HANKYU HANSHIN HOLDINGS, INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.104 JPY | -0,22% |
|
+0,74% | -8,58% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.015.686 | 880.572 | 854.178 | 854.170 | 945.561 | 987.129 | - | - |
| Bedrijfswaarde 1 | 1.857.241 | 1.734.026 | 1.889.679 | 1.918.802 | 2.009.034 | 2.062.844 | 2.071.888 | 2.083.384 |
| K/w-verhouding | 15,6 x | 16,1 x | -23,4 x | 39,9 x | 20,1 x | 15 x | 14,6 x | 13,4 x |
| Dividendrendement | 0,96% | 1,38% | 1,41% | 1,41% | 1,27% | 1,34% | 1,34% | 1,37% |
| Marktkapitalisatie/omzet | 1,28 x | 1,15 x | 1,5 x | 1,14 x | 0,98 x | 0,99 x | 0,98 x | 0,94 x |
| Bedrijfswaarde/omzet | 2,35 x | 2,27 x | 3,32 x | 2,57 x | 2,07 x | 2,08 x | 2,05 x | 1,99 x |
| Bedrijfswaarde/EBITDA | 11 x | 11,4 x | 30,4 x | 18,9 x | 13,1 x | 12,1 x | 11,8 x | 11,1 x |
| Bedrijfswaarde/FCF | 188 x | 41,3 x | -13,4 x | -131 x | 106 x | -6.640 x | 656 x | 611 x |
| FCF Yield | 0,53% | 2,42% | -7,46% | -0,76% | 0,94% | -0,02% | 0,15% | 0,16% |
| Price to Book | 1,15 x | 0,97 x | 0,99 x | 0,98 x | 1,04 x | 1,03 x | 0,98 x | 0,92 x |
| Aantal aandelen (in duizenden) | 244.744 | 242.248 | 240.953 | 240.951 | 240.907 | 240.529 | - | - |
| Referentieprijs 2 | 4.150 | 3.635 | 3.545 | 3.545 | 3.925 | 4.104 | 4.104 | 4.104 |
| Datum van publicatie | 15/05/19 | 14/05/20 | 14/05/21 | 13/05/22 | 15/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 791.427 | 762.650 | 568.900 | 746.217 | 968.300 | 993.875 | 1.012.400 | 1.045.425 |
| EBITDA 1 | 169.109 | 151.712 | 62.076 | 101.523 | 153.899 | 171.100 | 176.125 | 186.900 |
| Bedrijfsresultaat (EBIT) 1 | 114.937 | 95.170 | 2.066 | 39.212 | 89.350 | 107.133 | 108.250 | 115.650 |
| Operationele Marge | 14,52% | 12,48% | 0,36% | 5,25% | 9,23% | 10,78% | 10,69% | 11,06% |
| Resultaat voor belastingen (EBT) 1 | 88.562 | 86.746 | -41.013 | 38.592 | 75.012 | 105.600 | 108.300 | 116.000 |
| Nettowinst (verlies) 1 | 65.476 | 54.859 | -36.702 | 21.418 | 46.952 | 66.033 | 67.650 | 73.450 |
| Nettomarge | 8,27% | 7,19% | -6,45% | 2,87% | 4,85% | 6,64% | 6,68% | 7,03% |
| WPA 2 | 266,9 | 225,7 | -151,7 | 88,89 | 194,9 | 274,2 | 281,7 | 307,0 |
| Free Cash Flow 1 | 9.875 | 41.996 | -140.973 | -14.598 | 18.875 | -310,7 | 3.159 | 3.412 |
| FCF-marge | 1,25% | 5,51% | -24,78% | -1,96% | 1,95% | -0,03% | 0,31% | 0,33% |
| Kasstroomconversie (ebitda) | 5,84% | 27,68% | - | - | 12,26% | - | 1,79% | 1,83% |
| Kasstroomconversie (nettowinst) | 15,08% | 76,55% | - | - | 40,2% | - | 4,67% | 4,65% |
| Dividend per aandeel 2 | 40,00 | 50,00 | 50,00 | 50,00 | 50,00 | 55,00 | 55,00 | 56,25 |
| Datum van publicatie | 15/05/19 | 14/05/20 | 14/05/21 | 13/05/22 | 15/05/23 | - | - | - |
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 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 410.733 | 351.917 | 241.018 | 327.882 | 158.858 | 310.835 | 206.327 | 229.055 | 228.993 | 238.167 | 467.160 | 249.284 | 245.524 | 240.120 | 485.644 | 250.743 | 251.356 | 245.500 | 250.500 | 254.500 | 280.300 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 71.547 | 23.623 | -14.723 | 16.789 | 5.343 | 10.104 | 17.174 | 11.934 | 24.425 | 24.329 | 48.754 | 25.756 | 33.750 | 30.570 | 64.320 | 26.213 | 17.284 | 30.500 | 29.500 | 25.000 | 19.100 |
| Operationele Marge | 17,42% | 6,71% | -6,11% | 5,12% | 3,36% | 3,25% | 8,32% | 5,21% | 10,67% | 10,22% | 10,44% | 10,33% | 13,75% | 12,73% | 13,24% | 10,45% | 6,88% | 12,42% | 11,78% | 9,82% | 6,81% |
| Resultaat voor belastingen (EBT) | 71.950 | - | -29.165 | - | - | 12.590 | 19.817 | - | 25.759 | - | 48.651 | 29.722 | 36.839 | - | 66.636 | 27.697 | - | - | - | - | - |
| Nettowinst (verlies) | 47.630 | - | -23.007 | - | 2.653 | 5.857 | 12.970 | 2.591 | 16.826 | - | 31.050 | 20.001 | 25.098 | - | 44.873 | 17.937 | - | - | - | - | - |
| Nettomarge | 11,6% | - | -9,55% | - | 1,67% | 1,88% | 6,29% | 1,13% | 7,35% | - | 6,65% | 8,02% | 10,22% | - | 9,24% | 7,15% | - | - | - | - | - |
| WPA | 195,4 | - | -94,97 | - | - | 24,31 | 53,83 | - | 69,84 | - | 128,9 | 83,02 | 104,2 | - | 186,5 | 74,58 | - | - | - | - | - |
| Dividend per aandeel | 25,00 | - | 25,00 | - | - | 25,00 | - | - | - | - | 25,00 | - | - | - | 25,00 | - | - | - | - | - | - |
| Datum van publicatie | 1/11/19 | 14/05/20 | 6/11/20 | 14/05/21 | 29/10/21 | 29/10/21 | 31/01/22 | 13/05/22 | 3/08/22 | 31/10/22 | 31/10/22 | 1/02/23 | 1/08/23 | 31/10/23 | 31/10/23 | 7/02/24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 841.555 | 853.454 | 1.035.501 | 1.064.632 | 1.063.473 | 1.075.714 | 1.084.759 | 1.096.255 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 4,976 x | 5,625 x | 16,68 x | 10,49 x | 6,91 x | 6,287 x | 6,159 x | 5,865 x |
| Free Cash Flow 1 | 9.875 | 41.996 | -140.973 | -14.598 | 18.875 | -311 | 3.159 | 3.412 |
| ROE (netto-inkomsten/eigen vermogen) | 7,6% | 6,1% | -4,1% | 2,5% | 5,3% | 7,09% | 6,86% | 7,06% |
| ROA (netto-inkomsten/totale activa) | 4,53% | 3,58% | -0,3% | 1,44% | 3,16% | 3,09% | 3,09% | 3,25% |
| Totale activa 1 | 1.444.156 | 1.530.732 | 12.301.659 | 1.488.364 | 1.483.508 | 2.139.424 | 2.188.966 | 2.259.305 |
| Nettoactief per aandeel 2 | 3.616 | 3.739 | 3.599 | 3.612 | 3.764 | 3.991 | 4.209 | 4.449 |
| Cashflow per aandeel 2 | 488,0 | 458,0 | 86,00 | 338,0 | 453,0 | 636,0 | 639,0 | 578,0 |
| Capex 1 | 114.368 | 81.090 | 108.472 | 131.491 | 63.039 | 131.567 | 131.250 | 133.750 |
| Capex/omzet | 14,45% | 10,63% | 19,07% | 17,62% | 6,51% | 13,24% | 12,96% | 12,79% |
| Datum van publicatie | 15/05/19 | 14/05/20 | 14/05/21 | 13/05/22 | 15/05/23 | - | - | - |
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
Houden
Aantal analisten
3
Laatste slotkoers
4.104
JPY
Gemiddelde koersdoel
4.800
JPY
Spread / Gemiddelde doel
+16,96%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -8,58% | 6,46 mld. | |
| +0,98% | 23,29 mld. | |
| +9,06% | 10,22 mld. | |
| +18,59% | 10,1 mld. | |
| +8,13% | 7,29 mld. | |
| -11,55% | 6,27 mld. | |
| -11,67% | 4,91 mld. | |
| +24,91% | 4,81 mld. | |
| -17,50% | 4,15 mld. | |
| -22,74% | 3,96 mld. |
- Beurs
- Aandelen
- Koers 9042
- Financiën Hankyu Hanshin Holdings, Inc.
