FUJI SOFT INCORPORATED Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 6.140 JPY | +0,33% |
|
-2,23% | +3,89% |
| 05/03 | Fuji Soft Incorporated geeft informatie aan de aandeelhouders | CI |
| 05/03 | Japanse Fuji Soft krijgt zeldzaam voorstel van topinvesteerder voor accountant | RE |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 132.060 | 161.476 | 173.983 | 237.404 | 371.650 | 386.280 | - | - |
| Bedrijfswaarde 1 | 132.558 | 161.817 | 157.460 | 222.806 | 388.254 | 353.093 | 331.156 | 345.402 |
| K/w-verhouding | 16,9 x | 18,8 x | 19 x | 20,9 x | 31,4 x | 17,6 x | 8,45 x | 11,4 x |
| Dividendrendement | 1% | 0,99% | 0,94% | 1,68% | 1,16% | 1,39% | 1,96% | 1,97% |
| Marktkapitalisatie/omzet | 0,57 x | 0,67 x | 0,67 x | 0,85 x | 1,24 x | 1,23 x | 1,17 x | 1,13 x |
| Bedrijfswaarde/omzet | 0,57 x | 0,67 x | 0,61 x | 0,8 x | 1,3 x | 1,12 x | 1 x | 1,01 x |
| Bedrijfswaarde/EBITDA | 7,23 x | 7,36 x | 7,04 x | 9,94 x | 15,6 x | 13 x | 11,4 x | 10,6 x |
| Bedrijfswaarde/FCF | 37,3 x | 37,2 x | 12,7 x | -111 x | 726 x | 14,7 x | 22 x | 21,1 x |
| FCF Yield | 2,68% | 2,69% | 7,86% | -0,9% | 0,14% | 6,82% | 4,54% | 4,73% |
| Price to Book | 1,18 x | 1,36 x | 1,39 x | 1,77 x | 3 x | 2,56 x | 2,4 x | 2,52 x |
| Aantal aandelen (in duizenden) | 62.588 | 62.588 | 62.697 | 62.805 | 62.885 | 62.912 | - | - |
| Referentieprijs 2 | 2.110 | 2.580 | 2.775 | 3.780 | 5.910 | 6.140 | 6.140 | 6.140 |
| Datum van publicatie | 13/02/20 | 10/02/21 | 10/02/22 | 14/02/23 | 14/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 231.074 | 240.953 | 257.891 | 278.783 | 298.855 | 314.059 | 331.364 | 341.237 |
| EBITDA 1 | 18.347 | 21.974 | 22.378 | 22.405 | 24.868 | 27.079 | 29.127 | 32.625 |
| Bedrijfsresultaat (EBIT) 1 | 13.266 | 15.972 | 16.838 | 18.272 | 20.684 | 22.750 | 25.475 | 29.367 |
| Operationele Marge | 5,74% | 6,63% | 6,53% | 6,55% | 6,92% | 7,24% | 7,69% | 8,61% |
| Resultaat voor belastingen (EBT) 1 | 14.014 | 15.647 | 17.666 | 18.284 | 20.439 | 59.325 | 49.225 | 27.015 |
| Nettowinst (verlies) 1 | 7.836 | 8.573 | 9.130 | 11.379 | 11.849 | 21.477 | 42.108 | 31.914 |
| Nettomarge | 3,39% | 3,56% | 3,54% | 4,08% | 3,96% | 6,84% | 12,71% | 9,35% |
| WPA 2 | 125,2 | 137,0 | 145,7 | 181,3 | 188,5 | 348,2 | 727,0 | 539,1 |
| Free Cash Flow 1 | 3.557 | 4.347 | 12.376 | -2.003 | 535 | 24.071 | 15.029 | 16.340 |
| FCF-marge | 1,54% | 1,8% | 4,8% | -0,72% | 0,18% | 7,66% | 4,54% | 4,79% |
| Kasstroomconversie (ebitda) | 19,39% | 19,78% | 55,3% | - | 2,15% | 88,89% | 51,6% | 50,08% |
| Kasstroomconversie (nettowinst) | 45,39% | 50,71% | 135,55% | - | 4,52% | 112,08% | 35,69% | 51,2% |
| Dividend per aandeel 2 | 21,00 | 25,50 | 26,00 | 63,50 | 68,50 | 85,50 | 120,0 | 121,2 |
| Datum van publicatie | 13/02/20 | 10/02/21 | 10/02/22 | 14/02/23 | 14/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 117.518 | 122.568 | 118.385 | 132.508 | 62.325 | 63.058 | 125.383 | 68.874 | 72.454 | 141.328 | 68.332 | 69.123 | 137.455 | 75.631 | 75.849 | 151.480 | 72.188 | 75.187 | 79.061 | 80.315 | 76.493 | 77.245 |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.619 | 8.451 | 5.579 | 7.952 | 8.732 |
| Bedrijfsresultaat (EBIT) 1 | 6.573 | 8.446 | 7.526 | 8.731 | 4.577 | 3.530 | 8.107 | 5.089 | 3.906 | 8.995 | 4.934 | 4.343 | 9.277 | 5.855 | 3.935 | 9.790 | 5.716 | 5.178 | 6.451 | 4.555 | 6.244 | 5.591 |
| Operationele Marge | 5,59% | 6,89% | 6,36% | 6,59% | 7,34% | 5,6% | 6,47% | 7,39% | 5,39% | 6,36% | 7,22% | 6,28% | 6,75% | 7,74% | 5,19% | 6,46% | 7,92% | 6,89% | 8,16% | 5,67% | 8,16% | 7,24% |
| Resultaat voor belastingen (EBT) | - | 7.836 | - | 9.469 | 4.755 | 3.442 | 8.197 | 5.376 | 4.379 | 9.755 | 5.071 | 3.458 | - | 6.342 | - | 10.539 | 5.629 | 4.271 | - | - | - | - |
| Nettowinst (verlies) 1 | 4.100 | 3.868 | 4.705 | 4.653 | 2.621 | 1.856 | 4.477 | 3.337 | 2.513 | 5.850 | 3.007 | 2.522 | 5.529 | 3.768 | 2.293 | 6.061 | 3.265 | 2.523 | 8.658 | 3.142 | 4.505 | 4.128 |
| Nettomarge | 3,49% | 3,16% | 3,97% | 3,51% | 4,21% | 2,94% | 3,57% | 4,85% | 3,47% | 4,14% | 4,4% | 3,65% | 4,02% | 4,98% | 3,02% | 4% | 4,52% | 3,36% | 10,95% | 3,91% | 5,89% | 5,34% |
| WPA 2 | - | 61,80 | - | 74,33 | 41,82 | - | - | 53,22 | 40,06 | 93,27 | 47,86 | 40,15 | - | 59,98 | - | 192,9 | 51,92 | 40,12 | 169,4 | 38,11 | 74,72 | 70,54 |
| Dividend per aandeel | - | 14,00 | - | 13,00 | - | - | - | - | - | 27,00 | - | - | - | - | - | 68,00 | - | - | - | - | - | - |
| Datum van publicatie | 13/02/20 | 13/08/20 | 10/02/21 | 6/08/21 | 11/11/21 | 10/02/22 | 10/02/22 | 12/05/22 | 5/08/22 | 5/08/22 | 10/11/22 | 14/02/23 | 14/02/23 | 11/05/23 | 10/08/23 | 10/08/23 | 9/11/23 | 14/02/24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 498 | 341 | - | - | 16.604 | - | - | - |
| Nettokaspositie 1 | - | - | 16.523 | 14.598 | - | 33.187 | 55.124 | 40.878 |
| Hefboom (schuld/ebitda) | 0,0271 x | 0,0155 x | - | - | 0,6677 x | - | - | - |
| Free Cash Flow 1 | 3.557 | 4.347 | 12.376 | -2.003 | 535 | 24.071 | 15.029 | 16.340 |
| ROE (netto-inkomsten/eigen vermogen) | 7,2% | 7,4% | 7,5% | 8,8% | 9,2% | 30,3% | 36,7% | 22% |
| ROA (netto-inkomsten/totale activa) | 6,84% | 7,39% | 7,76% | 8,18% | 7,89% | 4,6% | 5,3% | 5,3% |
| Totale activa 1 | 114.527 | 115.970 | 117.693 | 139.164 | 150.087 | 466.899 | 794.490 | 602.151 |
| Nettoactief per aandeel 2 | 1.794 | 1.901 | 1.994 | 2.134 | 1.970 | 2.401 | 2.556 | 2.434 |
| Cashflow per aandeel 2 | 206,0 | 232,0 | 233,0 | 246,0 | 254,0 | 531,0 | 330,0 | 355,0 |
| Capex 1 | 9.027 | 10.440 | 7.748 | 19.886 | 15.616 | 6.037 | 3.695 | 3.807 |
| Capex/omzet | 3,91% | 4,33% | 3% | 7,13% | 5,23% | 1,92% | 1,12% | 1,12% |
| Datum van publicatie | 13/02/20 | 10/02/21 | 10/02/22 | 14/02/23 | 14/02/24 | - | - | - |
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
Houden
Aantal analisten
4
Laatste slotkoers
6.140
JPY
Gemiddelde koersdoel
6.450
JPY
Spread / Gemiddelde doel
+5,05%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +3,89% | 2,53 mld. | |
| -13,45% | 191 mld. | |
| +1,32% | 167 mld. | |
| +1,32% | 152 mld. | |
| +3,83% | 99 mld. | |
| +7,97% | 78,79 mld. | |
| +21,50% | 75,03 mld. | |
| -8,21% | 70,51 mld. | |
| -19,94% | 53,21 mld. | |
| -8,05% | 43,78 mld. |
- Beurs
- Aandelen
- Koers 9749
- Financiën Fuji Soft Incorporated
