DISCO CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 46.010 JPY | -2,27% |
|
-7,61% | +31,53% |
| 25/04 | Disco's winst stijgt met 2% in boekjaar 2023 | MT |
| 25/04 | DISCO Corporation kondigt dividenduitkering aan voor boekjaar 2023 | CI |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 566.555 | 767.912 | 1.252.293 | 1.241.500 | 1.657.021 | 4.985.130 | - | - |
| Bedrijfswaarde 1 | 475.175 | 680.003 | 1.142.484 | 1.115.729 | 1.493.968 | 5.980.985 | 4.725.208 | 4.663.085 |
| K/w-verhouding | 19,7 x | 27,8 x | 32 x | 18,7 x | 20 x | 73,6 x | 39,2 x | 33,8 x |
| Dividendrendement | 2,04% | 2,05% | 1,95% | 2,35% | 2% | 0,54% | 1,19% | 1,37% |
| Marktkapitalisatie/omzet | 3,84 x | 5,44 x | 6,85 x | 4,89 x | 5,83 x | 20,1 x | 13 x | 11,5 x |
| Bedrijfswaarde/omzet | 3,22 x | 4,82 x | 6,25 x | 4,4 x | 5,26 x | 19,4 x | 12,4 x | 10,7 x |
| Bedrijfswaarde/EBITDA | 10,6 x | 15,8 x | 19,1 x | 11,2 x | 12,4 x | 45,1 x | 24,5 x | 21,4 x |
| Bedrijfswaarde/FCF | 37,1 x | 121 x | 26,2 x | 27,8 x | 21,7 x | 73,7 x | 49,4 x | 38,7 x |
| FCF Yield | 2,69% | 0,83% | 3,82% | 3,59% | 4,6% | 1,36% | 2,02% | 2,58% |
| Price to Book | 2,59 x | 3,4 x | 4,99 x | 4,24 x | 4,78 x | 15,3 x | 10,7 x | 9,07 x |
| Aantal aandelen (in duizenden) | 107.778 | 107.853 | 108.112 | 108.270 | 108.302 | 108.349 | - | - |
| Referentieprijs 2 | 5.257 | 7.120 | 11.583 | 11.467 | 15.300 | 46.010 | 46.010 | 46.010 |
| Datum van publicatie | 8/05/19 | 23/04/20 | 22/04/21 | 21/04/22 | 20/04/23 | 25/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 147.500 | 141.083 | 182.857 | 253.781 | 284.135 | 307.554 | 382.468 | 434.661 |
| EBITDA 1 | 44.740 | 43.063 | 59.921 | 100.064 | 120.784 | 132.521 | 192.541 | 217.799 |
| Bedrijfsresultaat (EBIT) 1 | 38.645 | 36.451 | 53.106 | 91.513 | 110.413 | 121.490 | 165.848 | 198.975 |
| Operationele Marge | 26,2% | 25,84% | 29,04% | 36,06% | 38,86% | 39,5% | 43,36% | 45,78% |
| Resultaat voor belastingen (EBT) 1 | 38.256 | 38.277 | 53.434 | 92.251 | 112.785 | 114.576 | 169.136 | 198.866 |
| Nettowinst (verlies) 1 | 28.824 | 27.653 | 39.091 | 66.206 | 82.891 | 84.205 | 127.242 | 147.299 |
| Nettomarge | 19,54% | 19,6% | 21,38% | 26,09% | 29,17% | 27,38% | 33,27% | 33,89% |
| WPA 2 | 267,4 | 256,5 | 361,8 | 611,7 | 765,5 | 777,3 | 1.175 | 1.360 |
| Free Cash Flow 1 | 12.798 | 5.639 | 43.602 | 40.063 | 68.706 | 81.121 | 95.666 | 120.375 |
| FCF-marge | 8,68% | 4% | 23,84% | 15,79% | 24,18% | 26,38% | 25,01% | 27,69% |
| Kasstroomconversie (ebitda) | 28,61% | 13,09% | 72,77% | 40,04% | 56,88% | 61,21% | 49,69% | 55,27% |
| Kasstroomconversie (nettowinst) | 44,4% | 20,39% | 111,54% | 60,51% | 82,89% | 96,34% | 75,18% | 81,72% |
| Dividend per aandeel 2 | 107,3 | 146,0 | 225,7 | 269,3 | 305,3 | 307,0 | 545,4 | 629,2 |
| Datum van publicatie | 8/05/19 | 23/04/20 | 22/04/21 | 21/04/22 | 20/04/23 | 25/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: März | 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 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 67.863 | - | 83.215 | 99.642 | - | 116.082 | - | 73.512 | 137.699 | 59.749 | 79.532 | 139.281 | 65.839 | 79.015 | 144.854 | 53.961 | 72.299 | 126.260 | 76.995 | 104.299 | 181.294 | 87.475 | 95.882 | - | 98.766 | 106.317 | - | - | - |
| EBITDA 1 | - | - | - | - | 26.504 | - | 25.647 | 30.746 | - | 23.731 | 35.773 | - | 26.975 | 34.027 | - | 19.479 | 30.731 | - | - | 49.108 | - | 45.874 | 47.380 | - | 50.095 | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 17.231 | - | 23.359 | 29.747 | 24.514 | 39.958 | 23.292 | 28.263 | 51.555 | 21.592 | 33.278 | 54.870 | 24.258 | 31.285 | 55.543 | 16.972 | 28.037 | 45.009 | 30.354 | 46.127 | 76.481 | 36.664 | 41.993 | - | 43.951 | 48.959 | - | - | - |
| Operationele Marge | 25,39% | - | 28,07% | 29,85% | - | 34,42% | - | 38,45% | 37,44% | 36,14% | 41,84% | 39,4% | 36,84% | 39,59% | 38,34% | 31,45% | 38,78% | 35,65% | 39,42% | 44,23% | 42,19% | 41,91% | 43,8% | - | 44,5% | 46,05% | - | - | - |
| Resultaat voor belastingen (EBT) 1 | 18.274 | - | 23.091 | 30.343 | 25.119 | 39.835 | 23.902 | 28.514 | 52.416 | 22.737 | 34.799 | 57.536 | 22.522 | 32.727 | - | 18.139 | 28.107 | 46.246 | 21.876 | 46.454 | - | 29.300 | 43.200 | - | 36.900 | 50.400 | - | - | - |
| Nettowinst (verlies) 1 | 13.044 | - | 16.600 | 22.491 | 18.011 | 28.592 | 16.917 | 20.697 | 37.614 | 16.039 | 24.634 | 40.673 | 16.546 | 25.672 | 42.218 | 12.682 | 20.026 | 32.708 | 16.072 | 35.425 | 51.497 | 26.654 | 30.946 | - | 32.334 | 38.030 | - | - | - |
| Nettomarge | 19,22% | - | 19,95% | 22,57% | - | 24,63% | - | 28,15% | 27,32% | 26,84% | 30,97% | 29,2% | 25,13% | 32,49% | 29,15% | 23,5% | 27,7% | 25,91% | 20,87% | 33,96% | 28,41% | 30,47% | 32,28% | - | 32,74% | 35,77% | - | - | - |
| WPA 2 | 121,0 | - | 153,7 | 208,1 | 166,4 | 264,2 | 156,3 | 191,2 | 347,4 | 148,1 | 227,5 | 375,6 | 152,8 | 237,1 | 389,8 | 117,1 | 184,9 | 302,0 | 148,3 | 327,0 | 475,3 | 246,8 | 304,8 | - | 350,3 | 403,7 | - | - | - |
| Dividend per aandeel | 30,33 | 115,7 | 38,67 | 187,0 | 66,33 | 66,33 | - | 203,0 | 203,0 | - | 94,00 | 94,00 | - | - | - | - | 76,00 | 76,00 | - | - | 193,0 | - | 130,6 | 142,0 | - | 572,5 | 401,0 | 155,0 | 509,0 |
| Datum van publicatie | 24/10/19 | 23/04/20 | 22/10/20 | 22/04/21 | 21/10/21 | 21/10/21 | 25/01/22 | 21/04/22 | 21/04/22 | 21/07/22 | 20/10/22 | 20/10/22 | 24/01/23 | 20/04/23 | 20/04/23 | 20/07/23 | 19/10/23 | 19/10/23 | 24/01/24 | 25/04/24 | 25/04/24 | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 91.380 | 87.909 | 109.809 | 125.771 | 163.053 | 215.486 | 259.922 | 322.045 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 12.798 | 5.639 | 43.602 | 40.063 | 68.706 | 81.121 | 95.666 | 120.375 |
| ROE (netto-inkomsten/eigen vermogen) | 13,6% | 12,7% | 16,4% | 24,3% | 25,9% | 22,4% | 28,9% | 29,1% |
| ROA (netto-inkomsten/totale activa) | 15,1% | 14,4% | 17,8% | 25,2% | 25,7% | 23,9% | 27,3% | 21,4% |
| Totale activa 1 | 190.341 | 192.167 | 219.896 | 262.666 | 322.205 | 352.544 | 466.087 | 687.233 |
| Nettoactief per aandeel 2 | 2.031 | 2.091 | 2.322 | 2.703 | 3.202 | 3.740 | 4.318 | 5.075 |
| Cashflow per aandeel 2 | 324,0 | 318,0 | 425,0 | 691,0 | 861,0 | 879,0 | 1.109 | 1.339 |
| Capex 1 | 14.436 | 24.868 | 21.026 | 43.576 | 14.972 | 16.140 | 16.000 | 21.571 |
| Capex/omzet | 9,79% | 17,63% | 11,5% | 17,17% | 5,27% | 5,25% | 4,18% | 4,96% |
| Datum van publicatie | 8/05/19 | 23/04/20 | 22/04/21 | 21/04/22 | 20/04/23 | 25/04/24 | - | - |
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
16
Laatste slotkoers
46.010
JPY
Gemiddelde koersdoel
52.938
JPY
Spread / Gemiddelde doel
+15,06%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +31,53% | 31,67 mld. | |
| +25,49% | 169 mld. | |
| +32,74% | 32,77 mld. | |
| -20,15% | 26,77 mld. | |
| +27,65% | 22,95 mld. | |
| -12,08% | 11,56 mld. | |
| +122,37% | 9,62 mld. | |
| +31,00% | 5,94 mld. | |
| -19,16% | 5,07 mld. | |
| -20,51% | 4,77 mld. |
- Beurs
- Aandelen
- Koers 6146
- Financiën Disco Corporation
