HIROSE ELECTRIC CO.,LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 16.775 JPY | +0,45% |
|
+3,10% | +5,07% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 424.063 | 406.192 | 617.384 | 631.422 | 594.537 | 567.495 | - | - |
| Bedrijfswaarde 1 | 371.741 | 355.631 | 432.675 | 427.078 | 511.987 | 398.265 | 390.894 | 382.684 |
| K/w-verhouding | 23,8 x | 26,6 x | 31 x | 20,2 x | 17,2 x | 22 x | 21 x | 18,3 x |
| Dividendrendement | 2,06% | 2,14% | 1,41% | 2,46% | 2,9% | 2,62% | 2,7% | 2,85% |
| Marktkapitalisatie/omzet | 3,4 x | 3,34 x | 4,62 x | 3,86 x | 3,24 x | 3,48 x | 3,38 x | 3,15 x |
| Bedrijfswaarde/omzet | 2,98 x | 2,92 x | 3,24 x | 2,61 x | 2,79 x | 2,44 x | 2,33 x | 2,13 x |
| Bedrijfswaarde/EBITDA | 10,4 x | 9,83 x | 9,69 x | 7,47 x | 8,07 x | 8,13 x | 7,46 x | 6,57 x |
| Bedrijfswaarde/FCF | -125 x | 31,1 x | 19,7 x | 14 x | 18,9 x | 16,7 x | 15,2 x | 13,5 x |
| FCF Yield | -0,8% | 3,21% | 5,07% | 7,13% | 5,3% | 5,97% | 6,57% | 7,42% |
| Price to Book | 1,38 x | 1,33 x | 1,89 x | 1,85 x | 1,7 x | 1,59 x | 1,56 x | 1,5 x |
| Aantal aandelen (in duizenden) | 36.463 | 36.267 | 36.274 | 35.354 | 34.426 | 33.830 | - | - |
| Referentieprijs 2 | 11.630 | 11.200 | 17.020 | 17.860 | 17.270 | 16.775 | 16.775 | 16.775 |
| Datum van publicatie | 8/05/19 | 28/05/20 | 6/05/21 | 6/05/22 | 8/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 124.590 | 121.765 | 133.538 | 163.671 | 183.224 | 163.093 | 167.706 | 179.973 |
| EBITDA 1 | 35.660 | 36.177 | 44.654 | 57.172 | 63.455 | 49.001 | 52.429 | 58.228 |
| Bedrijfsresultaat (EBIT) 1 | 23.157 | 20.358 | 27.885 | 40.765 | 46.751 | 33.392 | 35.829 | 40.921 |
| Operationele Marge | 18,59% | 16,72% | 20,88% | 24,91% | 25,52% | 20,47% | 21,36% | 22,74% |
| Resultaat voor belastingen (EBT) 1 | 24.671 | 21.205 | 28.332 | 43.081 | 48.591 | 37.256 | 38.590 | 44.031 |
| Nettowinst (verlies) 1 | 17.891 | 15.305 | 19.916 | 31.437 | 34.648 | 26.173 | 27.805 | 31.362 |
| Nettomarge | 14,36% | 12,57% | 14,91% | 19,21% | 18,91% | 16,05% | 16,58% | 17,43% |
| WPA 2 | 489,4 | 420,4 | 549,1 | 885,4 | 1.002 | 763,0 | 800,7 | 915,5 |
| Free Cash Flow 1 | -2.972 | 11.420 | 21.923 | 30.468 | 27.139 | 23.791 | 25.670 | 28.399 |
| FCF-marge | -2,39% | 9,38% | 16,42% | 18,62% | 14,81% | 14,59% | 15,31% | 15,78% |
| Kasstroomconversie (ebitda) | - | 31,57% | 49,1% | 53,29% | 42,77% | 48,55% | 48,96% | 48,77% |
| Kasstroomconversie (nettowinst) | - | 74,62% | 110,08% | 96,92% | 78,33% | 90,9% | 92,32% | 90,55% |
| Dividend per aandeel 2 | 240,0 | 240,0 | 240,0 | 440,0 | 500,0 | 440,0 | 452,9 | 478,5 |
| Datum van publicatie | 8/05/19 | 28/05/20 | 6/05/21 | 6/05/22 | 8/05/23 | - | - | - |
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 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 60.265 | - | 61.036 | 72.502 | 40.746 | 79.188 | 42.816 | 41.667 | 84.483 | 46.574 | 48.130 | 94.704 | 47.461 | 41.059 | 88.520 | 40.455 | 42.455 | 82.910 | 42.252 | 38.021 | 79.630 | 39.006 | 42.237 | 82.057 | 43.561 | 40.456 | 85.904 | 87.405 | 88.934 |
| EBITDA 1 | - | - | - | 23.525 | - | 28.084 | - | - | - | - | - | 35.514 | - | - | - | - | - | - | 14.254 | 10.044 | - | 11.994 | 13.465 | - | 14.436 | 12.328 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 11.534 | 8.824 | 12.893 | 14.992 | 10.698 | 19.792 | 11.226 | 9.747 | 20.973 | 12.971 | 14.199 | 27.170 | 12.497 | 7.084 | 19.581 | 9.057 | 8.134 | 17.191 | 10.040 | 6.287 | 15.805 | 8.096 | 9.426 | 18.362 | 9.554 | 7.461 | 18.067 | 21.801 | 22.165 |
| Operationele Marge | 19,14% | - | 21,12% | 20,68% | 26,26% | 24,99% | 26,22% | 23,39% | 24,83% | 27,85% | 29,5% | 28,69% | 26,33% | 17,25% | 22,12% | 22,39% | 19,16% | 20,73% | 23,76% | 16,54% | 19,85% | 20,76% | 22,32% | 22,38% | 21,93% | 18,44% | 21,03% | 24,94% | 24,92% |
| Resultaat voor belastingen (EBT) 1 | 12.087 | - | 12.887 | 15.445 | 10.941 | 20.384 | 11.784 | 10.913 | 22.697 | 14.507 | 14.740 | 29.247 | 11.737 | 7.607 | 19.344 | 10.652 | 9.028 | 19.680 | 10.954 | 6.723 | 17.422 | 8.944 | 10.050 | 19.690 | 10.221 | 8.110 | 18.747 | 23.561 | 23.925 |
| Nettowinst (verlies) 1 | 8.573 | 6.732 | 9.338 | 10.578 | 8.111 | 14.797 | 8.990 | 7.650 | 16.640 | 10.052 | 10.584 | 20.636 | 8.594 | 5.418 | 14.012 | 6.021 | 6.576 | 12.597 | 8.117 | 4.615 | 12.645 | 6.381 | 7.179 | 14.876 | 7.291 | 5.774 | 12.578 | - | - |
| Nettomarge | 14,23% | - | 15,3% | 14,59% | 19,91% | 18,69% | 21% | 18,36% | 19,7% | 21,58% | 21,99% | 21,79% | 18,11% | 13,2% | 15,83% | 14,88% | 15,49% | 15,19% | 19,21% | 12,14% | 15,88% | 16,36% | 17% | 18,13% | 16,74% | 14,27% | 14,64% | - | - |
| WPA 2 | 235,1 | - | 257,5 | 291,6 | 229,0 | 415,0 | 254,0 | 216,4 | 470,4 | 286,9 | 307,3 | 594,2 | 249,9 | 157,9 | 407,8 | 174,9 | 191,0 | 365,9 | 236,2 | 134,4 | - | 178,4 | 208,9 | - | 229,0 | 185,3 | - | - | - |
| Dividend per aandeel 2 | 120,0 | - | 120,0 | - | 160,0 | 160,0 | - | 280,0 | 280,0 | - | 220,0 | 220,0 | - | 280,0 | - | - | 220,0 | 220,0 | - | 220,0 | - | - | 220,0 | - | - | 220,0 | - | - | - |
| Datum van publicatie | 1/11/19 | 28/05/20 | 2/11/20 | 6/05/21 | 1/11/21 | 1/11/21 | 31/01/22 | 6/05/22 | 6/05/22 | 1/08/22 | 2/11/22 | 2/11/22 | 1/02/23 | 8/05/23 | 8/05/23 | 1/08/23 | 1/11/23 | 1/11/23 | 1/02/24 | - | - | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 52.322 | 50.561 | 184.709 | 204.344 | 82.550 | 169.230 | 176.601 | 184.811 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -2.972 | 11.420 | 21.923 | 30.468 | 27.139 | 23.791 | 25.670 | 28.399 |
| ROE (netto-inkomsten/eigen vermogen) | 5,8% | 5% | 6,3% | 9,4% | 10% | 7,37% | 7,51% | 8,38% |
| ROA (netto-inkomsten/totale activa) | 7,25% | 6,2% | 7,95% | 11,3% | 12,2% | 7,08% | 7,05% | 7,82% |
| Totale activa 1 | 246.886 | 246.872 | 250.654 | 279.222 | 283.845 | 369.813 | 394.524 | 400.982 |
| Nettoactief per aandeel 2 | 8.429 | 8.436 | 8.987 | 9.675 | 10.161 | 10.555 | 10.773 | 11.164 |
| Cashflow per aandeel 2 | 848,0 | 855,0 | 1.011 | 1.347 | 1.485 | 1.196 | 1.242 | 1.384 |
| Capex 1 | 20.340 | 18.689 | 13.895 | 13.855 | 19.553 | 19.071 | 18.038 | 18.200 |
| Capex/omzet | 16,33% | 15,35% | 10,41% | 8,47% | 10,67% | 11,69% | 10,76% | 10,11% |
| Datum van publicatie | 8/05/19 | 28/05/20 | 6/05/21 | 6/05/22 | 8/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
14
Laatste slotkoers
16.775
JPY
Gemiddelde koersdoel
17.629
JPY
Spread / Gemiddelde doel
+5,09%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +5,07% | 3,61 mld. | |
| +22,67% | 73,35 mld. | |
| +49,28% | 67,42 mld. | |
| -2,99% | 34,57 mld. | |
| -15,24% | 29,58 mld. | |
| -7,10% | 14,46 mld. | |
| -11,85% | 9,86 mld. | |
| +8,41% | 9,79 mld. | |
| +76,30% | 8,89 mld. | |
| +75,39% | 8,56 mld. |
- Beurs
- Aandelen
- Koers 6806
- Financiën Hirose Electric Co.,Ltd.
