CANON MARKETING JAPAN INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.363 JPY | +2,18% |
|
+3,86% | +2,03% |
| 22/02 | CANON MARKETING JAPAN INC. : Jefferies & Co. herhaalt koopadvies voor het aandeel | ZM |
| 2023 | CANON MARKETING JAPAN INC. : Jefferies & Co. herhaalt koopadvies | ZM |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 329.353 | 305.237 | 297.086 | 387.603 | 554.506 | 565.784 | - | - |
| Bedrijfswaarde 1 | 275.035 | 245.234 | 229.191 | 303.089 | 465.121 | 565.784 | 565.784 | 565.784 |
| K/w-verhouding | 14,8 x | 13,9 x | 10,1 x | 10,9 x | 15,2 x | 14,3 x | 13,4 x | 12,9 x |
| Dividendrendement | 2,36% | 2,55% | 3,27% | 3,01% | 2,81% | 2,75% | 2,87% | 2,98% |
| Marktkapitalisatie/omzet | 0,53 x | 0,56 x | 0,54 x | 0,66 x | 0,91 x | 0,87 x | 0,87 x | 0,85 x |
| Bedrijfswaarde/omzet | 0,53 x | 0,56 x | 0,54 x | 0,66 x | 0,91 x | 0,87 x | 0,87 x | 0,85 x |
| Bedrijfswaarde/EBITDA | 7,37 x | 7,17 x | 5,95 x | 6,51 x | 8,88 x | 8,66 x | 8,18 x | 8,01 x |
| Bedrijfswaarde/FCF | -4,54 x | 13,8 x | 17,6 x | 14 x | 57,9 x | 18,7 x | 15,2 x | 15,2 x |
| FCF Yield | -22% | 7,25% | 5,68% | 7,13% | 1,73% | 5,34% | 6,58% | 6,59% |
| Price to Book | 1,02 x | 0,88 x | 0,79 x | 0,97 x | 1,28 x | 1,24 x | 1,15 x | 1,12 x |
| Aantal aandelen (in duizenden) | 129.667 | 129.668 | 129.675 | 129.677 | 129.679 | 129.678 | - | - |
| Referentieprijs 2 | 2.540 | 2.354 | 2.291 | 2.989 | 4.276 | 4.363 | 4.363 | 4.363 |
| Datum van publicatie | 28/01/20 | 27/01/21 | 26/01/22 | 27/01/23 | 29/01/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 621.134 | 545.060 | 552.085 | 588.132 | 609.473 | 651.700 | 650.050 | 662.550 |
| EBITDA 1 | 44.696 | 42.570 | 49.945 | 59.568 | 62.431 | 65.300 | 69.200 | 70.600 |
| Bedrijfsresultaat (EBIT) 1 | 32.439 | 31.317 | 39.699 | 49.947 | 52.495 | 55.000 | 57.650 | 60.000 |
| Operationele Marge | 5,22% | 5,75% | 7,19% | 8,49% | 8,61% | 8,44% | 8,87% | 9,06% |
| Resultaat voor belastingen (EBT) 1 | 33.302 | 33.463 | 43.094 | 51.523 | 53.057 | 55.800 | 58.450 | 60.800 |
| Nettowinst (verlies) 1 | 22.250 | 21.997 | 29.420 | 35.552 | 36.493 | 39.624 | 42.134 | 44.233 |
| Nettomarge | 3,58% | 4,04% | 5,33% | 6,04% | 5,99% | 6,08% | 6,48% | 6,68% |
| WPA 2 | 171,6 | 169,6 | 226,9 | 274,2 | 281,4 | 305,5 | 325,0 | 338,5 |
| Free Cash Flow 1 | -72.532 | 22.139 | 16.862 | 27.618 | 9.571 | 30.210 | 37.250 | 37.300 |
| FCF-marge | -11,68% | 4,06% | 3,05% | 4,7% | 1,57% | 4,64% | 5,73% | 5,63% |
| Kasstroomconversie (ebitda) | - | 52,01% | 33,76% | 46,36% | 15,33% | 46,26% | 53,83% | 52,83% |
| Kasstroomconversie (nettowinst) | - | 100,65% | 57,31% | 77,68% | 26,23% | 76,24% | 88,41% | 84,33% |
| Dividend per aandeel 2 | 60,00 | 60,00 | 75,00 | 90,00 | 120,0 | 120,0 | 125,0 | 130,0 |
| Datum van publicatie | 28/01/20 | 27/01/21 | 26/01/22 | 27/01/23 | 29/01/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 Q1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 318.278 | 262.593 | 282.467 | 275.149 | 123.046 | 153.890 | 276.936 | 147.419 | 142.454 | 289.873 | 138.206 | 160.053 | 298.259 | 154.825 | 147.953 | 302.778 | 141.772 | 164.923 | 306.695 | 157.226 | 150.600 | - | 157.800 | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 19.021 | 13.140 | 18.177 | 20.586 | 6.075 | 13.038 | 19.113 | 14.796 | 13.036 | 27.832 | 10.021 | 12.094 | 22.115 | 15.285 | 11.806 | 27.091 | 10.591 | 14.813 | 25.404 | 13.808 | 12.000 | 12.800 | 12.200 | 16.600 | - |
| Operationele Marge | 5,98% | 5% | 6,44% | 7,48% | 4,94% | 8,47% | 6,9% | 10,04% | 9,15% | 9,6% | 7,25% | 7,56% | 7,41% | 9,87% | 7,98% | 8,95% | 7,47% | 8,98% | 8,28% | 8,78% | 7,97% | - | 7,73% | - | - |
| Resultaat voor belastingen (EBT) | - | 16.071 | - | 22.192 | 7.687 | 13.215 | 20.902 | 14.680 | 13.696 | 28.376 | 10.539 | - | - | 15.232 | - | 27.375 | 10.659 | - | - | 13.932 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 12.814 | 9.963 | 12.034 | 15.056 | 5.218 | 9.146 | 14.364 | 10.035 | 9.337 | 19.372 | 7.298 | 8.882 | 16.180 | 10.450 | 8.211 | 18.661 | 7.193 | 10.639 | 17.832 | 9.523 | 8.915 | 19.849 | 8.283 | 11.840 | 20.123 |
| Nettomarge | 4,03% | 3,79% | 4,26% | 5,47% | 4,24% | 5,94% | 5,19% | 6,81% | 6,55% | 6,68% | 5,28% | 5,55% | 5,42% | 6,75% | 5,55% | 6,16% | 5,07% | 6,45% | 5,81% | 6,06% | 5,92% | - | 5,25% | - | - |
| WPA 2 | 98,82 | 76,84 | 92,81 | 116,1 | 40,24 | 70,53 | 110,8 | 77,39 | 72,00 | 149,4 | 56,28 | 68,49 | 124,8 | 80,59 | 63,32 | 143,9 | 55,47 | 82,03 | 137,5 | 73,44 | 68,75 | 153,1 | 63,90 | 91,30 | 155,2 |
| Dividend per aandeel | 30,00 | 20,00 | 40,00 | 30,00 | - | 45,00 | 45,00 | - | 40,00 | 40,00 | - | - | - | - | 50,00 | 50,00 | - | 70,00 | 70,00 | - | - | - | - | - | - |
| Datum van publicatie | 28/01/20 | 27/07/20 | 27/01/21 | 27/07/21 | 25/10/21 | 26/01/22 | 26/01/22 | 25/04/22 | 25/07/22 | 25/07/22 | 25/10/22 | 27/01/23 | 27/01/23 | 25/04/23 | 26/07/23 | 26/07/23 | 25/10/23 | 29/01/24 | 29/01/24 | 23/04/24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie | - | - | - | - | - | - | - | - |
| Nettokaspositie | 54.318 | 60.003 | 67.895 | 84.514 | 89.385 | - | - | - |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -72.532 | 22.139 | 16.862 | 27.618 | 9.571 | 30.210 | 37.250 | 37.300 |
| ROE (netto-inkomsten/eigen vermogen) | 7,1% | 6,6% | 8,2% | 9,2% | 8,7% | 8,6% | 8,65% | 8,5% |
| ROA (netto-inkomsten/totale activa) | 6,77% | 6,98% | 7,96% | 9,53% | 9,73% | - | - | - |
| Totale activa 1 | 328.629 | 315.354 | 369.762 | 373.068 | 374.943 | - | - | - |
| Nettoactief per aandeel 2 | 2.502 | 2.664 | 2.884 | 3.081 | 3.352 | 3.518 | 3.799 | 3.898 |
| Cashflow per aandeel | 266,0 | 256,0 | 306,0 | 348,0 | 359,0 | - | - | - |
| Capex 1 | 21.450 | 16.351 | 12.634 | 9.065 | 18.611 | 15.000 | 12.250 | 15.000 |
| Capex/omzet | 3,45% | 3% | 2,29% | 1,54% | 3,05% | 2,3% | 1,88% | 2,26% |
| Datum van publicatie | 28/01/20 | 27/01/21 | 26/01/22 | 27/01/23 | 29/01/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
3
Laatste slotkoers
4.363
JPY
Gemiddelde koersdoel
5.067
JPY
Spread / Gemiddelde doel
+16,13%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +2,03% | 3,59 mld. | |
| -3,82% | 501 mln. | |
| -10,67% | 299 mln. | |
| -13,39% | 205 mln. | |
| -10,06% | 66,93 mln. |
- Beurs
- Aandelen
- Koers 8060
- Financiën Canon Marketing Japan Inc.
