DAIWA HOUSE INDUSTRY CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.440 JPY | +2,07% |
|
+2,35% | +3,93% |
| 15/02 | Indexen: focus op eilandvastgoed, van Japan tot het Verenigd Koninkrijk |  |
| 11/01 | Daiwa House Industry Co., Ltd. autoriseert een Terugkoopplan. | CI |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 2.335.523 | 1.777.883 | 2.119.873 | 2.098.244 | 2.051.729 | 2.783.233 | - | - |
| Bedrijfswaarde 1 | 2.830.418 | 2.622.365 | 3.066.683 | 3.287.091 | 3.642.146 | 4.407.792 | 4.422.028 | 4.458.595 |
| K/w-verhouding | 9,85 x | 7,61 x | 10,9 x | 9,31 x | 6,64 x | 10,4 x | 10,2 x | 9,2 x |
| Dividendrendement | 3,24% | 4,3% | 3,58% | 3,94% | 4,17% | 3,26% | 3,49% | 3,91% |
| Marktkapitalisatie/omzet | 0,56 x | 0,41 x | 0,51 x | 0,47 x | 0,42 x | 0,55 x | 0,54 x | 0,52 x |
| Bedrijfswaarde/omzet | 0,68 x | 0,6 x | 0,74 x | 0,74 x | 0,74 x | 0,88 x | 0,86 x | 0,84 x |
| Bedrijfswaarde/EBITDA | 6,39 x | 5,75 x | 7,04 x | 6,8 x | 6,29 x | 8,63 x | 8,21 x | 7,67 x |
| Bedrijfswaarde/FCF | 45,3 x | -11,7 x | 76 x | -25,1 x | -12,7 x | 12,3 x | 203 x | 110 x |
| FCF Yield | 2,21% | -8,55% | 1,32% | -3,98% | -7,9% | 8,15% | 0,49% | 0,91% |
| Price to Book | 1,46 x | 1,03 x | 1,16 x | 1,04 x | 0,9 x | 1,18 x | 1,1 x | 1,02 x |
| Aantal aandelen (in duizenden) | 663.689 | 664.009 | 654.080 | 655.497 | 658.872 | 639.824 | - | - |
| Referentieprijs 2 | 3.519 | 2.678 | 3.241 | 3.201 | 3.114 | 4.350 | 4.350 | 4.350 |
| Datum van publicatie | 13/05/19 | 14/05/20 | 14/05/21 | 13/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 4.143.505 | 4.380.209 | 4.126.769 | 4.439.536 | 4.908.199 | 5.019.903 | 5.130.109 | 5.307.090 |
| EBITDA 1 | 443.215 | 456.321 | 435.524 | 483.584 | 578.834 | 511.043 | 538.774 | 581.339 |
| Bedrijfsresultaat (EBIT) 1 | 372.195 | 381.114 | 357.121 | 383.256 | 465.370 | 393.441 | 419.410 | 458.479 |
| Operationele Marge | 8,98% | 8,7% | 8,65% | 8,63% | 9,48% | 7,84% | 8,18% | 8,64% |
| Resultaat voor belastingen (EBT) 1 | 352.230 | 349.683 | 311.210 | 353.300 | 440.496 | 403.120 | 404.200 | 442.240 |
| Nettowinst (verlies) 1 | 237.439 | 233.603 | 195.076 | 225.272 | 308.399 | 271.546 | 272.264 | 300.566 |
| Nettomarge | 5,73% | 5,33% | 4,73% | 5,07% | 6,28% | 5,41% | 5,31% | 5,66% |
| WPA 2 | 357,3 | 351,8 | 297,2 | 343,8 | 469,1 | 418,1 | 425,3 | 472,9 |
| Free Cash Flow 1 | 62.448 | -224.200 | 40.334 | -130.987 | -287.845 | 359.300 | 21.800 | 40.600 |
| FCF-marge | 1,51% | -5,12% | 0,98% | -2,95% | -5,86% | 7,16% | 0,42% | 0,77% |
| Kasstroomconversie (ebitda) | 14,09% | - | 9,26% | - | - | 70,31% | 4,05% | 6,98% |
| Kasstroomconversie (nettowinst) | 26,3% | - | 20,68% | - | - | 132,32% | 8,01% | 13,51% |
| Dividend per aandeel 2 | 114,0 | 115,0 | 116,0 | 126,0 | 130,0 | 142,0 | 152,0 | 170,0 |
| Datum van publicatie | 13/05/19 | 14/05/20 | 14/05/21 | 13/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Marzo | 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 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.179.389 | 2.200.820 | 1.966.448 | 2.160.321 | 1.121.524 | 2.042.182 | 1.105.003 | 1.292.351 | 2.397.354 | 1.007.795 | 1.253.534 | 2.261.329 | 1.160.352 | 1.486.518 | 2.646.870 | 1.214.595 | 1.330.232 | 2.544.827 | 1.211.637 | 1.283.114 | 2.550.173 | 1.280.582 | 1.377.375 | 1.261.670 | - |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 127.233 | - | - | 138.035 | - | 133.673 | 136.483 | 133.695 | - |
| Bedrijfsresultaat (EBIT) 1 | 209.324 | 171.790 | 156.024 | 201.097 | 101.921 | 160.361 | 93.505 | 129.390 | 222.895 | 59.694 | 94.945 | 154.639 | 68.086 | 242.645 | 310.731 | 93.075 | 98.088 | 191.163 | 93.817 | 106.248 | 201.137 | 103.691 | 106.501 | 103.713 | - |
| Operationele Marge | 9,6% | 7,81% | 7,93% | 9,31% | 9,09% | 7,85% | 8,46% | 10,01% | 9,3% | 5,92% | 7,57% | 6,84% | 5,87% | 16,32% | 11,74% | 7,66% | 7,37% | 7,51% | 7,74% | 8,28% | 7,89% | 8,1% | 7,73% | 8,22% | - |
| Resultaat voor belastingen (EBT) 1 | 207.448 | - | 143.971 | - | 103.056 | 163.539 | 92.471 | 97.290 | - | 57.715 | 100.292 | 158.007 | 64.662 | 217.827 | - | 90.843 | 140.433 | 231.276 | 91.873 | 82.476 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 147.390 | 86.213 | 91.329 | 103.747 | 68.997 | 107.582 | 59.912 | 57.778 | 117.690 | 36.533 | 69.461 | 105.994 | 60.269 | 142.136 | 202.405 | 60.007 | 94.481 | 154.488 | 61.796 | 54.975 | 118.612 | 70.736 | 70.776 | 69.079 | - |
| Nettomarge | 6,76% | 3,92% | 4,64% | 4,8% | 6,15% | 5,27% | 5,42% | 4,47% | 4,91% | 3,63% | 5,54% | 4,69% | 5,19% | 9,56% | 7,65% | 4,94% | 7,1% | 6,07% | 5,1% | 4,28% | 4,65% | 5,52% | 5,14% | 5,48% | - |
| WPA 2 | 222,0 | - | 138,7 | - | 105,3 | 164,3 | 91,41 | 88,14 | - | 55,72 | 105,8 | 161,5 | 91,54 | 216,0 | - | 91,14 | 143,7 | 234,8 | 94,07 | 85,41 | - | 110,6 | 110,6 | 108,0 | - |
| Dividend per aandeel 2 | 55,00 | - | 50,00 | - | 55,00 | 55,00 | - | 71,00 | - | - | 60,00 | 60,00 | - | 70,00 | - | - | 63,00 | 63,00 | - | 74,50 | - | - | 75,00 | - | 75,00 |
| Datum van publicatie | 8/11/19 | 14/05/20 | 11/11/20 | 14/05/21 | 9/11/21 | 9/11/21 | 10/02/22 | 13/05/22 | 13/05/22 | 9/08/22 | 10/11/22 | 10/11/22 | 10/02/23 | 12/05/23 | 12/05/23 | 7/08/23 | 10/11/23 | 10/11/23 | 9/02/24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 494.895 | 844.482 | 946.810 | 1.188.847 | 1.590.417 | 1.624.559 | 1.638.794 | 1.675.362 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,117 x | 1,851 x | 2,174 x | 2,458 x | 2,748 x | 3,179 x | 3,042 x | 2,882 x |
| Free Cash Flow 1 | 62.448 | -224.200 | 40.334 | -130.987 | -287.845 | 359.300 | 21.800 | 40.600 |
| ROE (netto-inkomsten/eigen vermogen) | 15,5% | 14,1% | 11% | 11,7% | 14,3% | 11,7% | 11,1% | 11,5% |
| ROA (netto-inkomsten/totale activa) | 8,59% | 8,21% | 6,98% | 7,12% | 7,82% | 5,18% | 5,2% | 5,5% |
| Totale activa 1 | 2.764.133 | 2.846.876 | 2.794.929 | 3.165.729 | 3.944.064 | 5.247.261 | 5.235.848 | 5.464.836 |
| Nettoactief per aandeel 2 | 2.404 | 2.601 | 2.805 | 3.081 | 3.467 | 3.684 | 3.969 | 4.272 |
| Cashflow per aandeel 2 | 464,0 | 465,0 | 417,0 | 497,0 | 642,0 | 610,0 | 609,0 | 676,0 |
| Capex 1 | 293.151 | 373.851 | 372.904 | 425.807 | 518.143 | 463.333 | 525.000 | 530.000 |
| Capex/omzet | 7,07% | 8,54% | 9,04% | 9,59% | 10,56% | 9,23% | 10,23% | 9,99% |
| Datum van publicatie | 13/05/19 | 14/05/20 | 14/05/21 | 13/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
9
Laatste slotkoers
4.350
JPY
Gemiddelde koersdoel
4.680
JPY
Spread / Gemiddelde doel
+7,59%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +3,93% | 17,76 mld. | |
| -3,95% | 48,07 mld. | |
| +10,99% | 24,1 mld. | |
| +15,77% | 14,64 mld. | |
| +18,31% | 12,67 mld. | |
| +1,49% | 6,31 mld. | |
| +16,23% | 6,19 mld. | |
| +8,15% | 6,12 mld. | |
| +13,23% | 5,99 mld. | |
| -8,23% | 6 mld. |
- Beurs
- Aandelen
- Koers 1925
- Financiën Daiwa House Industry Co., Ltd.
