AZBIL CORPORATION Toevoegen aan een lijst
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.665 JPY | +1,39% |
|
+4,51% | -0,11% |
| 08/02 | Azbil's negenmaands winst stijgt met 82% | MT |
| 2023 | Azbil's fiscaal toerekenbare netto-inkomen voor eerste halfjaar bijna verdubbeld door stijgende netto-omzet | MT |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 370.760 | 391.156 | 664.788 | 561.475 | 482.010 | 606.184 | - | - |
| Bedrijfswaarde 1 | 298.986 | 309.781 | 569.125 | 480.067 | 410.778 | 531.849 | 524.605 | 513.837 |
| K/w-verhouding | 19,6 x | 19,9 x | 33,4 x | 27,1 x | 21,5 x | 22 x | 22,9 x | 21,1 x |
| Dividendrendement | 2,67% | 1,78% | 1,15% | 1,47% | 1,83% | 1,65% | 1,73% | 1,84% |
| Marktkapitalisatie/omzet | 1,41 x | 1,51 x | 2,69 x | 2,19 x | 1,73 x | 2,1 x | 2,09 x | 2,02 x |
| Bedrijfswaarde/omzet | 1,14 x | 1,19 x | 2,31 x | 1,87 x | 1,48 x | 1,85 x | 1,81 x | 1,72 x |
| Bedrijfswaarde/EBITDA | 9,69 x | 9,77 x | 18,8 x | 14,5 x | 11,3 x | 11,3 x | 11 x | 9,99 x |
| Bedrijfswaarde/FCF | 30,7 x | 12,5 x | 32,4 x | 78,3 x | 36,9 x | 27,6 x | 22,4 x | 19,8 x |
| FCF Yield | 3,26% | 8,03% | 3,09% | 1,28% | 2,71% | 3,62% | 4,47% | 5,04% |
| Price to Book | 2,05 x | 2,14 x | 3,35 x | 2,8 x | 2,38 x | 2,85 x | 2,69 x | 2,53 x |
| Aantal aandelen (in duizenden) | 143.206 | 139.499 | 139.515 | 137.280 | 133.521 | 131.750 | - | - |
| Referentieprijs 2 | 2.589 | 2.804 | 4.765 | 4.090 | 3.610 | 4.601 | 4.601 | 4.601 |
| Datum van publicatie | 10/05/19 | 20/05/20 | 14/05/21 | 13/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 262.054 | 259.411 | 246.821 | 256.551 | 278.406 | 288.157 | 289.974 | 299.360 |
| EBITDA 1 | 30.856 | 31.716 | 30.203 | 33.078 | 36.205 | 46.926 | 47.506 | 51.433 |
| Bedrijfsresultaat (EBIT) 1 | 26.690 | 27.255 | 25.720 | 28.231 | 31.251 | 35.360 | 36.242 | 39.183 |
| Operationele Marge | 10,18% | 10,51% | 10,42% | 11% | 11,22% | 12,27% | 12,5% | 13,09% |
| Resultaat voor belastingen (EBT) 1 | 26.442 | 28.134 | 28.009 | 30.044 | 32.118 | 38.500 | 36.700 | 39.433 |
| Nettowinst (verlies) 1 | 18.951 | 19.793 | 19.918 | 20.784 | 22.602 | 27.758 | 26.163 | 28.303 |
| Nettomarge | 7,23% | 7,63% | 8,07% | 8,1% | 8,12% | 9,63% | 9,02% | 9,45% |
| WPA 2 | 132,0 | 140,8 | 142,8 | 150,8 | 168,3 | 208,7 | 200,9 | 218,2 |
| Free Cash Flow 1 | 9.749 | 24.878 | 17.564 | 6.130 | 11.141 | 19.262 | 23.453 | 25.916 |
| FCF-marge | 3,72% | 9,59% | 7,12% | 2,39% | 4% | 6,68% | 8,09% | 8,66% |
| Kasstroomconversie (ebitda) | 31,6% | 78,44% | 58,15% | 18,53% | 30,77% | 41,05% | 49,37% | 50,39% |
| Kasstroomconversie (nettowinst) | 51,44% | 125,69% | 88,18% | 29,49% | 49,29% | 69,4% | 89,64% | 91,57% |
| Dividend per aandeel 2 | 69,00 | 50,00 | 55,00 | 60,00 | 66,00 | 75,70 | 79,60 | 84,80 |
| Datum van publicatie | 10/05/19 | 20/05/20 | 14/05/21 | 13/05/22 | 12/05/23 | - | - | - |
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 | 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 | 118.652 | 140.759 | 111.410 | 135.411 | 61.895 | 115.388 | 63.942 | 77.221 | 56.063 | 64.943 | 121.006 | 70.072 | 87.328 | 157.400 | 61.205 | 70.680 | 131.885 | 73.468 | 85.520 | 58.750 | 70.500 | 72.500 | 85.500 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 8.862 | 18.393 | 8.346 | 17.374 | 6.440 | 9.390 | 6.620 | 12.221 | 2.166 | 6.015 | 8.181 | 7.746 | 15.324 | 23.070 | 4.649 | 8.331 | 12.980 | 10.230 | 13.346 | 3.625 | 7.500 | 10.125 | 14.750 |
| Operationele Marge | 7,47% | 13,07% | 7,49% | 12,83% | 10,4% | 8,14% | 10,35% | 15,83% | 3,86% | 9,26% | 6,76% | 11,05% | 17,55% | 14,66% | 7,6% | 11,79% | 9,84% | 13,92% | 15,61% | 6,17% | 10,64% | 13,97% | 17,25% |
| Resultaat voor belastingen (EBT) 1 | 8.972 | - | 9.078 | - | 7.004 | 10.194 | 6.971 | 12.879 | 3.308 | 6.168 | 9.476 | 6.975 | 15.667 | - | 5.645 | 11.519 | 17.164 | 10.192 | 13.600 | - | - | - | - |
| Nettowinst (verlies) 1 | 5.946 | 13.847 | 6.098 | - | 4.888 | 6.917 | 5.054 | 8.813 | 2.071 | 3.979 | 6.050 | 4.489 | 12.063 | 16.552 | 3.710 | 8.227 | 11.937 | 7.234 | 9.641 | 2.500 | 5.000 | 7.500 | 11.000 |
| Nettomarge | 5,01% | 9,84% | 5,47% | - | 7,9% | 5,99% | 7,9% | 11,41% | 3,69% | 6,13% | 5% | 6,41% | 13,81% | 10,52% | 6,06% | 11,64% | 9,05% | 9,85% | 11,27% | 4,26% | 7,09% | 10,34% | 12,87% |
| WPA 2 | 41,99 | - | 43,71 | - | 35,40 | 49,98 | 36,76 | 64,05 | 15,19 | 29,58 | 44,77 | 33,55 | 90,00 | 123,5 | 27,81 | 62,08 | 89,89 | 54,89 | 73,90 | - | - | - | - |
| Dividend per aandeel 2 | 25,00 | 25,00 | 25,00 | 30,00 | 30,00 | 30,00 | - | 30,00 | - | 32,50 | 32,50 | - | 33,50 | 33,50 | - | 36,50 | 36,50 | - | 53,00 | - | 25,00 | - | 57,00 |
| Datum van publicatie | 1/11/19 | 20/05/20 | 5/11/20 | 14/05/21 | 2/11/21 | 2/11/21 | 3/02/22 | 13/05/22 | 4/08/22 | 8/11/22 | 8/11/22 | 7/02/23 | 12/05/23 | 12/05/23 | 8/08/23 | 7/11/23 | 7/11/23 | 8/02/24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 71.774 | 81.375 | 95.663 | 81.408 | 71.232 | 74.335 | 81.579 | 92.347 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 9.749 | 24.878 | 17.564 | 6.130 | 11.141 | 19.263 | 23.453 | 25.916 |
| ROE (netto-inkomsten/eigen vermogen) | 10,6% | 10,9% | 10,4% | 10,4% | 11,2% | 13,1% | 12% | 12,4% |
| ROA (netto-inkomsten/totale activa) | 9,98% | 10,1% | 9,42% | 10,5% | 11,1% | 10% | 9,47% | 9,83% |
| Totale activa 1 | 189.807 | 196.443 | 211.430 | 198.782 | 202.857 | 277.576 | 276.366 | 287.829 |
| Nettoactief per aandeel 2 | 1.265 | 1.313 | 1.421 | 1.459 | 1.518 | 1.612 | 1.709 | 1.820 |
| Cashflow per aandeel 2 | 161,0 | 173,0 | 175,0 | 186,0 | 205,0 | 259,0 | 250,0 | 276,0 |
| Capex 1 | 6.363 | 4.933 | 5.039 | 11.244 | 10.844 | 11.033 | 8.175 | 8.200 |
| Capex/omzet | 2,43% | 1,9% | 2,04% | 4,38% | 3,9% | 3,83% | 2,82% | 2,74% |
| Datum van publicatie | 10/05/19 | 20/05/20 | 14/05/21 | 13/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
6
Laatste slotkoers
4.601
JPY
Gemiddelde koersdoel
4.883
JPY
Spread / Gemiddelde doel
+6,14%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -0,11% | 3,81 mld. | |
| +8,33% | 153 mld. | |
| +26,39% | 136 mld. | |
| +38,39% | 132 mld. | |
| +18,76% | 64,4 mld. | |
| +3,04% | 39,15 mld. | |
| +103,91% | 36,57 mld. | |
| +5,39% | 32,26 mld. | |
| -12,88% | 31,19 mld. | |
| +6,80% | 27,63 mld. |
- Beurs
- Aandelen
- Koers 6845
- Financiën Azbil Corporation
