DUSKIN CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.267 JPY | +0,77% |
|
+1,52% | -2,51% |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 140.827 | 138.446 | 137.424 | 132.882 | 155.530 | 157.151 | - | - |
| Bedrijfswaarde 1 | 101.542 | 104.426 | 99.282 | 80.448 | 118.574 | 120.651 | 118.851 | 116.251 |
| K/w-verhouding | 23,4 x | 25,8 x | 48,7 x | 16,3 x | 21,8 x | 30,9 x | 17,4 x | 16,5 x |
| Dividendrendement | 1,9% | 1,97% | 1,44% | 3,09% | 2,76% | 3% | 3,43% | 3,6% |
| Marktkapitalisatie/omzet | 0,89 x | 0,87 x | 0,89 x | 0,81 x | 0,91 x | 0,88 x | 0,86 x | 0,85 x |
| Bedrijfswaarde/omzet | 0,64 x | 0,66 x | 0,65 x | 0,49 x | 0,7 x | 0,68 x | 0,65 x | 0,63 x |
| Bedrijfswaarde/EBITDA | 7 x | - | 8,04 x | 4,61 x | 7,35 x | 9,65 x | 6,4 x | 6,05 x |
| Bedrijfswaarde/FCF | 24,5 x | -126 x | 29,7 x | 7,27 x | -151 x | 21,4 x | 27,1 x | 8,68 x |
| FCF Yield | 4,08% | -0,8% | 3,36% | 13,8% | -0,66% | 4,67% | 3,69% | 11,5% |
| Price to Book | 0,92 x | 0,99 x | 0,94 x | 0,88 x | 1,02 x | 1,03 x | 1,02 x | 0,99 x |
| Aantal aandelen (in duizenden) | 53.445 | 48.731 | 49.344 | 49.417 | 48.756 | 48.103 | - | - |
| Referentieprijs 2 | 2.635 | 2.841 | 2.785 | 2.689 | 3.190 | 3.267 | 3.267 | 3.267 |
| Datum van publicatie | 15/05/19 | 15/05/20 | 14/05/21 | 13/05/22 | 15/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 158.699 | 159.102 | 153.770 | 163.210 | 170.494 | 178.107 | 182.380 | 185.087 |
| EBITDA 1 | 14.496 | - | 12.343 | 17.459 | 16.133 | 12.500 | 18.575 | 19.215 |
| Bedrijfsresultaat (EBIT) 1 | 7.954 | 6.577 | 4.651 | 9.899 | 8.637 | 5.830 | 10.750 | 11.285 |
| Operationele Marge | 5,01% | 4,13% | 3,02% | 6,07% | 5,07% | 3,27% | 5,89% | 6,1% |
| Resultaat voor belastingen (EBT) 1 | 8.471 | 8.471 | 4.315 | 11.627 | 10.713 | 9.190 | 15.140 | 15.450 |
| Nettowinst (verlies) 1 | 5.984 | 5.591 | 2.821 | 8.132 | 7.196 | 5.525 | 8.995 | 9.355 |
| Nettomarge | 3,77% | 3,51% | 1,83% | 4,98% | 4,22% | 3,1% | 4,93% | 5,05% |
| WPA 2 | 112,4 | 110,0 | 57,19 | 164,7 | 146,1 | 105,8 | 187,8 | 198,0 |
| Free Cash Flow 1 | 4.140 | -832 | 3.339 | 11.072 | -783 | 5.630 | 4.380 | 13.400 |
| FCF-marge | 2,61% | -0,52% | 2,17% | 6,78% | -0,46% | 3,16% | 2,4% | 7,24% |
| Kasstroomconversie (ebitda) | 28,56% | - | 27,05% | 63,42% | - | 45,04% | 23,58% | 69,74% |
| Kasstroomconversie (nettowinst) | 69,18% | - | 118,36% | 136,15% | - | 101,9% | 48,69% | 143,24% |
| Dividend per aandeel 2 | 50,00 | 56,00 | 40,00 | 83,00 | 88,00 | 98,00 | 112,1 | 117,7 |
| Datum van publicatie | 15/05/19 | 15/05/20 | 14/05/21 | 13/05/22 | 15/05/23 | - | - | - |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 79.157 | - | 74.060 | 79.710 | 40.752 | 80.213 | 43.081 | 39.916 | 82.997 | 40.940 | 40.973 | 81.913 | 46.267 | 42.314 | 88.581 | 43.631 | 42.190 | 85.821 | 48.930 | 43.949 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 3.698 | - | 2.837 | 1.814 | 3.598 | 6.346 | 3.964 | -411 | 3.553 | 2.674 | 2.626 | 5.300 | 3.720 | -383 | 3.337 | 2.020 | 927 | 2.947 | 1.987 | -434 |
| Operationele Marge | 4,67% | - | 3,83% | 2,28% | 8,83% | 7,91% | 9,2% | -1,03% | 4,28% | 6,53% | 6,41% | 6,47% | 8,04% | -0,91% | 3,77% | 4,63% | 2,2% | 3,43% | 4,06% | -0,99% |
| Resultaat voor belastingen (EBT) | 4.123 | - | 2.195 | 2.120 | 3.784 | 7.153 | 4.651 | -177 | 4.474 | 3.333 | - | 6.571 | 4.400 | -258 | 4.142 | 2.576 | - | 4.059 | 2.644 | - |
| Nettowinst (verlies) 1 | 2.783 | 2.808 | 1.393 | 1.428 | 2.912 | 5.175 | 3.168 | -211 | 2.957 | 2.059 | 2.474 | 4.533 | 3.061 | -398 | 2.663 | 1.678 | 970 | 2.648 | 2.046 | -294 |
| Nettomarge | 3,52% | - | 1,88% | 1,79% | 7,15% | 6,45% | 7,35% | -0,53% | 3,56% | 5,03% | 6,04% | 5,53% | 6,62% | -0,94% | 3,01% | 3,85% | 2,3% | 3,09% | 4,18% | -0,67% |
| WPA | 54,21 | - | 28,24 | - | - | 104,5 | 64,57 | - | - | 41,66 | - | 91,65 | 62,06 | - | - | 34,75 | 20,22 | 54,97 | 42,52 | - |
| Dividend per aandeel | 24,00 | - | 20,00 | - | - | 30,00 | - | - | - | - | - | 40,00 | - | - | - | - | - | 35,00 | - | - |
| Datum van publicatie | 8/11/19 | 15/05/20 | 9/11/20 | 14/05/21 | 5/11/21 | 5/11/21 | 8/02/22 | 13/05/22 | 13/05/22 | 5/08/22 | 8/11/22 | 8/11/22 | 9/02/23 | 15/05/23 | 15/05/23 | 4/08/23 | 8/11/23 | 8/11/23 | 9/02/24 | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 39.285 | 34.020 | 38.142 | 52.434 | 36.956 | 36.500 | 38.300 | 40.900 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 4.140 | -832 | 3.339 | 11.072 | -783 | 5.630 | 4.380 | 13.400 |
| ROE (netto-inkomsten/eigen vermogen) | 4% | 3,8% | 2% | 5,5% | 4,8% | 3,1% | 5,92% | 6,19% |
| ROA (netto-inkomsten/totale activa) | 5,13% | 4,18% | 3,55% | 6,32% | 5,75% | 3,2% | 5,3% | 5,4% |
| Totale activa 1 | 116.644 | 133.757 | 79.436 | 128.639 | 125.125 | 172.656 | 169.717 | 173.241 |
| Nettoactief per aandeel 2 | 2.877 | 2.873 | 2.949 | 3.048 | 3.121 | 3.157 | 3.215 | 3.290 |
| Cashflow per aandeel | 235,0 | 248,0 | 209,0 | 318,0 | 298,0 | - | - | - |
| Capex 1 | 9.466 | 9.682 | 6.764 | 6.067 | 7.335 | 14.000 | 14.000 | 6.550 |
| Capex/omzet | 5,96% | 6,09% | 4,4% | 3,72% | 4,3% | 7,86% | 7,68% | 3,54% |
| Datum van publicatie | 15/05/19 | 15/05/20 | 14/05/21 | 13/05/22 | 15/05/23 | - | - | - |
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
VERKOPEN
Aantal analisten
1
Laatste slotkoers
3.267
JPY
Gemiddelde koersdoel
2.700
JPY
Spread / Gemiddelde doel
-17,36%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -2,51% | 998 mln. | |
| +4,81% | 10,51 mld. | |
| -10,60% | 2,48 mld. | |
| -11,84% | 2,42 mld. | |
| -20,25% | 2,19 mld. | |
| -0,09% | 1,98 mld. | |
| -14,10% | 967 mln. | |
| -37,09% | 760 mln. | |
| -7,52% | 672 mln. | |
| -25,42% | 305 mln. |
- Beurs
- Aandelen
- Koers 4665
- Financiën Duskin Co., Ltd.
