COCA-COLA BOTTLERS JAPAN HOLDINGS INC. Toevoegen aan een lijst
Financiën Coca-Cola Bottlers Japan Holdings Inc.
Aandelen
2579
JP3293200006
Niet-alcoholische dranken
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.193 JPY | +1,08% |
|
+3,15% | +8,32% |
| 15/02 | Transcript : Coca-Cola Bottlers Japan Holdings Inc., 2023 Earnings Call, Feb 15, 2024 | |
| 14/02 | Coca-Cola Bottlers Japan keert terug naar winst in boekjaar 2023 | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 500.574 | 288.573 | 236.735 | 257.713 | 363.261 | 393.495 | - | - |
| Bedrijfswaarde 1 | 592.497 | 443.786 | 340.362 | 353.608 | 430.998 | 437.869 | 407.229 | 379.595 |
| K/w-verhouding | -8,66 x | -61,2 x | -94,6 x | -31,9 x | 194 x | 47 x | 25,5 x | 21,7 x |
| Dividendrendement | 1,79% | 1,55% | 3,79% | 3,48% | 2,47% | 2,28% | 2,34% | 2,43% |
| Marktkapitalisatie/omzet | 0,55 x | 0,36 x | 0,3 x | 0,32 x | 0,42 x | 0,44 x | 0,43 x | 0,43 x |
| Bedrijfswaarde/omzet | 0,65 x | 0,56 x | 0,43 x | 0,44 x | 0,5 x | 0,49 x | 0,45 x | 0,41 x |
| Bedrijfswaarde/EBITDA | 379 x | 9,27 x | 9,41 x | 10,3 x | 8,64 x | 7,35 x | 5,86 x | 5,28 x |
| Bedrijfswaarde/FCF | -23,1 x | -20,4 x | 16,4 x | 18 x | 9,62 x | 26,3 x | 16,5 x | 13,1 x |
| FCF Yield | -4,33% | -4,91% | 6,08% | 5,55% | 10,4% | 3,8% | 6,05% | 7,64% |
| Price to Book | 0,99 x | 0,58 x | 0,48 x | 0,54 x | 0,77 x | 0,82 x | 0,81 x | 0,79 x |
| Aantal aandelen (in duizenden) | 179.353 | 179.349 | 179.345 | 179.341 | 179.432 | 179.432 | - | - |
| Referentieprijs 2 | 2.791 | 1.609 | 1.320 | 1.437 | 2.024 | 2.193 | 2.193 | 2.193 |
| Datum van publicatie | 13/02/20 | 10/02/21 | 10/02/22 | 9/02/23 | 14/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 914.783 | 791.956 | 785.837 | 807.430 | 868.581 | 890.626 | 908.935 | 915.348 |
| EBITDA 1 | 1.562 | 47.861 | 36.189 | 34.273 | 49.901 | 59.590 | 69.482 | 71.933 |
| Bedrijfsresultaat (EBIT) 1 | -55.389 | -11.722 | -20.971 | -11.513 | 3.441 | 13.832 | 24.637 | 28.845 |
| Operationele Marge | -6,05% | -1,48% | -2,67% | -1,43% | 0,4% | 1,55% | 2,71% | 3,15% |
| Resultaat voor belastingen (EBT) 1 | -55.419 | -12.065 | -21.683 | -12.491 | 3.224 | 13.484 | 24.324 | 28.483 |
| Nettowinst (verlies) 1 | -57.952 | -4.715 | -2.503 | -8.070 | 1.871 | 8.366 | 15.441 | 18.121 |
| Nettomarge | -6,34% | -0,6% | -0,32% | -1% | 0,22% | 0,94% | 1,7% | 1,98% |
| WPA 2 | -322,2 | -26,29 | -13,96 | -45,00 | 10,43 | 46,63 | 86,08 | 101,2 |
| Free Cash Flow 1 | -25.679 | -21.805 | 20.711 | 19.627 | 44.815 | 16.651 | 24.623 | 29.000 |
| FCF-marge | -2,81% | -2,75% | 2,64% | 2,43% | 5,16% | 1,87% | 2,71% | 3,17% |
| Kasstroomconversie (ebitda) | - | - | 57,23% | 57,27% | 89,81% | 27,94% | 35,44% | 40,32% |
| Kasstroomconversie (nettowinst) | - | - | - | - | 2.395,24% | 199,04% | 159,47% | 160,04% |
| Dividend per aandeel 2 | 50,00 | 25,00 | 50,00 | 50,00 | 50,00 | 50,00 | 51,25 | 53,33 |
| Datum van publicatie | 13/02/20 | 10/02/21 | 10/02/22 | 9/02/23 | 14/02/24 | - | - | - |
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 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | - | 386.679 | - | 369.309 | 220.222 | 196.306 | - | 168.853 | 207.095 | 375.948 | 236.373 | 195.109 | 182.063 | 222.046 | 404.109 | 259.715 | 204.757 | 189.457 | 228.640 | 265.196 | 209.475 | - |
| EBITDA | - | - | - | - | 12.463 | 13.084 | - | - | 6.604 | - | 18.904 | 7.076 | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | - | -13.110 | - | -18.250 | -1.728 | -993 | - | -9.670 | -4.761 | -14.431 | 7.378 | -4.460 | -9.160 | 2.631 | -6.529 | 12.650 | -2.680 | -3.100 | 6.100 | 12.000 | -1.500 | - |
| Operationele Marge | - | -3,39% | - | -4,94% | -0,78% | -0,51% | - | -5,73% | -2,3% | -3,84% | 3,12% | -2,29% | -5,03% | 1,18% | -1,62% | 4,87% | -1,31% | -1,64% | 2,67% | 4,52% | -0,72% | - |
| Resultaat voor belastingen (EBT) | - | -13.245 | - | -18.475 | -1.920 | -1.288 | - | -10.031 | -5.090 | -15.121 | 7.174 | -4.544 | -9.151 | 2.571 | -6.580 | 12.527 | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | - | -6.452 | - | -354 | -1.181 | -968 | - | -6.568 | -3.331 | -9.899 | 4.705 | -2.876 | -6.459 | 2.512 | -3.947 | 7.808 | -1.990 | -3.228 | 3.053 | 8.966 | 959,1 | - |
| Nettomarge | - | -1,67% | - | -0,1% | -0,54% | -0,49% | - | -3,89% | -1,61% | -2,63% | 1,99% | -1,47% | -3,55% | 1,13% | -0,98% | 3,01% | -0,97% | -1,7% | 1,34% | 3,38% | 0,46% | - |
| WPA 2 | - | -35,97 | - | -1,980 | -6,580 | -5,400 | - | -36,62 | -18,58 | -55,20 | 26,24 | -16,04 | -36,02 | 14,01 | -22,01 | 43,54 | -11,10 | -17,99 | 17,02 | 49,97 | 5,346 | - |
| Dividend per aandeel 2 | 25,00 | - | 25,00 | 25,00 | - | - | 25,00 | - | - | 25,00 | - | - | - | - | 25,00 | - | 25,00 | - | 25,00 | - | 25,00 | - |
| Datum van publicatie | 13/02/20 | 12/08/20 | 10/02/21 | 11/08/21 | 11/11/21 | 10/02/22 | 10/02/22 | 12/05/22 | 10/08/22 | 10/08/22 | 10/11/22 | 9/02/23 | 12/05/23 | 9/08/23 | 9/08/23 | 9/11/23 | 14/02/24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 91.923 | 155.213 | 103.627 | 95.895 | 67.737 | 44.374 | 13.733 | - |
| Nettokaspositie 1 | - | - | - | - | - | - | - | 13.900 |
| Hefboom (schuld/ebitda) | 58,85 x | 3,243 x | 2,863 x | 2,798 x | 1,357 x | 0,7446 x | 0,1977 x | - |
| Free Cash Flow 1 | -25.679 | -21.805 | 20.711 | 19.627 | 44.815 | 16.651 | 24.623 | 29.000 |
| ROE (netto-inkomsten/eigen vermogen) | -10,7% | -0,9% | -0,5% | -1,7% | 0,4% | 1,75% | 3,03% | 3,81% |
| ROA (netto-inkomsten/totale activa) | -6,06% | -1,28% | -2,4% | -1,47% | 0,39% | 1,01% | 1,88% | 2,65% |
| Totale activa 1 | 956.777 | 369.705 | 104.280 | 547.167 | 485.029 | 826.886 | 819.303 | 683.811 |
| Nettoactief per aandeel 2 | 2.821 | 2.797 | 2.745 | 2.655 | 2.618 | 2.665 | 2.714 | 2.772 |
| Cashflow per aandeel 2 | 237,0 | 306,0 | 305,0 | 210,0 | 269,0 | 315,0 | 346,0 | - |
| Capex 1 | 78.213 | 65.521 | 39.263 | 42.540 | 31.624 | 33.600 | 34.250 | 34.250 |
| Capex/omzet | 8,55% | 8,27% | 5% | 5,27% | 3,64% | 3,77% | 3,77% | 3,74% |
| Datum van publicatie | 13/02/20 | 10/02/21 | 10/02/22 | 9/02/23 | 14/02/24 | - | - | - |
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
8
Laatste slotkoers
2.193
JPY
Gemiddelde koersdoel
2.412
JPY
Spread / Gemiddelde doel
+10,01%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +8,32% | 2,5 mld. | |
| +3,38% | 241 mld. | |
| +11,79% | 33,07 mld. | |
| +5,25% | 20,93 mld. | |
| -.--% | 12,72 mld. | |
| +10,33% | 782 mln. | |
| +36,79% | 186 mln. |
- Beurs
- Aandelen
- Koers 2579
- Financiën Coca-Cola Bottlers Japan Holdings Inc.
