BIPROGY INC. Toevoegen aan een lijst
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.973 JPY | +1,25% |
|
+4,30% | -9,97% |
| 01/05 | Winst toerekenbaar aan Biprogy springt 25% omhoog in boekjaar 2024 | MT |
| 30/04 | BIPROGY Inc. geeft geconsolideerde winstindicatie voor het boekjaar dat eindigt op 31 maart 2025 | CI |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 294.206 | 290.321 | 342.280 | 312.846 | 326.592 | 394.606 | - | - |
| Bedrijfswaarde 1 | 289.946 | 278.368 | 317.776 | 305.327 | 320.951 | 455.533 | 394.606 | 341.391 |
| K/w-verhouding | 20,7 x | 16 x | 20 x | 15,3 x | 16,2 x | 18 x | 16,2 x | 13,8 x |
| Dividendrendement | 1,88% | 2,42% | 2,05% | 2,73% | 2,46% | 2,21% | 2,65% | 2,96% |
| Marktkapitalisatie/omzet | 0,98 x | 0,93 x | 1,11 x | 0,99 x | 0,96 x | 1,23 x | 1,02 x | 0,98 x |
| Bedrijfswaarde/omzet | 0,97 x | 0,89 x | 1,03 x | 0,96 x | 0,94 x | 1,23 x | 1,02 x | 0,85 x |
| Bedrijfswaarde/EBITDA | 9,02 x | 7,52 x | 8,51 x | 6,92 x | 6,99 x | 8,91 x | 7,51 x | 6,14 x |
| Bedrijfswaarde/FCF | 15,1 x | 16,2 x | 16 x | 16,5 x | 24,9 x | 22,1 x | 17,8 x | 18,9 x |
| FCF Yield | 6,64% | 6,18% | 6,26% | 6,05% | 4,01% | 4,52% | 5,62% | 5,3% |
| Price to Book | 2,57 x | 2,41 x | 2,54 x | 2,43 x | 2,33 x | 2,74 x | 2,17 x | 2,01 x |
| Aantal aandelen (in duizenden) | 100.343 | 100.353 | 100.375 | 100.432 | 100.490 | 100.562 | - | - |
| Referentieprijs 2 | 2.932 | 2.893 | 3.410 | 3.115 | 3.250 | 3.924 | 3.924 | 3.924 |
| Datum van publicatie | 9/05/19 | 18/05/20 | 7/05/21 | 6/05/22 | 28/04/23 | 30/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 299.029 | 311.554 | 309.685 | 317.600 | 339.898 | 370.142 | 387.850 | 401.495 |
| EBITDA 1 | 32.159 | 37.039 | 37.323 | 44.117 | 45.900 | 51.147 | 52.521 | 55.609 |
| Bedrijfsresultaat (EBIT) 1 | 20.622 | 26.139 | 26.724 | 27.425 | 29.673 | 33.287 | 36.767 | 41.600 |
| Operationele Marge | 6,9% | 8,39% | 8,63% | 8,64% | 8,73% | 8,99% | 9,48% | 10,36% |
| Resultaat voor belastingen (EBT) 1 | 19.490 | 25.205 | 25.640 | 29.575 | 30.001 | 34.164 | 36.350 | 41.938 |
| Nettowinst (verlies) 1 | 14.238 | 18.182 | 17.076 | 20.490 | 20.203 | 25.246 | 24.900 | 28.644 |
| Nettomarge | 4,76% | 5,84% | 5,51% | 6,45% | 5,94% | 6,82% | 6,42% | 7,13% |
| WPA 2 | 141,9 | 181,2 | 170,1 | 204,0 | 201,1 | 251,2 | 242,3 | 283,5 |
| Free Cash Flow 1 | 19.255 | 17.203 | 19.895 | 18.478 | 12.882 | 20.597 | 22.174 | 18.092 |
| FCF-marge | 6,44% | 5,52% | 6,42% | 5,82% | 3,79% | 5,56% | 5,72% | 4,51% |
| Kasstroomconversie (ebitda) | 59,87% | 46,45% | 53,3% | 41,88% | 28,07% | 40,27% | 42,22% | 32,54% |
| Kasstroomconversie (nettowinst) | 135,24% | 94,62% | 116,51% | 90,18% | 63,76% | 81,59% | 89,05% | 63,16% |
| Dividend per aandeel 2 | 55,00 | 70,00 | 70,00 | 85,00 | 80,00 | 100,0 | 104,0 | 116,2 |
| Datum van publicatie | 9/05/19 | 18/05/20 | 7/05/21 | 6/05/22 | 28/04/23 | 30/04/24 | - | - |
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 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 149.700 | 161.828 | 144.571 | 165.114 | 78.295 | 145.914 | 71.928 | 99.758 | 171.686 | 70.517 | 84.265 | 154.782 | 75.194 | 109.922 | 185.116 | 79.854 | 93.124 | 172.978 | 85.897 | 111.267 | - | 82.034 | 96.669 | 180.407 | 90.056 | 118.740 |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.984 | 14.229 | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 11.020 | 15.119 | 11.567 | 15.157 | 8.200 | 12.841 | 5.834 | 8.635 | 14.469 | 4.778 | 8.820 | 13.598 | 5.684 | 10.391 | 16.075 | 5.829 | 10.806 | 16.635 | 7.499 | 9.639 | - | 5.650 | 10.900 | 17.600 | 8.183 | 12.033 |
| Operationele Marge | 7,36% | 9,34% | 8% | 9,18% | 10,47% | 8,8% | 8,11% | 8,66% | 8,43% | 6,78% | 10,47% | 8,79% | 7,56% | 9,45% | 8,68% | 7,3% | 11,6% | 9,62% | 8,73% | 8,66% | - | 6,89% | 11,28% | 9,76% | 9,09% | 10,13% |
| Resultaat voor belastingen (EBT) 1 | 11.329 | 13.876 | 11.064 | - | 8.760 | 13.905 | 6.227 | 9.443 | 15.670 | 5.828 | 9.057 | 14.885 | 5.067 | 10.049 | 15.116 | 6.434 | 11.012 | 17.446 | 7.040 | 9.678 | 16.718 | 6.500 | 11.200 | 17.700 | 8.100 | 10.100 |
| Nettowinst (verlies) 1 | 7.928 | 10.254 | 7.566 | 9.510 | 5.857 | 9.373 | 4.268 | 6.849 | 11.117 | 3.919 | 6.193 | 10.112 | 3.458 | 6.543 | 10.091 | 4.365 | 8.461 | 12.826 | 5.330 | 7.090 | - | - | - | - | - | - |
| Nettomarge | 5,3% | 6,34% | 5,23% | 5,76% | 7,48% | 6,42% | 5,93% | 6,87% | 6,48% | 5,56% | 7,35% | 6,53% | 4,6% | 5,95% | 5,45% | 5,47% | 9,09% | 7,41% | 6,21% | 6,37% | - | - | - | - | - | - |
| WPA 2 | 79,01 | 102,2 | 75,38 | - | 58,33 | 93,36 | 42,49 | 68,19 | - | 39,02 | 61,63 | 100,6 | 34,41 | 66,00 | - | 43,44 | 84,17 | 127,6 | 53,02 | 70,52 | - | - | - | - | - | - |
| Dividend per aandeel 2 | 32,50 | - | 35,00 | - | - | 35,00 | - | - | - | - | - | 40,00 | - | - | - | - | - | 45,00 | - | 55,00 | - | - | - | - | - | - |
| Datum van publicatie | 6/11/19 | 18/05/20 | 6/11/20 | 7/05/21 | 2/11/21 | 2/11/21 | 1/02/22 | 6/05/22 | 6/05/22 | 3/08/22 | 1/11/22 | 1/11/22 | 1/02/23 | 28/04/23 | 28/04/23 | 1/08/23 | 1/11/23 | 1/11/23 | 1/02/24 | 30/04/24 | 30/04/24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 4.260 | 11.953 | 24.504 | 7.519 | 5.641 | 13.762 | - | 53.215 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 19.255 | 17.203 | 19.895 | 18.478 | 12.882 | 20.597 | 22.174 | 18.093 |
| ROE (netto-inkomsten/eigen vermogen) | 13,1% | 15,5% | 13,4% | 17% | 15% | 16,5% | 14,8% | 15,6% |
| ROA (netto-inkomsten/totale activa) | 10% | 12,5% | 11,9% | 11,8% | 10,9% | 11,5% | 9,5% | 9,75% |
| Totale activa 1 | 142.296 | 145.646 | 143.765 | 173.421 | 184.866 | 219.700 | 262.105 | 293.782 |
| Nettoactief per aandeel 2 | 1.142 | 1.200 | 1.341 | 1.283 | 1.392 | 1.655 | 1.809 | 1.950 |
| Cashflow per aandeel 2 | 257,0 | 290,0 | 276,0 | 370,0 | 363,0 | 429,0 | 404,0 | 432,0 |
| Capex 1 | 8.183 | 10.336 | 12.038 | 11.749 | 19.919 | 21.096 | 15.000 | 13.667 |
| Capex/omzet | 2,74% | 3,32% | 3,89% | 3,7% | 5,86% | 5,7% | 3,87% | 3,4% |
| Datum van publicatie | 9/05/19 | 18/05/20 | 7/05/21 | 6/05/22 | 28/04/23 | 30/04/24 | - | - |
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
8
Laatste slotkoers
3.924
JPY
Gemiddelde koersdoel
4.825
JPY
Spread / Gemiddelde doel
+22,96%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -9,97% | 2,49 mld. | |
| -12,40% | 193 mld. | |
| +3,50% | 169 mld. | |
| +2,45% | 154 mld. | |
| +6,37% | 101 mld. | |
| +9,68% | 80,89 mld. | |
| +25,01% | 77,58 mld. | |
| -7,68% | 70,63 mld. | |
| -19,70% | 52,48 mld. | |
| -10,27% | 42,67 mld. |
- Beurs
- Aandelen
- Koers 8056
- Financiën BIPROGY Inc.
