DAIHEN CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 9.620 JPY | +0,42% |
|
+5,71% | +49,15% |
| 12/02 | Daihen's winst stijgt met 27% in fiscaal Q1-Q3 | MT |
| 08/02 | DAIHEN Corporation geeft geconsolideerde winstindicatie voor het jaar dat eindigt op 31 maart 2024 | CI |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 70.568 | 72.088 | 120.089 | 103.789 | 108.832 | 235.570 | - | - |
| Bedrijfswaarde 1 | 98.294 | 89.993 | 130.167 | 106.570 | 141.721 | 282.541 | 279.065 | 273.878 |
| K/w-verhouding | 11,5 x | 10,8 x | 12,8 x | 9,5 x | 8,25 x | 14,5 x | 16,7 x | 13,3 x |
| Dividendrendement | 2,81% | 2,92% | 1,85% | 2,6% | 3,65% | 1,71% | 1,74% | 2,08% |
| Marktkapitalisatie/omzet | 0,49 x | 0,5 x | 0,83 x | 0,65 x | 0,59 x | 1,25 x | 1,07 x | 0,97 x |
| Bedrijfswaarde/omzet | 0,69 x | 0,62 x | 0,9 x | 0,66 x | 0,76 x | 1,5 x | 1,27 x | 1,12 x |
| Bedrijfswaarde/EBITDA | 7,1 x | 6,16 x | 7,52 x | 5,54 x | 6,55 x | 13,7 x | 11,2 x | 9,03 x |
| Bedrijfswaarde/FCF | -17,8 x | 6,63 x | 13,1 x | 11 x | -11,9 x | 38 x | -62,1 x | 45,6 x |
| FCF Yield | -5,63% | 15,1% | 7,66% | 9,06% | -8,43% | 2,63% | -1,61% | 2,19% |
| Price to Book | 0,91 x | 0,9 x | 1,32 x | 1,04 x | 0,96 x | 1,89 x | 1,75 x | 1,59 x |
| Aantal aandelen (in duizenden) | 24.804 | 24.807 | 24.684 | 24.536 | 24.539 | 24.488 | - | - |
| Referentieprijs 2 | 2.845 | 2.906 | 4.865 | 4.230 | 4.435 | 9.580 | 9.580 | 9.580 |
| Datum van publicatie | 10/05/19 | 12/05/20 | 11/05/21 | 12/05/22 | 10/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 143.457 | 145.044 | 145.144 | 160.618 | 185.288 | 188.000 | 219.760 | 243.740 |
| EBITDA 1 | 13.849 | 14.603 | 17.304 | 19.227 | 21.637 | 20.592 | 24.842 | 30.342 |
| Bedrijfsresultaat (EBIT) 1 | 8.369 | 9.065 | 12.183 | 14.191 | 16.568 | 15.014 | 18.614 | 23.854 |
| Operationele Marge | 5,83% | 6,25% | 8,39% | 8,84% | 8,94% | 7,99% | 8,47% | 9,79% |
| Resultaat voor belastingen (EBT) 1 | 8.576 | 9.370 | 13.125 | 15.454 | 17.884 | 20.960 | 19.735 | 25.185 |
| Nettowinst (verlies) 1 | 6.166 | 6.672 | 9.411 | 10.985 | 13.193 | 16.181 | 14.073 | 17.644 |
| Nettomarge | 4,3% | 4,6% | 6,48% | 6,84% | 7,12% | 8,61% | 6,4% | 7,24% |
| WPA 2 | 246,8 | 269,1 | 381,3 | 445,3 | 537,7 | 660,7 | 574,9 | 720,8 |
| Free Cash Flow 1 | -5.534 | 13.566 | 9.970 | 9.651 | -11.950 | 7.440 | -4.491 | 6.005 |
| FCF-marge | -3,86% | 9,35% | 6,87% | 6,01% | -6,45% | 3,96% | -2,04% | 2,46% |
| Kasstroomconversie (ebitda) | - | 92,9% | 57,62% | 50,2% | - | 36,13% | - | 19,79% |
| Kasstroomconversie (nettowinst) | - | 203,33% | 105,94% | 87,86% | - | 45,98% | - | 34,03% |
| Dividend per aandeel 2 | 80,00 | 85,00 | 90,00 | 110,0 | 162,0 | 164,2 | 167,0 | 199,0 |
| Datum van publicatie | 10/05/19 | 12/05/20 | 11/05/21 | 12/05/22 | 10/05/23 | - | - | - |
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 | 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 | 65.349 | 79.695 | 63.031 | 82.113 | 37.365 | 71.892 | 39.039 | - | 36.666 | 46.520 | 83.186 | 44.060 | 58.042 | 102.102 | 35.290 | 43.645 | 78.935 | 48.300 | 59.902 | 111.065 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | 6.557 | 11.793 | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 3.049 | 6.016 | 3.682 | 8.501 | 3.272 | 6.379 | 3.539 | 4.273 | 1.819 | 5.535 | 7.354 | 3.847 | 5.367 | 9.214 | 772 | 4.299 | 5.071 | 2.747 | 7.371 | 10.429 |
| Operationele Marge | 4,67% | 7,55% | 5,84% | 10,35% | 8,76% | 8,87% | 9,07% | - | 4,96% | 11,9% | 8,84% | 8,73% | 9,25% | 9,02% | 2,19% | 9,85% | 6,42% | 5,69% | 12,31% | 9,39% |
| Resultaat voor belastingen (EBT) | 3.331 | 6.039 | 4.323 | 8.802 | 3.599 | 7.107 | 3.695 | - | 2.287 | 5.854 | 8.141 | 3.783 | 5.960 | 9.743 | 1.227 | 4.504 | 5.731 | 8.135 | - | - |
| Nettowinst (verlies) | 2.299 | 4.373 | 3.130 | 6.281 | 2.766 | 5.172 | 2.714 | - | 1.632 | 4.475 | 6.107 | 2.767 | 4.319 | 7.086 | 688 | 3.399 | 4.087 | 7.182 | - | - |
| Nettomarge | 3,52% | 5,49% | 4,97% | 7,65% | 7,4% | 7,19% | 6,95% | - | 4,45% | 9,62% | 7,34% | 6,28% | 7,44% | 6,94% | 1,95% | 7,79% | 5,18% | 14,87% | - | - |
| WPA 2 | 92,69 | 176,4 | 126,8 | 254,5 | 112,0 | 209,5 | 109,9 | - | 66,53 | 182,4 | 248,9 | 112,7 | 176,0 | 288,8 | 28,05 | 138,5 | 166,6 | 293,0 | 201,5 | - |
| Dividend per aandeel | 45,00 | 40,00 | 42,50 | 47,50 | - | 50,00 | - | - | - | - | 75,00 | - | - | 87,00 | - | - | 82,50 | - | - | - |
| Datum van publicatie | 8/11/19 | 12/05/20 | 6/11/20 | 11/05/21 | 2/11/21 | 2/11/21 | 2/02/22 | 12/05/22 | 2/08/22 | 2/11/22 | 2/11/22 | 3/02/23 | 10/05/23 | 10/05/23 | 2/08/23 | 2/11/23 | 2/11/23 | 2/02/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 27.726 | 17.905 | 10.078 | 2.781 | 32.889 | 46.972 | 43.495 | 38.308 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,002 x | 1,226 x | 0,5824 x | 0,1446 x | 1,52 x | 2,281 x | 1,751 x | 1,263 x |
| Free Cash Flow 1 | -5.534 | 13.566 | 9.970 | 9.651 | -11.950 | 7.440 | -4.491 | 6.005 |
| ROE (netto-inkomsten/eigen vermogen) | 8% | 8,5% | 11% | 11,5% | 12,4% | 13,6% | 10,5% | 11,9% |
| ROA (netto-inkomsten/totale activa) | 5,17% | 5,67% | 8,16% | 8,54% | 8,67% | 6,7% | 7,8% | 8,9% |
| Totale activa 1 | 119.161 | 117.631 | 115.384 | 128.680 | 152.209 | 241.501 | 180.424 | 198.252 |
| Nettoactief per aandeel 2 | 3.119 | 3.237 | 3.694 | 4.063 | 4.638 | 5.069 | 5.474 | 6.009 |
| Cashflow per aandeel 2 | 466,0 | 492,0 | 589,0 | 649,0 | 744,0 | 878,0 | 778,0 | 901,0 |
| Capex 1 | 7.615 | 3.491 | 3.967 | 4.420 | 4.872 | 8.000 | 7.000 | 6.250 |
| Capex/omzet | 5,31% | 2,41% | 2,73% | 2,75% | 2,63% | 4,26% | 3,19% | 2,56% |
| Datum van publicatie | 10/05/19 | 12/05/20 | 11/05/21 | 12/05/22 | 10/05/23 | - | - | - |
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
4
Laatste slotkoers
9.580
JPY
Gemiddelde koersdoel
9.775
JPY
Spread / Gemiddelde doel
+2,04%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +49,15% | 1,49 mld. | |
| +20,72% | 90,3 mld. | |
| +45,89% | 24,92 mld. | |
| +42,91% | 16,61 mld. | |
| +20,83% | 10,14 mld. | |
| -7,36% | 8,13 mld. | |
| +5,66% | 7,78 mld. | |
| +28,70% | 7,68 mld. | |
| +159,02% | 6,79 mld. | |
| +43,41% | 5,01 mld. |
- Beurs
- Aandelen
- Koers 6622
- Financiën DAIHEN Corporation
