HEIWA REAL ESTATE CO., LTD. Toevoegen aan een lijst
Financiën Heiwa Real Estate Co., Ltd.
Aandelen
8803
JP3834800009
onroerend goed ontwikkeling & transacties
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.910 JPY | -10,53% |
|
-5,43% | +3,85% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 82.435 | 105.849 | 128.496 | 144.779 | 135.450 | 156.403 | - | - |
| Bedrijfswaarde 1 | 254.168 | 260.057 | 310.521 | 318.790 | 329.587 | 146.023 | 355.303 | 357.103 |
| K/w-verhouding | 13,4 x | 15,1 x | 18,2 x | 16,7 x | 14,9 x | 17,3 x | 17,9 x | 17 x |
| Dividendrendement | 2,25% | 2% | 2,23% | 2,4% | 2,75% | 4,07% | 2,8% | 2,94% |
| Marktkapitalisatie/omzet | 2,09 x | 2,27 x | 3,67 x | 2,5 x | 3,04 x | 3,29 x | 3,45 x | 3,34 x |
| Bedrijfswaarde/omzet | 6,44 x | 5,58 x | 8,86 x | 5,51 x | 7,4 x | 3,29 x | 7,83 x | 7,63 x |
| Bedrijfswaarde/EBITDA | 18 x | 16,5 x | 19 x | 17,7 x | 20 x | 19,3 x | 18,3 x | 17,6 x |
| Bedrijfswaarde/FCF | -9,88 x | 15,1 x | -13,8 x | 23,6 x | -20,2 x | -319 x | -122 x | -69,1 x |
| FCF Yield | -10,1% | 6,63% | -7,27% | 4,23% | -4,94% | -0,31% | -0,82% | -1,45% |
| Price to Book | 0,76 x | 0,99 x | 1,08 x | 1,21 x | 1,14 x | 1,16 x | 1,23 x | 1,19 x |
| Aantal aandelen (in duizenden) | 38.684 | 37.817 | 37.191 | 36.607 | 35.786 | 35.790 | - | - |
| Referentieprijs 2 | 2.131 | 2.799 | 3.455 | 3.955 | 3.785 | 4.370 | 4.370 | 4.370 |
| Datum van publicatie | 25/04/19 | 30/04/20 | 30/04/21 | 28/04/22 | 28/04/23 | 30/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 39.480 | 46.639 | 35.048 | 57.818 | 44.522 | 44.433 | 45.393 | 46.777 |
| EBITDA 1 | 14.101 | 15.717 | 16.305 | 18.033 | 16.452 | 18.300 | 19.450 | 20.250 |
| Bedrijfsresultaat (EBIT) 1 | 9.335 | 10.903 | 11.228 | 12.615 | 10.784 | 13.022 | 13.117 | 13.557 |
| Operationele Marge | 23,64% | 23,38% | 32,04% | 21,82% | 24,22% | 29,31% | 28,9% | 28,98% |
| Resultaat voor belastingen (EBT) 1 | 9.700 | 9.972 | 10.216 | 12.544 | 13.260 | 12.409 | 12.300 | 12.800 |
| Nettowinst (verlies) 1 | 6.174 | 7.046 | 7.118 | 8.705 | 9.137 | 8.450 | 8.563 | 8.880 |
| Nettomarge | 15,64% | 15,11% | 20,31% | 15,06% | 20,52% | 19,02% | 18,86% | 18,98% |
| WPA 2 | 158,7 | 184,8 | 189,8 | 236,7 | 254,3 | 236,1 | 244,3 | 256,6 |
| Free Cash Flow 1 | -25.726 | 17.253 | -22.580 | 13.484 | -16.298 | -1.107 | -2.923 | -5.165 |
| FCF-marge | -65,16% | 36,99% | -64,43% | 23,32% | -36,61% | -2,5% | -6,44% | -11,04% |
| Kasstroomconversie (ebitda) | - | 109,77% | - | 74,77% | - | - | - | - |
| Kasstroomconversie (nettowinst) | - | 244,86% | - | 154,9% | - | - | - | - |
| Dividend per aandeel 2 | 48,00 | 56,00 | 77,00 | 95,00 | 104,0 | 166,0 | 122,3 | 128,7 |
| Datum van publicatie | 25/04/19 | 30/04/20 | 30/04/21 | 28/04/22 | 28/04/23 | 30/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2021 S1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 30.882 | 21.406 | 7.441 | 41.281 | 7.105 | 9.432 | 17.385 | 7.569 | 24.954 | 7.179 | 12.389 | 19.568 | 15.028 | 13.163 | 28.191 | 7.524 | 8.718 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 5.860 | 6.696 | 2.440 | 7.299 | 2.018 | 3.298 | 2.990 | 2.077 | 5.067 | 1.773 | 3.944 | 5.717 | 6.447 | 2.807 | 9.254 | 1.697 | 2.071 |
| Operationele Marge | 18,98% | 31,28% | 32,79% | 17,68% | 28,4% | 34,97% | 17,2% | 27,44% | 20,31% | 24,7% | 31,83% | 29,22% | 42,9% | 21,32% | 32,83% | 22,55% | 23,76% |
| Resultaat voor belastingen (EBT) 1 | 5.202 | 6.260 | 2.332 | 7.055 | 2.250 | 3.239 | 3.416 | 2.909 | 6.325 | 2.017 | 4.918 | 6.935 | 7.406 | 2.354 | 9.760 | 1.378 | 1.271 |
| Nettowinst (verlies) 1 | 3.459 | 4.303 | 1.619 | 4.765 | 1.631 | 2.309 | 2.186 | 2.054 | 4.240 | 1.429 | 3.468 | 4.897 | 5.001 | 1.658 | 6.659 | 955 | 836 |
| Nettomarge | 11,2% | 20,1% | 21,76% | 11,54% | 22,96% | 24,48% | 12,57% | 27,14% | 16,99% | 19,91% | 27,99% | 25,03% | 33,28% | 12,6% | 23,62% | 12,69% | 9,59% |
| WPA 2 | 90,03 | 114,3 | 44,09 | 128,9 | 44,67 | 63,17 | 60,22 | 57,31 | 117,5 | 40,04 | 96,70 | 136,7 | 139,8 | 46,31 | 186,1 | 26,68 | 23,38 |
| Dividend per aandeel | 25,00 | 32,00 | 41,00 | 41,00 | - | 54,00 | - | 50,00 | 50,00 | - | 54,00 | - | - | 58,00 | 58,00 | - | - |
| Datum van publicatie | 13/12/19 | 30/10/20 | 29/10/21 | 29/10/21 | 31/01/22 | 28/04/22 | 29/07/22 | 31/10/22 | 31/10/22 | 31/01/23 | 28/04/23 | 28/04/23 | 31/07/23 | 31/10/23 | 31/10/23 | 31/01/24 | 30/04/24 |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 171.733 | 154.208 | 182.025 | 174.011 | 194.137 | 196.800 | 198.900 | 200.700 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 12,18 x | 9,812 x | 11,16 x | 9,65 x | 11,8 x | 10,75 x | 10,23 x | 9,911 x |
| Free Cash Flow 1 | -25.726 | 17.253 | -22.580 | 13.484 | -16.298 | -1.107 | -2.923 | -5.165 |
| ROE (netto-inkomsten/eigen vermogen) | 5,8% | 6,5% | 6,3% | 7,3% | 7,7% | 6,9% | 6,98% | 7,17% |
| ROA (netto-inkomsten/totale activa) | 2,64% | 2,96% | 2,84% | 3,06% | 2,49% | 2,85% | 3,1% | 3,1% |
| Totale activa 1 | 233.765 | 237.701 | 250.457 | 284.937 | 366.798 | 296.451 | 276.237 | 286.452 |
| Nettoactief per aandeel 2 | 2.820 | 2.837 | 3.190 | 3.270 | 3.334 | 3.511 | 3.545 | 3.662 |
| Cashflow per aandeel | 283,0 | 313,0 | 327,0 | 386,0 | 414,0 | 398,0 | - | - |
| Capex 1 | 21.824 | 11.805 | 30.872 | 26.429 | 44.112 | 15.000 | 20.000 | 25.000 |
| Capex/omzet | 55,28% | 25,31% | 88,08% | 45,71% | 99,08% | 33,85% | 44,06% | 53,45% |
| Datum van publicatie | 25/04/19 | 30/04/20 | 30/04/21 | 28/04/22 | 28/04/23 | 30/04/24 | - | - |
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
Accumuleren
Aantal analisten
3
Laatste slotkoers
4.370
JPY
Gemiddelde koersdoel
4.205
JPY
Spread / Gemiddelde doel
-3,78%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +3,85% | 969 mln. | |
| -6,01% | 3,19 mld. | |
| -9,43% | 2,38 mld. | |
| -11,09% | 1,71 mld. | |
| -21,03% | 1,59 mld. | |
| +7,01% | 974 mln. | |
| -4,76% | 704 mln. | |
| -15,44% | 587 mln. | |
| -.--% | 459 mln. | |
| -23,30% | 382 mln. |
- Beurs
- Aandelen
- Koers 8803
- Financiën Heiwa Real Estate Co., Ltd.
