FP CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.516 JPY | -2,39% |
|
-2,23% | -15,31% |
| 16/02 | FP Corp.'s winst bijna 2% lager in fiscaal Q1-Q3 | MT |
| 16/02 | FP Corporation herziet dividendrichtlijn voor het jaar eindigend op 31 maart 2024 | CI |
Totale waarde
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 270.363 | 296.407 | 368.535 | 238.626 | 268.461 | 203.348 | - | - |
| Bedrijfswaarde 1 | 342.612 | 356.459 | 424.109 | 297.046 | 346.366 | 257.666 | 255.663 | 252.953 |
| K/w-verhouding | 27,3 x | 27,5 x | 30,5 x | 21,3 x | 23,3 x | 17,2 x | 16,2 x | 15 x |
| Dividendrendement | 1,24% | 1,13% | 0,99% | 1,61% | 1,43% | 2,27% | 2,27% | 2,4% |
| Marktkapitalisatie/omzet | 1,49 x | 1,59 x | 1,87 x | 1,22 x | 1,27 x | 0,92 x | 0,89 x | 0,87 x |
| Bedrijfswaarde/omzet | 1,89 x | 1,91 x | 2,15 x | 1,52 x | 1,64 x | 1,16 x | 1,12 x | 1,08 x |
| Bedrijfswaarde/EBITDA | 12,6 x | 12,3 x | 13,1 x | 10,1 x | 11,2 x | 8,26 x | 7,92 x | 7,51 x |
| Bedrijfswaarde/FCF | 40,8 x | 21,2 x | 33,4 x | 1.053 x | -45 x | 21,5 x | 31,1 x | 26,4 x |
| FCF Yield | 2,45% | 4,71% | 2,99% | 0,09% | -2,22% | 4,66% | 3,21% | 3,78% |
| Price to Book | 2,42 x | 2,5 x | 2,96 x | 1,81 x | 1,93 x | 1,4 x | 1,34 x | 1,27 x |
| Aantal aandelen (in duizenden) | 82.680 | 82.680 | 81.806 | 81.833 | 81.848 | 80.822 | - | - |
| Referentieprijs 2 | 3.270 | 3.585 | 4.505 | 2.916 | 3.280 | 2.516 | 2.516 | 2.516 |
| Datum van publicatie | 8/05/19 | 30/04/20 | 28/04/21 | 28/04/22 | 28/04/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 181.171 | 186.349 | 196.950 | 195.700 | 211.285 | 221.406 | 227.579 | 233.679 |
| EBITDA 1 | 27.119 | 29.039 | 32.372 | 29.520 | 30.883 | 31.176 | 32.286 | 33.664 |
| Bedrijfsresultaat (EBIT) 1 | 13.949 | 15.507 | 18.763 | 15.884 | 16.703 | 17.150 | 18.200 | 19.567 |
| Operationele Marge | 7,7% | 8,32% | 9,53% | 8,12% | 7,91% | 7,75% | 8% | 8,37% |
| Resultaat voor belastingen (EBT) 1 | 14.401 | 15.972 | 18.060 | 16.458 | 16.930 | 17.850 | 19.150 | 20.725 |
| Nettowinst (verlies) 1 | 9.901 | 10.777 | 12.211 | 11.206 | 11.529 | 11.950 | 12.680 | 13.659 |
| Nettomarge | 5,47% | 5,78% | 6,2% | 5,73% | 5,46% | 5,4% | 5,57% | 5,85% |
| WPA 2 | 119,8 | 130,4 | 147,8 | 137,0 | 140,9 | 146,1 | 155,4 | 167,8 |
| Free Cash Flow 1 | 8.401 | 16.781 | 12.683 | 282 | -7.703 | 12.000 | 8.219 | 9.566 |
| FCF-marge | 4,64% | 9,01% | 6,44% | 0,14% | -3,65% | 5,42% | 3,61% | 4,09% |
| Kasstroomconversie (ebitda) | 30,98% | 57,79% | 39,18% | 0,96% | - | 38,49% | 25,46% | 28,42% |
| Kasstroomconversie (nettowinst) | 84,85% | 155,71% | 103,87% | 2,52% | - | 100,42% | 64,82% | 70,04% |
| Dividend per aandeel 2 | 40,50 | 40,50 | 44,50 | 47,00 | 47,00 | 57,00 | 57,00 | 60,50 |
| Datum van publicatie | 8/05/19 | 30/04/20 | 28/04/21 | 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 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 92.901 | 93.448 | 96.395 | 100.555 | 49.720 | 97.367 | 53.512 | 44.821 | 98.333 | 49.437 | 53.125 | 102.562 | 60.249 | 48.474 | 108.723 | 53.233 | 55.493 | 108.726 | 62.034 | 50.342 | 110.674 | 54.800 | 57.100 | 63.700 | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 7.094 | 8.413 | 8.311 | 10.452 | 4.497 | 8.548 | 5.417 | 1.919 | 7.336 | 2.765 | 3.307 | 6.072 | 8.101 | 2.530 | 10.631 | 2.980 | 4.001 | 6.981 | 6.544 | 2.964 | 9.819 | 3.100 | 4.100 | 6.600 | 3.700 |
| Operationele Marge | 7,64% | 9% | 8,62% | 10,39% | 9,04% | 8,78% | 10,12% | 4,28% | 7,46% | 5,59% | 6,22% | 5,92% | 13,45% | 5,22% | 9,78% | 5,6% | 7,21% | 6,42% | 10,55% | 5,89% | 8,87% | 5,66% | 7,18% | 10,36% | - |
| Resultaat voor belastingen (EBT) 1 | 7.254 | - | 8.347 | - | - | 8.554 | 5.716 | - | - | 2.951 | - | 6.137 | 8.271 | - | - | 3.349 | 4.160 | 7.509 | 6.622 | 2.800 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 4.842 | - | 5.653 | - | 3.069 | 5.803 | 3.856 | 1.547 | - | 1.947 | 2.184 | 4.131 | 5.679 | 1.719 | - | 2.244 | 2.878 | 5.122 | 4.524 | 1.811 | - | - | - | - | - |
| Nettomarge | 5,21% | - | 5,86% | - | 6,17% | 5,96% | 7,21% | 3,45% | - | 3,94% | 4,11% | 4,03% | 9,43% | 3,55% | - | 4,22% | 5,19% | 4,71% | 7,29% | 3,6% | - | - | - | - | - |
| WPA 2 | 58,57 | - | 68,37 | - | 37,50 | 70,93 | 47,13 | 18,90 | - | 23,80 | 26,68 | 50,48 | 69,39 | 21,00 | - | 27,43 | 35,15 | 62,58 | 55,26 | 21,04 | - | - | - | - | - |
| Dividend per aandeel 2 | 20,00 | - | 20,50 | - | 21,50 | 21,50 | - | 25,50 | - | - | 21,50 | 21,50 | - | - | - | - | 21,50 | 21,50 | - | 28,50 | - | - | 25,00 | - | 33,00 |
| Datum van publicatie | 31/10/19 | 30/04/20 | 30/10/20 | 28/04/21 | 29/10/21 | 29/10/21 | 31/01/22 | 28/04/22 | 28/04/22 | 29/07/22 | 31/10/22 | 31/10/22 | 31/01/23 | 28/04/23 | 28/04/23 | 31/07/23 | 30/10/23 | 30/10/23 | 31/01/24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 72.249 | 60.052 | 55.574 | 58.420 | 77.905 | 54.318 | 52.314 | 49.604 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,664 x | 2,068 x | 1,717 x | 1,979 x | 2,523 x | 1,742 x | 1,62 x | 1,474 x |
| Free Cash Flow 1 | 8.401 | 16.781 | 12.683 | 282 | -7.703 | 12.000 | 8.219 | 9.566 |
| ROE (netto-inkomsten/eigen vermogen) | 9,1% | 9,4% | 10% | 8,8% | 8,5% | 8,39% | 8,41% | 8,66% |
| ROA (netto-inkomsten/totale activa) | 6,02% | 6,62% | 7,91% | 6,55% | 6,17% | 5% | 5,2% | 5,5% |
| Totale activa 1 | 164.405 | 162.850 | 154.277 | 171.055 | 186.733 | 238.999 | 243.845 | 248.338 |
| Nettoactief per aandeel 2 | 1.352 | 1.436 | 1.520 | 1.610 | 1.704 | 1.792 | 1.884 | 1.987 |
| Cashflow per aandeel 2 | 279,0 | 294,0 | 313,0 | 304,0 | 314,0 | 338,0 | 352,0 | 370,0 |
| Capex 1 | 17.444 | 10.654 | 17.319 | 23.246 | 27.774 | 13.000 | 18.200 | 18.600 |
| Capex/omzet | 9,63% | 5,72% | 8,79% | 11,88% | 13,15% | 5,87% | 8% | 7,96% |
| Datum van publicatie | 8/05/19 | 30/04/20 | 28/04/21 | 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
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
6
Laatste slotkoers
2.516
JPY
Gemiddelde koersdoel
3.487
JPY
Spread / Gemiddelde doel
+38,58%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -15,31% | 1,29 mld. | |
| -6,95% | 12,96 mld. | |
| +15,94% | 9,48 mld. | |
| -15,34% | 6,61 mld. | |
| +26,40% | 1,39 mld. | |
| +7,61% | 1,33 mld. | |
| +27,87% | 1,26 mld. | |
| -24,91% | 997 mln. | |
| +21,08% | 855 mln. | |
| +12,74% | 813 mln. |
- Beurs
- Aandelen
- Koers 7947
- Financiën FP Corporation
