GMO PAYMENT GATEWAY, INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 7.176 JPY | -1,03% |
|
-1,87% | -26,76% |
| 26/02 | GMO PAYMENT GATEWAY, INC. : Jefferies & Co. herhaalt koopadvies | ZM |
| 2023 | GMO PAYMENT GATEWAY, INC. : Jefferies & Co. herhaalt koopadvies voor het aandeel | ZM |
Totale waarde
| Fiscaal tijdperk: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 531.851 | 827.109 | 1.075.448 | 754.633 | 620.164 | 544.245 | - | - |
| Bedrijfswaarde 1 | 497.036 | 767.024 | 986.083 | 663.665 | 515.856 | 438.064 | 430.232 | 442.158 |
| K/w-verhouding | 101 x | 108 x | 120 x | 31,2 x | 46 x | 32,9 x | 26,3 x | 21,3 x |
| Dividendrendement | 0,5% | 0,46% | 0,42% | 1,61% | 1,09% | 1,46% | 1,81% | 2,24% |
| Marktkapitalisatie/omzet | 16,6 x | 25 x | 25,8 x | 15 x | 9,83 x | 7,23 x | 6,09 x | 5,07 x |
| Bedrijfswaarde/omzet | 15,5 x | 23,2 x | 23,7 x | 13,2 x | 8,17 x | 5,82 x | 4,82 x | 4,12 x |
| Bedrijfswaarde/EBITDA | 52,8 x | 64,4 x | 66,3 x | 36,1 x | 22,7 x | 15,4 x | 12,7 x | 10,6 x |
| Bedrijfswaarde/FCF | -2.471 x | 17,3 x | -115 x | 127 x | 21,6 x | 26,4 x | 22,2 x | 18,4 x |
| FCF Yield | -0,04% | 5,76% | -0,87% | 0,79% | 4,63% | 3,78% | 4,51% | 5,45% |
| Price to Book | 20,1 x | 26,1 x | 19,3 x | 8,66 x | 6,72 x | 5,38 x | 4,7 x | 4,04 x |
| Aantal aandelen (in duizenden) | 73.562 | 73.586 | 75.843 | 75.843 | 75.842 | 75.842 | - | - |
| Referentieprijs 2 | 7.230 | 11.240 | 14.180 | 9.950 | 8.177 | 7.176 | 7.176 | 7.176 |
| Datum van publicatie | 12/11/19 | 11/11/20 | 11/11/21 | 14/11/22 | 13/11/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 32.121 | 33.046 | 41.667 | 50.298 | 63.119 | 75.274 | 89.317 | 107.391 |
| EBITDA 1 | 9.415 | 11.909 | 14.884 | 18.397 | 22.725 | 28.416 | 33.995 | 41.671 |
| Bedrijfsresultaat (EBIT) 1 | 8.301 | 10.388 | 12.987 | 16.249 | 20.312 | 25.196 | 31.312 | 38.358 |
| Operationele Marge | 25,84% | 31,43% | 31,17% | 32,31% | 32,18% | 33,47% | 35,06% | 35,72% |
| Resultaat voor belastingen (EBT) 1 | 8.039 | 10.989 | 13.285 | 34.756 | 20.636 | 24.802 | 31.136 | 38.120 |
| Nettowinst (verlies) 1 | 5.267 | 7.624 | 8.818 | 24.152 | 13.475 | 16.269 | 20.458 | 25.140 |
| Nettomarge | 16,4% | 23,07% | 21,16% | 48,02% | 21,35% | 21,61% | 22,9% | 23,41% |
| WPA 2 | 71,61 | 103,6 | 118,0 | 318,4 | 177,7 | 218,1 | 272,3 | 336,3 |
| Free Cash Flow 1 | -201,2 | 44.217 | -8.574 | 5.212 | 23.891 | 16.566 | 19.386 | 24.086 |
| FCF-marge | -0,63% | 133,8% | -20,58% | 10,36% | 37,85% | 22,01% | 21,7% | 22,43% |
| Kasstroomconversie (ebitda) | - | 371,3% | - | 28,33% | 105,13% | 58,3% | 57,03% | 57,8% |
| Kasstroomconversie (nettowinst) | - | 579,97% | - | 21,58% | 177,3% | 101,82% | 94,76% | 95,81% |
| Dividend per aandeel 2 | 36,00 | 52,00 | 59,00 | 160,0 | 89,00 | 104,5 | 130,1 | 160,5 |
| Datum van publicatie | 12/11/19 | 11/11/20 | 11/11/21 | 14/11/22 | 13/11/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: September | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q4 | 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 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 16.106 | 18.386 | 14.660 | 19.888 | 11.132 | 11.857 | 12.202 | 24.059 | 12.897 | 13.342 | 26.239 | 14.813 | 15.641 | 30.454 | 16.546 | 16.119 | 17.785 | 18.758 | 19.458 | 19.748 | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 4.043 | 4.704 | 5.684 | 6.593 | 2.765 | 4.116 | 4.160 | 8.276 | 4.512 | 3.461 | 7.973 | 5.090 | 5.260 | 10.350 | 5.672 | 4.290 | 5.830 | 6.620 | 6.719 | 5.973 | - | - |
| Operationele Marge | 25,1% | 25,58% | 38,77% | 33,15% | 24,84% | 34,71% | 34,09% | 34,4% | 34,98% | 25,94% | 30,39% | 34,36% | 33,63% | 33,99% | 34,28% | 26,61% | 32,78% | 35,29% | 34,53% | 30,25% | - | - |
| Resultaat voor belastingen (EBT) 1 | - | 5.247 | 5.742 | 6.638 | 2.759 | 4.299 | 4.392 | 8.691 | 21.809 | 4.256 | - | 4.687 | 5.169 | 9.856 | 6.098 | 4.682 | 5.919 | 6.772 | 6.942 | 5.832 | - | - |
| Nettowinst (verlies) | - | 3.408 | 4.216 | 4.169 | 1.881 | 2.517 | 3.001 | 5.518 | 15.611 | 3.023 | - | 2.447 | 3.682 | 6.129 | 4.386 | 2.960 | 3.447 | - | - | - | - | - |
| Nettomarge | - | 18,54% | 28,76% | 20,96% | 16,9% | 21,23% | 24,59% | 22,94% | 121,04% | 22,66% | - | 16,52% | 23,54% | 20,13% | 26,51% | 18,36% | 19,38% | - | - | - | - | - |
| WPA 2 | - | 46,33 | - | 56,37 | 24,71 | 33,19 | 39,58 | 72,77 | 205,8 | 39,85 | - | 32,27 | 48,54 | 80,81 | 57,84 | 39,03 | 45,46 | 61,90 | 67,86 | 51,51 | 55,89 | 65,57 |
| Dividend per aandeel | - | - | - | - | 59,00 | - | - | - | - | 160,0 | - | - | - | - | - | 89,00 | - | - | - | - | - | - |
| Datum van publicatie | 12/11/19 | 12/05/20 | 11/11/20 | 12/05/21 | 11/11/21 | 10/02/22 | 12/05/22 | 12/05/22 | 8/08/22 | 14/11/22 | 14/11/22 | 13/02/23 | 11/05/23 | 11/05/23 | 9/08/23 | 13/11/23 | 13/02/24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 34.815 | 60.085 | 89.365 | 90.968 | 104.308 | 106.181 | 114.014 | 102.087 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -201 | 44.217 | -8.574 | 5.212 | 23.891 | 16.566 | 19.386 | 24.086 |
| ROE (netto-inkomsten/eigen vermogen) | 20,5% | 26,2% | 20,1% | 33,8% | 15% | 16,8% | 19,1% | 20,4% |
| ROA (netto-inkomsten/totale activa) | 6,26% | 6,62% | 6,52% | 14,2% | 7,3% | 5,35% | 6,48% | 7,05% |
| Totale activa 1 | 84.141 | 115.172 | 135.233 | 169.855 | 184.714 | 303.969 | 315.929 | 356.500 |
| Nettoactief per aandeel 2 | 360,0 | 431,0 | 736,0 | 1.149 | 1.217 | 1.335 | 1.527 | 1.775 |
| Cashflow per aandeel 2 | 86,70 | 124,0 | 143,0 | 347,0 | 209,0 | 43,20 | 145,0 | 175,0 |
| Capex 1 | 1.513 | 4.971 | 1.923 | 2.971 | 4.628 | 4.984 | 5.178 | 5.682 |
| Capex/omzet | 4,71% | 15,04% | 4,61% | 5,91% | 7,33% | 6,62% | 5,8% | 5,29% |
| Datum van publicatie | 12/11/19 | 11/11/20 | 11/11/21 | 14/11/22 | 13/11/23 | - | - | - |
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
Accumuleren
Aantal analisten
11
Laatste slotkoers
7.176
JPY
Gemiddelde koersdoel
11.256
JPY
Spread / Gemiddelde doel
+56,86%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -26,76% | 3,46 mld. | |
| +17,35% | 91,21 mld. | |
| +7,41% | 69,43 mld. | |
| -3,71% | 46,28 mld. | |
| -1,91% | 31,78 mld. | |
| +7,50% | 21,83 mld. | |
| -16,97% | 11,95 mld. | |
| -9,73% | 10,07 mld. | |
| +11,32% | 9,07 mld. | |
| -25,92% | 7,68 mld. |
- Beurs
- Aandelen
- Koers 3769
- Financiën GMO Payment Gateway, Inc.
