HITACHI, LTD. Toevoegen aan een lijst
Financiën Hitachi, Ltd. Deutsche Boerse AG
Aandelen
HIA1
JP3788600009
consumenten goederen conglomeraten
|
Beurs gesloten -
Andere beurzen
|
Voorbeurs 07:48:24 | |||
| 100,8 EUR | +1,99% |
|
99,78 | -1,06% |
| 12/06 | HITACHI, LTD. : Jefferies & Co. herhaalt koopadvies | ZM |
| 11/06 | Transcript : Hitachi, Ltd. - Analyst/Investor Day |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 3.461.688 | 3.036.819 | 4.838.080 | 5.962.899 | 6.799.327 | 15.911.308 | - | - |
| Bedrijfswaarde 1 | 3.658.866 | 3.709.530 | 6.219.550 | 7.744.469 | 7.832.476 | 13.359.506 | 16.726.454 | 16.439.603 |
| K/w-verhouding | 15,6 x | 34,6 x | 9,64 x | 10,2 x | 10,6 x | 21,9 x | 25,7 x | 21,7 x |
| Dividendrendement | 2,51% | 3,02% | 2,1% | 2,03% | 2% | 1,29% | 1,08% | 1,2% |
| Marktkapitalisatie/omzet | 0,37 x | 0,35 x | 0,55 x | 0,58 x | 0,62 x | 1,32 x | 1,73 x | 1,62 x |
| Bedrijfswaarde/omzet | 0,39 x | 0,42 x | 0,71 x | 0,75 x | 0,72 x | 1,37 x | 1,82 x | 1,67 x |
| Bedrijfswaarde/EBITDA | 3,26 x | 3,39 x | 6,3 x | 6,06 x | 6,15 x | 11,1 x | 12,9 x | 11,4 x |
| Bedrijfswaarde/FCF | 8,18 x | 106 x | 18,6 x | -24,3 x | 8,01 x | 16,2 x | 31,4 x | 29,3 x |
| FCF Yield | 12,2% | 0,95% | 5,37% | -4,12% | 12,5% | 6,18% | 3,19% | 3,42% |
| Price to Book | 1,06 x | 0,96 x | 1,37 x | 1,37 x | 1,38 x | 2,26 x | 2,73 x | 2,52 x |
| Aantal aandelen (in duizenden) | 965.603 | 966.217 | 966.843 | 967.218 | 937.580 | 925.884 | - | - |
| Referentieprijs 2 | 3.585 | 3.143 | 5.004 | 6.165 | 7.252 | 17.185 | 17.185 | 17.185 |
| Datum van publicatie | 26/04/19 | 29/05/20 | 28/04/21 | 28/04/22 | 27/04/23 | 26/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 9.480.619 | 8.767.263 | 8.729.196 | 10.264.602 | 10.881.150 | 9.728.700 | 9.190.981 | 9.844.427 |
| EBITDA 1 | 1.123.020 | 1.095.041 | 986.843 | 1.278.488 | 1.274.454 | 1.207.341 | 1.295.443 | 1.445.680 |
| Bedrijfsresultaat (EBIT) 1 | 754.976 | 661.883 | 495.180 | 738.236 | 748.144 | 755.800 | 878.471 | 1.031.273 |
| Operationele Marge | 7,96% | 7,55% | 5,67% | 7,19% | 6,88% | 7,77% | 9,56% | 10,48% |
| Resultaat voor belastingen (EBT) 1 | 516.502 | 180.268 | 844.443 | 839.333 | 819.971 | 825.801 | 858.310 | 1.023.874 |
| Nettowinst (verlies) 1 | 222.546 | 87.596 | 501.613 | 583.470 | 649.124 | 589.800 | 614.765 | 729.238 |
| Nettomarge | 2,35% | 1% | 5,75% | 5,68% | 5,97% | 6,06% | 6,69% | 7,41% |
| WPA 2 | 230,5 | 90,71 | 519,3 | 603,8 | 684,6 | 634,0 | 667,4 | 792,5 |
| Free Cash Flow 1 | 447.153 | 35.094 | 334.288 | -318.923 | 978.108 | 825.069 | 533.039 | 561.516 |
| FCF-marge | 4,72% | 0,4% | 3,83% | -3,11% | 8,99% | 8,48% | 5,8% | 5,7% |
| Kasstroomconversie (ebitda) | 39,82% | 3,2% | 33,87% | - | 76,75% | 68,34% | 41,15% | 38,84% |
| Kasstroomconversie (nettowinst) | 200,93% | 40,06% | 66,64% | - | 150,68% | 139,89% | 86,71% | 77% |
| Dividend per aandeel 2 | 90,00 | 95,00 | 105,0 | 125,0 | 145,0 | 180,0 | 186,0 | 206,5 |
| Datum van publicatie | 26/04/19 | 29/05/20 | 28/04/21 | 28/04/22 | 27/04/23 | 26/04/24 | - | - |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 4.220.000 | 4.547.263 | 3.760.057 | 4.969.139 | 2.465.228 | 4.832.665 | 2.514.000 | 2.917.937 | 5.431.937 | 2.569.816 | 2.846.963 | 5.416.779 | 2.692.017 | 2.772.354 | 5.464.371 | 2.322.488 | 2.637.581 | 4.960.069 | 2.258.085 | 2.510.500 | 4.768.700 | 1.978.831 | 2.260.810 | - | 2.289.118 | 2.702.986 | - |
| EBITDA 1 | - | - | - | - | 311.691 | - | 299.663 | 396.195 | - | - | 352.600 | - | 306.100 | 340.980 | - | 251.903 | 320.500 | - | 303.734 | 331.121 | - | 230.064 | 292.714 | - | 320.176 | 505.035 | - |
| Bedrijfsresultaat (EBIT) 1 | 297.200 | 364.683 | 180.788 | 314.392 | 179.572 | 310.055 | 174.405 | 253.776 | 428.181 | 121.553 | 203.076 | 324.629 | 202.870 | 220.645 | 423.515 | 130.546 | 194.936 | 325.482 | 200.219 | 230.100 | 430.400 | 150.724 | 207.309 | 360.000 | 221.774 | 300.723 | 480.000 |
| Operationele Marge | 7,04% | 8,02% | 4,81% | 6,33% | 7,28% | 6,42% | 6,94% | 8,7% | 7,88% | 4,73% | 7,13% | 5,99% | 7,54% | 7,96% | 7,75% | 5,62% | 7,39% | 6,56% | 8,87% | 9,17% | 9,03% | 7,62% | 9,17% | - | 9,69% | 11,13% | - |
| Resultaat voor belastingen (EBT) 1 | 288.976 | - | 384.254 | 460.189 | 253.252 | 420.107 | 173.149 | 246.077 | 419.226 | 76.606 | 205.539 | 282.145 | 174.674 | 363.152 | 537.826 | 115.485 | 206.571 | 322.056 | 320.051 | 183.694 | 503.745 | 159.837 | 219.330 | - | 228.500 | 305.000 | - |
| Nettowinst (verlies) 1 | 189.293 | - | 250.755 | 250.858 | 200.213 | 322.444 | 128.341 | 132.685 | 261.026 | 37.158 | 135.357 | 172.515 | 119.717 | 356.892 | 476.609 | 70.021 | 139.082 | 209.103 | 235.989 | 144.800 | 380.700 | 110.148 | 149.357 | - | 166.088 | 214.009 | - |
| Nettomarge | 4,49% | - | 6,67% | 5,05% | 8,12% | 6,67% | 5,11% | 4,55% | 4,81% | 1,45% | 4,75% | 3,18% | 4,45% | 12,87% | 8,72% | 3,01% | 5,27% | 4,22% | 10,45% | 5,77% | 7,98% | 5,57% | 6,61% | - | 7,26% | 7,92% | - |
| WPA 2 | 196,0 | - | 259,6 | 259,7 | 207,2 | 333,7 | 132,8 | 137,3 | 270,1 | 38,53 | 141,5 | 180,0 | 127,0 | 377,6 | - | 74,79 | 149,4 | 224,1 | 254,1 | 155,8 | 409,9 | 119,2 | 162,4 | 266,3 | 178,7 | 237,3 | 409,8 |
| Dividend per aandeel 2 | 45,00 | - | 50,00 | 55,00 | 60,00 | 60,00 | - | 65,00 | 65,00 | - | 70,00 | 70,00 | - | - | 75,00 | - | 80,00 | 80,00 | - | 100,0 | 100,0 | - | 85,00 | 90,00 | - | 82,50 | 95,00 |
| Datum van publicatie | 30/10/19 | 29/05/20 | 28/10/20 | 28/04/21 | 27/10/21 | 27/10/21 | 2/02/22 | 28/04/22 | 28/04/22 | 29/07/22 | 28/10/22 | 28/10/22 | 1/02/23 | 27/04/23 | 27/04/23 | 28/07/23 | 27/10/23 | 27/10/23 | 31/01/24 | 26/04/24 | 26/04/24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 197.178 | 672.711 | 1.381.470 | 1.781.570 | 1.033.149 | 474.655 | 815.146 | 528.295 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,1756 x | 0,6143 x | 1,4 x | 1,393 x | 0,8107 x | 0,3931 x | 0,6292 x | 0,3654 x |
| Free Cash Flow 1 | 447.153 | 35.094 | 334.288 | -318.923 | 978.108 | 825.069 | 533.039 | 561.516 |
| ROE (netto-inkomsten/eigen vermogen) | 6,8% | 2,7% | 15% | 14,8% | 14% | 11,1% | 10,6% | 12,1% |
| ROA (netto-inkomsten/totale activa) | 5,23% | 1,84% | 4,61% | 6,52% | 6,21% | 6,68% | 5,3% | 5,94% |
| Totale activa 1 | 4.251.239 | 4.751.511 | 10.880.976 | 8.946.827 | 10.445.297 | 8.828.667 | 11.591.466 | 12.267.227 |
| Nettoactief per aandeel 2 | 3.379 | 3.270 | 3.646 | 4.489 | 5.272 | 6.155 | 6.286 | 6.821 |
| Cashflow per aandeel 2 | 632,0 | 539,0 | 1.028 | 1.163 | 1.240 | 1.120 | 1.162 | 1.306 |
| Capex 1 | 382.351 | 322.894 | 254.750 | 296.968 | 252.638 | 232.874 | 345.500 | 321.857 |
| Capex/omzet | 4,03% | 3,68% | 2,92% | 2,89% | 2,32% | 2,39% | 3,76% | 3,27% |
| Datum van publicatie | 26/04/19 | 29/05/20 | 28/04/21 | 28/04/22 | 27/04/23 | 26/04/24 | - | - |
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
Kopen
Aantal analisten
15
Laatste slotkoers
17.185
JPY
Gemiddelde koersdoel
16.573
JPY
Spread / Gemiddelde doel
-3,56%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +12,58% | 875 mld. | |
| +2,00% | 243 mld. | |
| +22,13% | 171 mld. | |
| -0,56% | 136 mld. | |
| -10,22% | 70,17 mld. | |
| -7,70% | 55,83 mld. | |
| +25,86% | 33,89 mld. | |
| -35,00% | 33,27 mld. | |
| +81,05% | 33 mld. |
- Beurs
- Aandelen
- Koers 6501
- Koers HIA1
- Financiën Hitachi, Ltd.
