BENEFIT ONE INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.165 JPY | -0,02% |
|
-0,02% | +2,00% |
| 17/04 | Dai-ichi Life CEO verwacht dat ongevraagde overnames gemeengoed worden in Japan | RE |
| 15/04 | Pasona Group boekt verlies over negen maanden door lagere netto-omzet, hogere uitgaven | MT |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 350.801 | 224.367 | 467.697 | 412.159 | 297.145 | 342.973 | - | - |
| Bedrijfswaarde 1 | 333.974 | 216.361 | 450.520 | 403.910 | 295.898 | 341.199 | 337.920 | 333.285 |
| K/w-verhouding | 67,8 x | 40 x | 69,1 x | 46,1 x | 38,8 x | 40,6 x | 40,8 x | 30,5 x |
| Dividendrendement | 1,15% | 1,77% | 1,02% | 1,39% | 1,92% | 1,66% | 1,71% | 1,85% |
| Marktkapitalisatie/omzet | 10,2 x | 6,02 x | 12,4 x | 10,7 x | 7,01 x | 7,28 x | 6,52 x | 5,53 x |
| Bedrijfswaarde/omzet | 9,69 x | 5,81 x | 11,9 x | 10,5 x | 6,98 x | 7,24 x | 6,42 x | 5,38 x |
| Bedrijfswaarde/EBITDA | 39,4 x | 23,5 x | 42,7 x | 29 x | 23,8 x | 25,9 x | 22,2 x | 19,6 x |
| Bedrijfswaarde/FCF | 66,5 x | 34,8 x | 45,8 x | -96,9 x | 913 x | 54,7 x | 36,3 x | 30,4 x |
| FCF Yield | 1,5% | 2,87% | 2,18% | -1,03% | 0,11% | 1,83% | 2,75% | 3,29% |
| Price to Book | 17,7 x | 13,5 x | 23,5 x | 16,5 x | 12 x | 12,5 x | 11 x | 9,48 x |
| Aantal aandelen (in duizenden) | 161.511 | 159.125 | 159.135 | 159.135 | 158.393 | 158.417 | - | - |
| Referentieprijs 2 | 2.172 | 1.410 | 2.939 | 2.590 | 1.876 | 2.165 | 2.165 | 2.165 |
| Datum van publicatie | 8/05/19 | 13/05/20 | 12/05/21 | 10/05/22 | 11/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 34.461 | 37.271 | 37.841 | 38.362 | 42.376 | 47.102 | 52.602 | 61.999 |
| EBITDA 1 | 8.467 | 9.221 | 10.560 | 13.907 | 12.452 | 13.184 | 15.192 | 17.010 |
| Bedrijfsresultaat (EBIT) 1 | 7.641 | 8.394 | 9.774 | 12.770 | 10.484 | 11.993 | 12.230 | 15.990 |
| Operationele Marge | 22,17% | 22,52% | 25,83% | 33,29% | 24,74% | 25,46% | 23,25% | 25,79% |
| Resultaat voor belastingen (EBT) 1 | 7.613 | 8.228 | 9.852 | 12.848 | 11.290 | 12.133 | 14.231 | 16.130 |
| Nettowinst (verlies) 1 | 5.176 | 5.641 | 6.766 | 8.949 | 7.655 | 8.452 | 8.412 | 11.236 |
| Nettomarge | 15,02% | 15,14% | 17,88% | 23,33% | 18,06% | 17,94% | 15,99% | 18,12% |
| WPA 2 | 32,05 | 35,24 | 42,52 | 56,24 | 48,29 | 53,32 | 53,07 | 70,88 |
| Free Cash Flow 1 | 5.021 | 6.211 | 9.841 | -4.167 | 324 | 6.234 | 9.302 | 10.976 |
| FCF-marge | 14,57% | 16,66% | 26,01% | -10,86% | 0,76% | 13,23% | 17,68% | 17,7% |
| Kasstroomconversie (ebitda) | 59,3% | 67,36% | 93,19% | - | 2,6% | 47,28% | 61,23% | 64,52% |
| Kasstroomconversie (nettowinst) | 97,01% | 110,1% | 145,45% | - | 4,23% | 73,75% | 110,59% | 97,68% |
| Dividend per aandeel 2 | 25,00 | 25,00 | 30,00 | 36,00 | 36,00 | 36,00 | 37,00 | 40,00 |
| Datum van publicatie | 8/05/19 | 13/05/20 | 12/05/21 | 10/05/22 | 11/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2020 S2 | 2021 S1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 17.957 | 19.314 | 17.190 | 10.265 | 18.748 | 8.320 | 11.294 | 19.614 | 10.583 | 9.651 | 20.234 | 10.788 | 11.354 | 22.142 | 9.571 | 9.161 | 18.732 | 9.644 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 3.763 | 4.631 | 4.454 | 4.044 | 6.890 | 2.648 | 3.232 | 5.880 | 2.899 | 1.929 | 4.828 | 3.007 | 2.649 | 5.656 | 1.936 | 1.610 | 3.546 | 2.274 |
| Operationele Marge | 20,96% | 23,98% | 25,91% | 39,4% | 36,75% | 31,83% | 28,62% | 29,98% | 27,39% | 19,99% | 23,86% | 27,87% | 23,33% | 25,54% | 20,23% | 17,57% | 18,93% | 23,58% |
| Resultaat voor belastingen (EBT) 1 | 3.795 | 4.433 | 4.487 | 4.010 | 6.909 | 2.665 | 3.274 | 5.939 | 2.943 | - | 5.535 | 3.078 | - | - | 1.961 | 1.654 | 3.615 | 2.249 |
| Nettowinst (verlies) 1 | 2.603 | 3.038 | 3.071 | 2.775 | 4.826 | 1.837 | 2.286 | 4.123 | 1.999 | 1.752 | 3.751 | 2.082 | 1.822 | 3.904 | 1.310 | 1.104 | 2.414 | 1.509 |
| Nettomarge | 14,5% | 15,73% | 17,87% | 27,03% | 25,74% | 22,08% | 20,24% | 21,02% | 18,89% | 18,15% | 18,54% | 19,3% | 16,05% | 17,63% | 13,69% | 12,05% | 12,89% | 15,65% |
| WPA 2 | 16,18 | - | 19,30 | - | 30,33 | 11,54 | - | - | 12,58 | - | 23,65 | 13,14 | - | - | 8,280 | - | 15,24 | 9,530 |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 31/10/19 | 13/05/20 | 5/11/20 | 4/11/21 | 4/11/21 | 1/02/22 | 10/05/22 | 10/05/22 | 28/07/22 | 9/11/22 | 9/11/22 | 31/01/23 | 11/05/23 | 11/05/23 | 31/07/23 | 14/11/23 | 14/11/23 | 31/01/24 |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 16.827 | 8.006 | 17.177 | 8.249 | 1.247 | 1.774 | 5.053 | 9.688 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 5.021 | 6.211 | 9.841 | -4.167 | 324 | 6.234 | 9.302 | 10.976 |
| ROE (netto-inkomsten/eigen vermogen) | 28% | 31% | 37,1% | 40% | 30,8% | 32,3% | 33,6% | 33,1% |
| ROA (netto-inkomsten/totale activa) | 23,7% | 26,2% | 29,8% | 27,2% | 18,9% | 15,1% | 16,7% | 17,5% |
| Totale activa 1 | 21.830 | 21.565 | 22.683 | 32.869 | 40.586 | 55.949 | 50.365 | 64.043 |
| Nettoactief per aandeel 2 | 123,0 | 104,0 | 125,0 | 157,0 | 157,0 | 173,0 | 198,0 | 228,0 |
| Cashflow per aandeel 2 | 37,20 | 40,40 | 47,40 | 62,90 | 58,90 | 51,50 | 65,20 | 75,10 |
| Capex 1 | 607 | 735 | 1.119 | 3.670 | 3.667 | 1.937 | 1.037 | 933 |
| Capex/omzet | 1,76% | 1,97% | 2,96% | 9,57% | 8,65% | 4,11% | 1,97% | 1,51% |
| Datum van publicatie | 8/05/19 | 13/05/20 | 12/05/21 | 10/05/22 | 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
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
1
Laatste slotkoers
2.165
JPY
Gemiddelde koersdoel
1.800
JPY
Spread / Gemiddelde doel
-16,86%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +2,00% | 2,18 mld. | |
| +0,72% | 43,18 mld. | |
| -11,11% | 5,35 mld. | |
| -23,19% | 1,94 mld. | |
| +5,77% | 1,47 mld. | |
| +0,46% | 1,4 mld. | |
| -21,69% | 1,25 mld. | |
| -13,88% | 1,12 mld. | |
| +36,46% | 841 mln. | |
| +11,70% | 826 mln. |
- Beurs
- Aandelen
- Koers 2412
- Financiën Benefit One Inc.
