GOLDWIN INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 8.702 JPY | -1,34% |
|
+0,60% | -14,14% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 364.675 | 272.632 | 321.087 | 281.871 | 567.433 | 390.832 | - | - |
| Bedrijfswaarde 1 | 359.505 | 260.644 | 310.985 | 261.120 | 535.780 | 402.295 | 341.561 | 331.025 |
| K/w-verhouding | 39,7 x | 25,3 x | 29,9 x | 19,6 x | 27,1 x | 18,3 x | 17,5 x | 14,7 x |
| Dividendrendement | 0,53% | 1% | 0,99% | 1,37% | 0,87% | 1,64% | 1,88% | 2,05% |
| Marktkapitalisatie/omzet | 4,29 x | 2,78 x | 3,55 x | 2,87 x | 4,93 x | 3,49 x | 2,86 x | 2,65 x |
| Bedrijfswaarde/omzet | 4,23 x | 2,66 x | 3,44 x | 2,66 x | 4,66 x | 3,17 x | 2,5 x | 2,24 x |
| Bedrijfswaarde/EBITDA | 26,8 x | 13,6 x | 18,8 x | 14,4 x | 22,6 x | 15,5 x | 13,6 x | 10,9 x |
| Bedrijfswaarde/FCF | 31,5 x | 24,4 x | 73,9 x | 16 x | 29,6 x | 23,6 x | 20,9 x | 16,1 x |
| FCF Yield | 3,18% | 4,1% | 1,35% | 6,25% | 3,38% | 4,24% | 4,79% | 6,21% |
| Price to Book | 9,22 x | 5,83 x | 6,08 x | 4,44 x | 7,1 x | 4,43 x | 3,43 x | 2,95 x |
| Aantal aandelen (in duizenden) | 45.245 | 45.288 | 45.351 | 45.390 | 45.034 | 44.913 | - | - |
| Referentieprijs 2 | 8.060 | 6.020 | 7.080 | 6.210 | 12.600 | 8.702 | 8.702 | 8.702 |
| Datum van publicatie | 14/05/19 | 14/05/20 | 14/05/21 | 13/05/22 | 12/05/23 | 14/05/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 84.934 | 97.899 | 90.479 | 98.235 | 115.052 | 126.907 | 136.485 | 147.718 |
| EBITDA 1 | 13.393 | 19.202 | 16.507 | 18.170 | 23.666 | 25.893 | 25.185 | 30.340 |
| Bedrijfsresultaat (EBIT) 1 | 11.861 | 17.480 | 14.838 | 16.501 | 21.904 | 23.847 | 22.413 | 28.001 |
| Operationele Marge | 13,96% | 17,86% | 16,4% | 16,8% | 19,04% | 18,79% | 16,42% | 18,96% |
| Resultaat voor belastingen (EBT) 1 | 12.702 | 16.070 | 15.557 | 20.131 | 27.892 | 32.552 | 29.153 | 35.229 |
| Nettowinst (verlies) 1 | 9.243 | 10.770 | 10.734 | 14.350 | 20.977 | 24.281 | 22.377 | 26.507 |
| Nettomarge | 10,88% | 11% | 11,86% | 14,61% | 18,23% | 19,13% | 16,4% | 17,94% |
| WPA 2 | 203,1 | 237,9 | 236,6 | 316,3 | 465,7 | 539,1 | 497,6 | 590,0 |
| Free Cash Flow 1 | 11.427 | 10.678 | 4.206 | 16.327 | 18.112 | 17.063 | 16.352 | 20.561 |
| FCF-marge | 13,45% | 10,91% | 4,65% | 16,62% | 15,74% | 13,45% | 11,98% | 13,92% |
| Kasstroomconversie (ebitda) | 85,32% | 55,61% | 25,48% | 89,86% | 76,53% | 65,9% | 64,93% | 67,77% |
| Kasstroomconversie (nettowinst) | 123,63% | 99,15% | 39,18% | 113,78% | 86,34% | 70,27% | 73,08% | 77,57% |
| Dividend per aandeel 2 | 42,50 | 60,00 | 70,00 | 85,00 | 110,0 | 162,0 | 163,3 | 178,7 |
| Datum van publicatie | 14/05/19 | 14/05/20 | 14/05/21 | 13/05/22 | 12/05/23 | 14/05/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: March | 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 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 41.168 | 56.731 | 31.558 | 58.921 | 21.130 | 38.208 | 35.574 | 24.453 | 60.027 | 21.099 | 24.210 | 45.309 | 41.437 | 28.306 | 69.743 | 23.150 | 27.946 | 51.096 | 43.736 | 32.075 | 24.851 | 29.882 | 54.600 | 48.083 | 34.403 | 82.300 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 5.537 | 11.943 | 1.236 | 13.602 | 2.164 | 3.299 | 10.858 | 2.344 | 13.202 | 2.266 | 3.011 | 5.277 | 13.004 | 3.623 | 16.627 | 2.263 | 3.807 | 6.070 | 13.119 | 4.658 | 991,2 | 2.812 | 3.900 | 13.258 | 3.493 | 16.700 |
| Operationele Marge | 13,45% | 21,05% | 3,92% | 23,09% | 10,24% | 8,63% | 30,52% | 9,59% | 21,99% | 10,74% | 12,44% | 11,65% | 31,38% | 12,8% | 23,84% | 9,78% | 13,62% | 11,88% | 30% | 14,52% | 3,99% | 9,41% | 7,14% | 27,57% | 10,15% | 20,29% |
| Resultaat voor belastingen (EBT) | 5.273 | - | 1.105 | - | 2.137 | 3.848 | 11.609 | 4.674 | 16.283 | 3.452 | 3.981 | 7.433 | 14.470 | 5.989 | 20.459 | 4.131 | 5.499 | 9.630 | 14.396 | - | 2.500 | 3.800 | 6.300 | 14.200 | 7.000 | 21.200 |
| Nettowinst (verlies) 1 | 3.597 | 7.173 | 623 | 10.111 | 1.397 | 2.632 | 8.157 | 3.561 | 11.718 | 2.603 | 3.241 | 5.844 | 10.424 | 4.709 | 15.133 | 3.347 | 3.976 | 7.323 | 10.251 | 6.707 | 2.183 | 3.063 | 5.000 | 10.500 | 6.636 | 16.500 |
| Nettomarge | 8,74% | 12,64% | 1,97% | 17,16% | 6,61% | 6,89% | 22,93% | 14,56% | 19,52% | 12,34% | 13,39% | 12,9% | 25,16% | 16,64% | 21,7% | 14,46% | 14,23% | 14,33% | 23,44% | 20,91% | 8,79% | 10,25% | 9,16% | 21,84% | 19,29% | 20,05% |
| WPA | 79,47 | - | 13,77 | - | - | 58,01 | 179,8 | - | - | 57,74 | - | 129,7 | 231,4 | - | - | 74,30 | - | 162,5 | 227,4 | - | - | - | - | - | - | - |
| Dividend per aandeel | 15,00 | - | 15,00 | - | - | 20,00 | - | - | - | - | - | 25,00 | - | - | - | - | - | 30,00 | - | - | - | - | - | - | - | - |
| Datum van publicatie | 6/11/19 | 14/05/20 | 6/11/20 | 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 | 7/02/23 | 12/05/23 | 12/05/23 | 3/08/23 | 7/11/23 | 7/11/23 | 6/02/24 | 14/05/24 | - | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 5.170 | 11.988 | 10.102 | 20.751 | 31.653 | 40.625 | 49.271 | 59.807 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 11.427 | 10.678 | 4.206 | 16.327 | 18.112 | 17.063 | 16.353 | 20.561 |
| ROE (netto-inkomsten/eigen vermogen) | 24,7% | 25% | 21,6% | 24,7% | 29,3% | 27% | 20,9% | 21,6% |
| ROA (netto-inkomsten/totale activa) | 17,4% | 20,5% | 18,4% | 21,3% | 25,8% | 25,1% | 15,8% | 18,4% |
| Totale activa 1 | 52.987 | 52.561 | 58.311 | 67.368 | 81.270 | 96.635 | 141.329 | 144.058 |
| Nettoactief per aandeel 2 | 874,0 | 1.032 | 1.164 | 1.399 | 1.774 | 2.227 | 2.539 | 2.951 |
| Cashflow per aandeel 2 | 237,0 | 276,0 | 273,0 | 353,0 | 505,0 | 585,0 | 579,0 | 699,0 |
| Capex 1 | 742 | 2.972 | 3.195 | 1.722 | 2.110 | 1.994 | 2.375 | 3.375 |
| Capex/omzet | 0,87% | 3,04% | 3,53% | 1,75% | 1,83% | 1,57% | 1,74% | 2,28% |
| Datum van publicatie | 14/05/19 | 14/05/20 | 14/05/21 | 13/05/22 | 12/05/23 | 14/05/24 | - | - |
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
Kopen
Aantal analisten
7
Laatste slotkoers
8.702
JPY
Gemiddelde koersdoel
12.500
JPY
Spread / Gemiddelde doel
+43,65%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -14,14% | 2,48 mld. | |
| +2,84% | 28,62 mld. | |
| -20,73% | 1,99 mld. | |
| -8,06% | 1,63 mld. | |
| +5,13% | 695 mln. | |
| +1,07% | 155 mln. | |
| -4,49% | 120 mln. |
- Beurs
- Aandelen
- Koers 8111
- Financiën Goldwin Inc.
