14,5 x | 13,4 x | 12,2 x |
| Bedrijfswaarde/FCF | 22,8 x | 27,3 x | 14,2 x | 24,1 x | 29,3 x | 41,8 x | 33,2 x | 28,5 x |
| FCF Yield | 4,39% | 3,66% | 7,04% | 4,15% | 3,41% | 2,39% | 3,01% | 3,51% |
| Price to Book | 1,59 x | 2,04 x | 2 x | 2,71 x | 3,17 x | 3,76 x | 3,6 x | 3,38 x |
| Aantal aandelen (in duizenden) | 548.101 | 548.190 | 548.501 | 536.447 | 529.292 | 514.018 | - | - |
| Referentieprijs 2 | 1.769 | 2.010 | 2.266 | 3.475 | 4.606 | 5.775 | 5.775 | 5.775 |
| Datum van publicatie | 10/05/19 | 25/05/20 | 10/05/21 | 11/05/22 | 11/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.127.483 | 1.100.039 | 1.071.453 | 1.149.370 | 1.359.115 | 1.438.924 | 1.518.947 | 1.597.722 |
| EBITDA 1 | 105.634 | 161.222 | 164.166 | 186.165 | 202.835 | 222.893 | 241.118 | 261.886 |
| Bedrijfsresultaat (EBIT) 1 | 93.152 | 101.682 | 111.820 | 119.931 | 131.015 | 148.374 | 164.736 | 184.293 |
| Operationele Marge | 8,26% | 9,24% | 10,44% | 10,43% | 9,64% | 10,31% | 10,85% | 11,53% |
| Resultaat voor belastingen (EBT) 1 | 54.202 | 48.795 | 98.320 | 122.472 | 140.033 | 144.483 | 160.143 | 180.575 |
| Nettowinst (verlies) 1 | 29.698 | 18.837 | 59.416 | 75.725 | 94.065 | 96.529 | 106.725 | 121.530 |
| Nettomarge | 2,63% | 1,71% | 5,55% | 6,59% | 6,92% | 6,71% | 7,03% | 7,61% |
| WPA 2 | 53,62 | 34,37 | 108,4 | 139,4 | 176,0 | 184,6 | 208,2 | 238,9 |
| Free Cash Flow 1 | 50.333 | 48.205 | 99.403 | 84.009 | 87.553 | 77.277 | 97.036 | 111.888 |
| FCF-marge | 4,46% | 4,38% | 9,28% | 7,31% | 6,44% | 5,37% | 6,39% | 7% |
| Kasstroomconversie (ebitda) | 47,65% | 29,9% | 60,55% | 45,13% | 43,16% | 34,67% | 40,24% | 42,72% |
| Kasstroomconversie (nettowinst) | 169,48% | 255,91% | 167,3% | 110,94% | 93,08% | 80,06% | 90,92% | 92,07% |
| Dividend per aandeel 2 | 32,00 | 32,00 | 42,00 | 52,00 | 68,00 | 74,13 | 83,72 | 94,16 |
| Datum van publicatie | 10/05/19 | 25/05/20 | 10/05/21 | 11/05/22 | 11/05/23 | - | - | - |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 538.717 | 561.322 | 511.382 | 560.071 | 273.892 | 550.230 | 303.998 | 295.142 | 599.140 | 321.619 | 338.234 | 659.853 | 366.868 | 332.394 | 699.262 | 339.521 | 348.483 | 688.004 | 379.641 | 367.057 | 760.929 | 364.900 | 377.000 | 411.400 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 49.870 | - | 60.155 | - | 29.850 | 66.799 | 39.465 | 13.667 | - | 38.356 | 33.175 | 71.531 | 43.690 | 15.794 | - | 42.105 | 33.165 | 75.270 | 46.503 | 21.902 | - | 41.600 | 36.500 | 50.400 |
| Operationele Marge | 9,26% | - | 11,76% | - | 10,9% | 12,14% | 12,98% | 4,63% | - | 11,93% | 9,81% | 10,84% | 11,91% | 4,75% | - | 12,4% | 9,52% | 10,94% | 12,25% | 5,97% | - | 11,4% | 9,68% | 12,25% |
| Resultaat voor belastingen (EBT) 1 | 21.386 | - | 59.954 | 38.366 | 44.753 | 79.693 | 39.270 | 3.509 | 42.779 | 38.147 | 30.022 | 68.169 | 43.077 | 28.787 | - | 39.596 | 30.529 | 70.125 | 44.319 | 28.702 | 76.168 | - | - | - |
| Nettowinst (verlies) 1 | 7.088 | - | 36.661 | 22.755 | 32.086 | 54.152 | 27.387 | -5.814 | 21.573 | 27.738 | 19.287 | 47.025 | 29.397 | 17.643 | - | 27.220 | 19.237 | 46.457 | 31.145 | 16.464 | 49.888 | - | - | - |
| Nettomarge | 1,32% | - | 7,17% | 4,06% | 11,71% | 9,84% | 9,01% | -1,97% | 3,6% | 8,62% | 5,7% | 7,13% | 8,01% | 5,31% | - | 8,02% | 5,52% | 6,75% | 8,2% | 4,49% | 6,56% | - | - | - |
| WPA 2 | 12,93 | - | 66,87 | - | 58,70 | 98,93 | 50,65 | -10,16 | - | 51,71 | 35,95 | 87,66 | 54,93 | 33,38 | - | 51,77 | 37,03 | 88,80 | 59,84 | 46,90 | - | 51,20 | 45,04 | 62,17 |
| Dividend per aandeel | 16,00 | 16,00 | 16,00 | 26,00 | 24,00 | 24,00 | - | - | - | - | - | 31,00 | - | - | - | - | - | 37,00 | - | - | - | - | - | - |
| Datum van publicatie | 6/11/19 | 25/05/20 | 4/11/20 | 10/05/21 | 4/11/21 | 4/11/21 | 31/01/22 | 11/05/22 | 11/05/22 | 29/07/22 | 7/11/22 | 7/11/22 | 31/01/23 | 11/05/23 | 11/05/23 | 4/08/23 | 6/11/23 | 6/11/23 | 6/02/24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 176.989 | 215.213 | 168.815 | 162.454 | 130.589 | 265.424 | 250.581 | 219.060 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,675 x | 1,335 x | 1,028 x | 0,8726 x | 0,6438 x | 1,191 x | 1,039 x | 0,8365 x |
| Free Cash Flow 1 | 50.333 | 48.205 | 99.403 | 84.009 | 87.553 | 77.277 | 97.036 | 111.888 |
| ROE (netto-inkomsten/eigen vermogen) | 4,7% | 3,3% | 10,3% | 11,6% | 12,9% | 12,2% | 13,4% | 14,5% |
| ROA (netto-inkomsten/totale activa) | 2,11% | 3,55% | 7,06% | 8,48% | 9,43% | 6,34% | 7,21% | 7,91% |
| Totale activa 1 | 1.410.028 | 530.324 | 841.477 | 892.939 | 997.121 | 1.523.312 | 1.479.522 | 1.535.992 |
| Nettoactief per aandeel 2 | 1.114 | 983,0 | 1.131 | 1.281 | 1.452 | 1.534 | 1.605 | 1.711 |
| Cashflow per aandeel 2 | 148,0 | 147,0 | 223,0 | 261,0 | 310,0 | 324,0 | 338,0 | 368,0 |
| Capex 1 | 70.185 | 73.703 | 86.037 | 80.719 | 73.046 | 80.474 | 81.498 | 81.498 |
| Capex/omzet | 6,22% | 6,7% | 8,03% | 7,02% | 5,37% | 5,59% | 5,37% | 5,1% |
| Datum van publicatie | 10/05/19 | 25/05/20 | 10/05/21 | 11/05/22 | 11/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
13
Laatste slotkoers
5.775
JPY
Gemiddelde koersdoel
5.989
JPY
Spread / Gemiddelde doel
+3,71%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +6,16% | 18,86 mld. | |
| -4,93% | 261 mld. | |
| -2,51% | 94,98 mld. | |
| +3,19% | 46,39 mld. | |
| +8,74% | 39,99 mld. | |
| -0,65% | 39,95 mld. | |
| -0,15% | 38,02 mld. | |
| -16,78% | 30,16 mld. | |
| -6,61% | 28,72 mld. | |
| +11,32% | 24,54 mld. |
- Beurs
- Aandelen
- Koers 2802
- Financiën Ajinomoto Co., Inc.
