GLORY LTD. Toevoegen aan een lijst
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.882 JPY | +0,59% |
|
+4,06% | +7,04% |
| 02/04 | Glory benoemt Joseph Gnorski tot President van Amerika | CI |
| 06/02 | Glory Ltd. Herziet de geconsolideerde winstverwachting voor het jaar dat eindigt op 31 maart 2024 | CI |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 160.397 | 151.323 | 144.638 | 125.920 | 162.308 | 160.250 | - | - |
| Bedrijfswaarde 1 | 112.857 | 126.289 | 124.945 | 128.478 | 209.293 | 192.150 | 177.650 | 165.950 |
| K/w-verhouding | 13,4 x | 16,8 x | 23,8 x | 19,2 x | -17,3 x | 5,52 x | 11,1 x | 10,5 x |
| Dividendrendement | 2,41% | 2,65% | 2,77% | 3,28% | 2,35% | 3,47% | 3,12% | 3,3% |
| Marktkapitalisatie/omzet | 0,68 x | 0,68 x | 0,67 x | 0,56 x | 0,63 x | 0,44 x | 0,49 x | 0,48 x |
| Bedrijfswaarde/omzet | 0,48 x | 0,56 x | 0,57 x | 0,57 x | 0,82 x | 0,53 x | 0,55 x | 0,5 x |
| Bedrijfswaarde/EBITDA | 3,41 x | 3,96 x | 4,25 x | 4,67 x | 17 x | 3,17 x | 4,94 x | 4,56 x |
| Bedrijfswaarde/FCF | 7,06 x | 17,1 x | 26,8 x | -8,3 x | -29,4 x | 12,6 x | 6,85 x | 9,6 x |
| FCF Yield | 14,2% | 5,85% | 3,73% | -12,1% | -3,4% | 7,96% | 14,6% | 10,4% |
| Price to Book | 0,85 x | 0,81 x | 0,74 x | 0,61 x | 0,83 x | 0,74 x | 0,7 x | 0,67 x |
| Aantal aandelen (in duizenden) | 60.390 | 60.772 | 60.772 | 60.772 | 56.065 | 55.613 | - | - |
| Referentieprijs 2 | 2.656 | 2.490 | 2.380 | 2.072 | 2.895 | 2.882 | 2.882 | 2.882 |
| Datum van publicatie | 10/05/19 | 29/05/20 | 13/05/21 | 12/05/22 | 11/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 235.762 | 224.170 | 217.423 | 226.562 | 255.857 | 364.600 | 325.833 | 334.000 |
| EBITDA 1 | 33.143 | 31.865 | 29.410 | 27.503 | 12.284 | 60.700 | 35.950 | 36.400 |
| Bedrijfsresultaat (EBIT) 1 | 20.576 | 17.927 | 14.201 | 10.297 | 522 | 48.350 | 23.967 | 24.967 |
| Operationele Marge | 8,73% | 8% | 6,53% | 4,54% | 0,2% | 13,26% | 7,36% | 7,48% |
| Resultaat voor belastingen (EBT) 1 | 20.562 | 15.491 | 12.590 | 13.783 | -6.661 | 47.700 | 23.950 | 24.650 |
| Nettowinst (verlies) 1 | 12.256 | 8.961 | 6.044 | 6.509 | -9.538 | 28.700 | 14.533 | 15.267 |
| Nettomarge | 5,2% | 4% | 2,78% | 2,87% | -3,73% | 7,87% | 4,46% | 4,57% |
| WPA 2 | 198,7 | 148,3 | 100,0 | 107,6 | -167,0 | 522,4 | 260,5 | 273,5 |
| Free Cash Flow 1 | 15.976 | 7.387 | 4.666 | -15.484 | -7.122 | 15.300 | 25.932 | 17.278 |
| FCF-marge | 6,78% | 3,3% | 2,15% | -6,83% | -2,78% | 4,2% | 7,96% | 5,17% |
| Kasstroomconversie (ebitda) | 48,2% | 23,18% | 15,87% | - | - | 25,21% | 72,13% | 47,47% |
| Kasstroomconversie (nettowinst) | 130,35% | 82,43% | 77,2% | - | - | 53,31% | 178,43% | 113,17% |
| Dividend per aandeel 2 | 64,00 | 66,00 | 66,00 | 68,00 | 68,00 | 100,0 | 90,00 | 95,00 |
| Datum van publicatie | 10/05/19 | 29/05/20 | 13/05/21 | 12/05/22 | 11/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: March | 2020 S1 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 108.505 | 88.625 | 128.798 | 54.939 | 103.154 | 55.555 | 67.853 | 52.980 | 59.162 | 112.142 | 66.361 | 77.354 | - | 69.680 | 88.159 | 157.839 | 101.867 | 104.494 | 94.000 | 78.000 | 73.000 | 77.000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 9.018 | 1.589 | 12.612 | 3.705 | 5.735 | 2.904 | 1.658 | -913 | -3.798 | -4.711 | 3.090 | 2.143 | 5.233 | 4.150 | 12.633 | 16.783 | 18.552 | 13.365 | 12.300 | 5.200 | 1.800 | 7.700 |
| Operationele Marge | 8,31% | 1,79% | 9,79% | 6,74% | 5,56% | 5,23% | 2,44% | -1,72% | -6,42% | -4,2% | 4,66% | 2,77% | - | 5,96% | 14,33% | 10,63% | 18,21% | 12,79% | 13,09% | 6,67% | 2,47% | 10% |
| Resultaat voor belastingen (EBT) | 8.186 | 1.864 | 11.102 | - | 5.332 | 6.527 | - | -1.291 | - | -5.405 | 2.267 | - | - | 4.420 | - | 14.140 | 18.149 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 4.859 | -63 | 6.107 | - | 2.443 | 3.964 | 102 | -1.899 | - | -6.195 | 1.506 | - | - | 2.005 | - | 8.308 | 12.598 | 9.200 | - | - | - | - |
| Nettomarge | 4,48% | -0,07% | 4,74% | - | 2,37% | 7,14% | 0,15% | -3,58% | - | -5,52% | 2,27% | - | - | 2,88% | - | 5,26% | 12,37% | 8,8% | - | - | - | - |
| WPA | 80,43 | -1,060 | - | - | 40,42 | 65,55 | - | -31,99 | - | -106,0 | 24,58 | - | - | 36,07 | - | 149,4 | 226,5 | - | - | - | - | - |
| Dividend per aandeel | 32,00 | 30,00 | - | - | 34,00 | - | - | - | - | 34,00 | - | - | - | - | - | 40,00 | - | - | - | - | - | - |
| Datum van publicatie | 7/11/19 | 6/11/20 | 13/05/21 | 5/11/21 | 5/11/21 | 14/03/22 | 12/05/22 | 5/08/22 | 8/11/22 | 8/11/22 | 7/02/23 | 11/05/23 | 11/05/23 | 4/08/23 | 7/11/23 | 7/11/23 | 6/02/24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | 2.558 | 46.985 | 31.900 | 17.400 | 5.700 |
| Nettokaspositie 1 | 47.540 | 25.034 | 19.693 | - | - | - | - | - |
| Hefboom (schuld/ebitda) | - | - | - | 0,093 x | 3,825 x | 0,5255 x | 0,484 x | 0,1566 x |
| Free Cash Flow 1 | 15.976 | 7.387 | 4.666 | -15.484 | -7.122 | 15.300 | 25.932 | 17.278 |
| ROE (netto-inkomsten/eigen vermogen) | 6,5% | 4,8% | 3% | 3,3% | -4,8% | 14,3% | 6% | 5% |
| ROA (netto-inkomsten/totale activa) | 6,62% | 4,99% | 1,89% | 3% | -2,56% | 7,9% | 3,4% | 2,8% |
| Totale activa 1 | 185.011 | 179.423 | 319.992 | 216.967 | 372.273 | 363.291 | 427.451 | 545.238 |
| Nettoactief per aandeel 2 | 3.134 | 3.065 | 3.196 | 3.395 | 3.475 | 3.915 | 4.124 | 4.313 |
| Cashflow per aandeel | 344,0 | 316,0 | 271,0 | 305,0 | 38,90 | - | - | - |
| Capex 1 | 8.324 | 10.687 | 8.464 | 4.809 | 9.817 | 11.000 | 11.250 | 11.250 |
| Capex/omzet | 3,53% | 4,77% | 3,89% | 2,12% | 3,84% | 3,02% | 3,45% | 3,37% |
| Datum van publicatie | 10/05/19 | 29/05/20 | 13/05/21 | 12/05/22 | 11/05/23 | - | - | - |
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
Kopen
Aantal analisten
3
Laatste slotkoers
2.882
JPY
Gemiddelde koersdoel
4.207
JPY
Spread / Gemiddelde doel
+45,99%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +7,04% | 1,05 mld. | |
| +12,96% | 84,57 mld. | |
| +16,38% | 68,85 mld. | |
| +12,13% | 34,99 mld. | |
| +19,98% | 33,27 mld. | |
| +12,78% | 28,93 mld. | |
| +3,33% | 26,78 mld. | |
| +0,73% | 25,51 mld. | |
| +16,17% | 24,82 mld. | |
| +16,37% | 24,6 mld. |
- Beurs
- Aandelen
- Koers 6457
- Financiën Glory Ltd.
