BANDAI NAMCO HOLDINGS INC. Toevoegen aan een lijst
Financiën BANDAI NAMCO Holdings Inc. Deutsche Boerse AG
Aandelen
N9B
JP3778630008
Speelgoed & jeugdproducten
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 17,61 EUR | +0,66% |
|
-3,48% | -1,62% |
| 10/05 | BANDAI NAMCO HOLDINGS INC. : Jefferies & Co. bevestigt koopadvies | ZM |
| 10/05 | Japanse Nikkei stijgt na winst, winsten op Wall Street | RE |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.140.714 | 1.151.322 | 1.733.874 | 2.041.609 | 1.880.154 | 1.907.861 | - | - |
| Bedrijfswaarde 1 | 926.863 | 961.466 | 1.529.548 | 1.783.254 | 1.610.698 | 1.545.139 | 1.569.532 | 1.529.653 |
| K/w-verhouding | 18 x | 20 x | 35,5 x | 22 x | 20,8 x | 18,4 x | 19,3 x | 18,1 x |
| Dividendrendement | 2,79% | 2,52% | 1,42% | 2,28% | 2,41% | 2,12% | 2,49% | 2,77% |
| Marktkapitalisatie/omzet | 1,56 x | 1,59 x | 2,34 x | 2,3 x | 1,9 x | 1,78 x | 1,75 x | 1,7 x |
| Bedrijfswaarde/omzet | 1,27 x | 1,33 x | 2,06 x | 2,01 x | 1,63 x | 1,47 x | 1,44 x | 1,36 x |
| Bedrijfswaarde/EBITDA | 8,79 x | 9,36 x | 13,7 x | 11,8 x | 11,1 x | 12 x | 9,32 x | 8,47 x |
| Bedrijfswaarde/FCF | 18,2 x | 98,9 x | 49,8 x | 19 x | 29,4 x | 38,8 x | 17,7 x | 16,5 x |
| FCF Yield | 5,48% | 1,01% | 2,01% | 5,28% | 3,4% | 2,58% | 5,65% | 6,06% |
| Price to Book | 2,66 x | 2,56 x | 3,4 x | 3,5 x | 2,88 x | 2,64 x | 2,59 x | 2,44 x |
| Aantal aandelen (in duizenden) | 659.372 | 659.028 | 659.017 | 659.151 | 660.051 | 654.386 | - | - |
| Referentieprijs 2 | 1.730 | 1.747 | 2.631 | 3.097 | 2.848 | 2.916 | 2.916 | 2.916 |
| Datum van publicatie | 9/05/19 | 20/05/20 | 11/05/21 | 11/05/22 | 10/05/23 | 9/05/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 732.347 | 723.989 | 740.903 | 889.270 | 990.089 | 1.050.210 | 1.092.903 | 1.123.857 |
| EBITDA 1 | 105.415 | 102.681 | 111.647 | 151.222 | 145.143 | 129.046 | 168.336 | 180.507 |
| Bedrijfsresultaat (EBIT) 1 | 84.045 | 78.775 | 84.654 | 125.496 | 116.472 | 90.682 | 136.128 | 146.310 |
| Operationele Marge | 11,48% | 10,88% | 11,43% | 14,11% | 11,76% | 8,63% | 12,46% | 13,02% |
| Resultaat voor belastingen (EBT) 1 | 86.838 | 78.753 | 71.940 | 130.882 | 126.215 | 146.640 | 138.313 | 147.367 |
| Nettowinst (verlies) 1 | 63.383 | 57.665 | 48.894 | 92.752 | 90.345 | 101.493 | 99.354 | 105.822 |
| Nettomarge | 8,65% | 7,96% | 6,6% | 10,43% | 9,12% | 9,66% | 9,09% | 9,42% |
| WPA 2 | 96,13 | 87,46 | 74,19 | 140,7 | 136,9 | 153,8 | 151,3 | 161,2 |
| Free Cash Flow 1 | 50.795 | 9.725 | 30.712 | 94.076 | 54.747 | 39.790 | 88.627 | 92.654 |
| FCF-marge | 6,94% | 1,34% | 4,15% | 10,58% | 5,53% | 3,79% | 8,11% | 8,24% |
| Kasstroomconversie (ebitda) | 48,19% | 9,47% | 27,51% | 62,21% | 37,72% | 30,83% | 52,65% | 51,33% |
| Kasstroomconversie (nettowinst) | 80,14% | 16,86% | 62,81% | 101,43% | 60,6% | 39,2% | 89,2% | 87,56% |
| Dividend per aandeel 2 | 48,33 | 44,00 | 37,33 | 70,67 | 68,67 | 60,00 | 72,50 | 80,77 |
| Datum van publicatie | 9/05/19 | 20/05/20 | 11/05/21 | 11/05/22 | 10/05/23 | 9/05/24 | - | - |
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 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 349.327 | 374.662 | 337.122 | 403.781 | 215.597 | 393.646 | 234.665 | 260.959 | 495.624 | 216.241 | 261.379 | 477.620 | 265.567 | 246.902 | 512.469 | 224.812 | 277.190 | 502.002 | 270.033 | 278.175 | 260.007 | 280.605 | 289.225 | 268.808 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 47.941 | 30.834 | 45.930 | 38.724 | 34.730 | 61.751 | 30.402 | 33.343 | 63.745 | 44.393 | 37.214 | 81.607 | 24.596 | 10.269 | 34.865 | 27.989 | 37.490 | 65.479 | 12.803 | 12.400 | 38.210 | 41.183 | 37.546 | 15.547 |
| Operationele Marge | 13,72% | 8,23% | 13,62% | 9,59% | 16,11% | 15,69% | 12,96% | 12,78% | 12,86% | 20,53% | 14,24% | 17,09% | 9,26% | 4,16% | 6,8% | 12,45% | 13,53% | 13,04% | 4,74% | 4,46% | 14,7% | 14,68% | 12,98% | 5,78% |
| Resultaat voor belastingen (EBT) 1 | 48.542 | - | 45.059 | - | - | 64.836 | 30.506 | 35.540 | - | 51.195 | 41.066 | 92.261 | 24.443 | 9.511 | - | 32.382 | 41.622 | 74.004 | 14.543 | 58.093 | 45.962 | 44.572 | 39.038 | 14.803 |
| Nettowinst (verlies) 1 | 34.607 | 23.058 | 31.715 | 17.179 | 18.610 | 39.527 | 22.176 | 31.049 | 53.225 | 37.019 | 29.538 | 66.557 | 17.887 | 5.901 | 23.788 | 21.786 | 30.381 | 52.167 | 8.231 | 41.095 | 29.800 | 27.500 | 27.500 | 8.600 |
| Nettomarge | 9,91% | 6,15% | 9,41% | 4,25% | 8,63% | 10,04% | 9,45% | 11,9% | 10,74% | 17,12% | 11,3% | 13,94% | 6,74% | 2,39% | 4,64% | 9,69% | 10,96% | 10,39% | 3,05% | 14,77% | 11,46% | 9,8% | 9,51% | 3,2% |
| WPA 2 | 52,48 | - | 48,13 | - | 28,23 | 59,97 | 33,64 | 47,08 | - | 56,10 | 44,75 | 100,8 | 27,10 | 8,933 | - | 33,01 | 46,02 | 79,03 | 12,46 | 62,36 | 43,63 | 49,93 | 40,00 | 16,89 |
| Dividend per aandeel 2 | 6,667 | - | 7,000 | - | 8,000 | 8,000 | - | 62,67 | - | - | 9,000 | 9,000 | - | 59,67 | - | - | 10,00 | 10,00 | - | 50,00 | - | - | - | - |
| Datum van publicatie | 7/11/19 | 20/05/20 | 6/11/20 | 11/05/21 | 9/11/21 | 9/11/21 | 8/02/22 | 11/05/22 | 11/05/22 | 5/08/22 | 10/11/22 | 10/11/22 | 7/02/23 | 10/05/23 | 10/05/23 | 8/08/23 | 7/11/23 | 7/11/23 | 14/02/24 | 9/05/24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 213.851 | 189.856 | 204.326 | 258.355 | 269.456 | 321.868 | 338.329 | 378.208 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 50.795 | 9.725 | 30.712 | 94.076 | 54.747 | 39.790 | 88.627 | 92.654 |
| ROE (netto-inkomsten/eigen vermogen) | 15,5% | 13,1% | 10,2% | 16,9% | 14,6% | 15% | 14,1% | 14% |
| ROA (netto-inkomsten/totale activa) | 15,1% | 9,36% | 7,23% | 16,7% | 14,3% | 11% | 11,9% | 10,8% |
| Totale activa 1 | 420.828 | 616.079 | 676.303 | 553.782 | 631.329 | 924.761 | 838.221 | 981.345 |
| Nettoactief per aandeel 2 | 651,0 | 682,0 | 775,0 | 885,0 | 988,0 | 1.069 | 1.124 | 1.193 |
| Cashflow per aandeel 2 | 129,0 | 123,0 | 112,0 | 180,0 | 180,0 | 212,0 | 200,0 | 199,0 |
| Capex 1 | 29.016 | 33.406 | 31.507 | 36.554 | 45.737 | 49.116 | 28.188 | 33.651 |
| Capex/omzet | 3,96% | 4,61% | 4,25% | 4,11% | 4,62% | 4,68% | 2,58% | 2,99% |
| Datum van publicatie | 9/05/19 | 20/05/20 | 11/05/21 | 11/05/22 | 10/05/23 | 9/05/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
17
Laatste slotkoers
2.916
JPY
Gemiddelde koersdoel
3.414
JPY
Spread / Gemiddelde doel
+17,09%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +20,94% | 8,44 mld. | |
| -6,14% | 6,05 mld. | |
| -2,63% | 4,09 mld. | |
| -16,70% | 2,2 mld. | |
| -25,71% | 1,38 mld. | |
| +22,90% | 774 mln. | |
| +29,74% | 440 mln. | |
| +10,09% | 249 mln. | |
| -47,51% | 202 mln. |
- Beurs
- Aandelen
- Koers 7832
- Koers N9B
- Financiën BANDAI NAMCO Holdings Inc.