DAIDO STEEL CO., LTD. Toevoegen aan een lijst
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.710 JPY | +0,12% |
|
-1,92% | +13,79% |
| 02/02 | Winst toerekenbaar aan Daido Steel daalt met 26,4% in fiscale negen maanden | MT |
| 31/01 | Daido Steel Co, Ltd. Geeft dividendvoorspelling voor het boekjaar eindigend op 31 maart 2024 | CI |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 186.079 | 148.348 | 217.827 | 157.293 | 221.655 | 364.015 | - | - |
| Bedrijfswaarde 1 | 319.343 | 282.671 | 349.325 | 325.624 | 397.720 | 518.815 | 506.215 | 495.115 |
| K/w-verhouding | 8,78 x | 13,5 x | 48,2 x | 5,85 x | 6,08 x | 11,4 x | 10 x | 10,7 x |
| Dividendrendement | 2,98% | 2,01% | 0,68% | 4,88% | 4,42% | 2,69% | 2,92% | 2,8% |
| Marktkapitalisatie/omzet | 0,34 x | 0,3 x | 0,53 x | 0,3 x | 0,38 x | 0,62 x | 0,61 x | 0,62 x |
| Bedrijfswaarde/omzet | 0,59 x | 0,58 x | 0,85 x | 0,61 x | 0,69 x | 0,89 x | 0,85 x | 0,85 x |
| Bedrijfswaarde/EBITDA | 5,6 x | 5,72 x | 9,71 x | 5,11 x | 5,45 x | 7,15 x | 6,3 x | 6,42 x |
| Bedrijfswaarde/FCF | -57,1 x | 166 x | 37,5 x | -10,4 x | 156 x | 13,7 x | 15,3 x | 14,3 x |
| FCF Yield | -1,75% | 0,6% | 2,67% | -9,6% | 0,64% | 7,32% | 6,52% | 6,99% |
| Price to Book | 0,65 x | 0,54 x | 0,72 x | 0,48 x | 0,6 x | 0,92 x | 0,86 x | 0,82 x |
| Aantal aandelen (in duizenden) | 213.149 | 213.143 | 213.138 | 213.134 | 213.130 | 213.124 | - | - |
| Referentieprijs 2 | 873,0 | 696,0 | 1.022 | 738,0 | 1.040 | 1.708 | 1.708 | 1.708 |
| Datum van publicatie | 26/04/19 | 15/05/20 | 30/04/21 | 28/04/22 | 28/04/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 543.255 | 490.421 | 412.722 | 529.667 | 578.564 | 583.840 | 593.180 | 582.700 |
| EBITDA 1 | 56.986 | 49.430 | 35.982 | 63.779 | 73.040 | 72.600 | 80.375 | 77.175 |
| Bedrijfsresultaat (EBIT) 1 | 33.815 | 24.768 | 10.070 | 36.982 | 46.986 | 46.980 | 53.340 | 50.260 |
| Operationele Marge | 6,22% | 5,05% | 2,44% | 6,98% | 8,12% | 8,05% | 8,99% | 8,63% |
| Resultaat voor belastingen (EBT) 1 | 33.110 | 21.170 | 10.065 | 40.746 | 49.363 | 47.600 | 54.600 | 57.000 |
| Nettowinst (verlies) 1 | 21.182 | 10.987 | 4.516 | 26.894 | 36.438 | 32.020 | 36.300 | 37.450 |
| Nettomarge | 3,9% | 2,24% | 1,09% | 5,08% | 6,3% | 5,48% | 6,12% | 6,43% |
| WPA 2 | 99,38 | 51,55 | 21,19 | 126,2 | 171,0 | 150,1 | 170,4 | 160,3 |
| Free Cash Flow 1 | -5.593 | 1.707 | 9.318 | -31.252 | 2.550 | 37.967 | 33.025 | 34.625 |
| FCF-marge | -1,03% | 0,35% | 2,26% | -5,9% | 0,44% | 6,5% | 5,57% | 5,94% |
| Kasstroomconversie (ebitda) | - | 3,45% | 25,9% | - | 3,49% | 52,3% | 41,09% | 44,87% |
| Kasstroomconversie (nettowinst) | - | 15,54% | 206,33% | - | 7% | 118,57% | 90,98% | 92,46% |
| Dividend per aandeel 2 | 26,00 | 14,00 | 7,000 | 36,00 | 46,00 | 46,00 | 49,80 | 47,80 |
| Datum van publicatie | 26/04/19 | 15/05/20 | 30/04/21 | 28/04/22 | 28/04/23 | - | - | - |
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 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 252.476 | 237.945 | 179.490 | 233.232 | 123.985 | 255.224 | 135.275 | 139.168 | 274.443 | 137.682 | 144.175 | 281.857 | 152.869 | 143.838 | 296.707 | 141.938 | 146.656 | 288.594 | 149.769 | 149.258 | 296.406 | 149.000 | 149.000 | 293.000 | 150.250 | 147.750 | 275.000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 13.711 | 11.057 | -3.531 | 13.601 | 8.651 | 19.156 | 9.758 | 8.068 | 17.826 | 10.190 | 13.035 | 23.225 | 14.429 | 9.332 | 23.761 | 7.979 | 11.024 | 19.003 | 14.048 | 13.674 | 26.997 | 12.750 | 13.000 | 25.000 | 13.500 | 13.750 | 26.000 |
| Operationele Marge | 5,43% | 4,65% | -1,97% | 5,83% | 6,98% | 7,51% | 7,21% | 5,8% | 6,5% | 7,4% | 9,04% | 8,24% | 9,44% | 6,49% | 8,01% | 5,62% | 7,52% | 6,58% | 9,38% | 9,16% | 9,11% | 8,56% | 8,72% | 8,53% | 8,99% | 9,31% | 9,45% |
| Resultaat voor belastingen (EBT) | 17.485 | - | -2.073 | - | 8.308 | 20.132 | 13.749 | - | - | 11.339 | 12.347 | 23.686 | 14.949 | - | - | 9.691 | - | 18.403 | 13.638 | - | - | 12.000 | 14.500 | 26.500 | 12.000 | 13.000 | 25.000 |
| Nettowinst (verlies) 1 | 11.257 | - | -2.318 | - | 5.212 | 12.840 | 9.363 | 4.691 | - | 9.857 | 8.437 | 18.294 | 9.892 | 8.252 | - | 6.315 | 5.150 | 11.465 | 9.273 | 11.531 | - | 9.500 | 8.500 | - | 10.000 | 8.500 | - |
| Nettomarge | 4,46% | - | -1,29% | - | 4,2% | 5,03% | 6,92% | 3,37% | - | 7,16% | 5,85% | 6,49% | 6,47% | 5,74% | - | 4,45% | 3,51% | 3,97% | 6,19% | 7,73% | - | 6,38% | 5,7% | - | 6,66% | 5,75% | - |
| WPA | 52,82 | - | -10,88 | - | - | 60,24 | 43,93 | - | - | 46,25 | - | 85,84 | 46,41 | - | - | 29,63 | - | 53,80 | 43,51 | - | - | - | - | - | - | - | - |
| Dividend per aandeel | 11,00 | - | 2,000 | - | - | 16,00 | - | - | - | - | - | 20,00 | - | - | - | - | - | 20,00 | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 31/10/19 | 15/05/20 | 30/10/20 | 30/04/21 | 28/10/21 | 28/10/21 | 31/01/22 | 28/04/22 | 28/04/22 | 29/07/22 | 28/10/22 | 28/10/22 | 30/01/23 | 28/04/23 | 28/04/23 | 28/07/23 | 30/10/23 | 30/10/23 | 31/01/24 | - | - | - | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 133.264 | 134.323 | 131.498 | 168.331 | 176.065 | 154.800 | 142.200 | 131.100 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,339 x | 2,717 x | 3,655 x | 2,639 x | 2,411 x | 2,132 x | 1,769 x | 1,699 x |
| Free Cash Flow 1 | -5.593 | 1.707 | 9.318 | -31.252 | 2.550 | 37.967 | 33.025 | 34.625 |
| ROE (netto-inkomsten/eigen vermogen) | 7,4% | 3,9% | 1,6% | 8,5% | 10,4% | 8,33% | 8,98% | 7,85% |
| ROA (netto-inkomsten/totale activa) | 5,3% | 3,81% | 1,96% | 5,63% | 6,41% | 4,77% | 4,75% | 4,9% |
| Totale activa 1 | 399.591 | 288.623 | 230.659 | 478.087 | 568.672 | 671.748 | 764.211 | 764.286 |
| Nettoactief per aandeel 2 | 1.339 | 1.283 | 1.422 | 1.547 | 1.730 | 1.856 | 1.976 | 2.087 |
| Cashflow per aandeel | 208,0 | 167,0 | 143,0 | 252,0 | 293,0 | - | - | - |
| Capex 1 | 34.413 | 40.230 | 24.448 | 21.027 | 24.284 | 29.360 | 30.000 | 30.600 |
| Capex/omzet | 6,33% | 8,2% | 5,92% | 3,97% | 4,2% | 5,03% | 5,06% | 5,25% |
| Datum van publicatie | 26/04/19 | 15/05/20 | 30/04/21 | 28/04/22 | 28/04/23 | - | - | - |
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
Accumuleren
Aantal analisten
5
Laatste slotkoers
1.708
JPY
Gemiddelde koersdoel
1.742
JPY
Spread / Gemiddelde doel
+1,99%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +13,79% | 2,36 mld. | |
| -3,12% | 40,44 mld. | |
| +18,24% | 24,67 mld. | |
| -18,92% | 22,2 mld. | |
| +7,52% | 20,71 mld. | |
| -8,12% | 20,67 mld. | |
| +9,77% | 20,55 mld. | |
| +6,45% | 9,54 mld. | |
| -23,99% | 8,21 mld. | |
| +32,79% | 8,13 mld. |
- Beurs
- Aandelen
- Koers 5471
- Financiën Daido Steel Co., Ltd.
