HITACHI ZOSEN CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.215 JPY | -0,90% |
|
-2,72% | +29,67% |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 57.306 | 58.653 | 150.841 | 125.725 | 145.946 | 206.610 | - | - |
| Bedrijfswaarde 1 | 146.606 | 115.302 | 211.521 | 150.405 | 146.007 | 198.810 | 192.610 | 185.910 |
| K/w-verhouding | 10,5 x | 26,7 x | 35,4 x | 15,9 x | 9,37 x | 13,8 x | 12 x | 10,7 x |
| Dividendrendement | 3,53% | 3,45% | 1,34% | 1,61% | 2,08% | 1,55% | 1,84% | 2,28% |
| Marktkapitalisatie/omzet | 0,15 x | 0,15 x | 0,37 x | 0,28 x | 0,3 x | 0,39 x | 0,37 x | 0,35 x |
| Bedrijfswaarde/omzet | 0,39 x | 0,29 x | 0,52 x | 0,34 x | 0,3 x | 0,37 x | 0,35 x | 0,32 x |
| Bedrijfswaarde/EBITDA | 8,66 x | - | 8,07 x | - | 4,78 x | 5,93 x | 5,66 x | 5,16 x |
| Bedrijfswaarde/FCF | -9,88 x | 5,4 x | 23,9 x | 5,41 x | 5,72 x | -191 x | 21,6 x | 13,5 x |
| FCF Yield | -10,1% | 18,5% | 4,18% | 18,5% | 17,5% | -0,52% | 4,62% | 7,4% |
| Price to Book | 0,48 x | 0,5 x | 1,19 x | 0,96 x | 1,05 x | 1,36 x | 1,23 x | 1,13 x |
| Aantal aandelen (in duizenden) | 168.547 | 168.543 | 168.537 | 168.532 | 168.528 | 168.523 | - | - |
| Referentieprijs 2 | 340,0 | 348,0 | 895,0 | 746,0 | 866,0 | 1.226 | 1.226 | 1.226 |
| Datum van publicatie | 10/05/19 | 25/05/20 | 13/05/21 | 11/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 378.140 | 402.450 | 408.592 | 441.797 | 492.692 | 534.267 | 557.167 | 585.467 |
| EBITDA 1 | 16.926 | - | 26.200 | - | 30.571 | 33.500 | 34.000 | 36.000 |
| Bedrijfsresultaat (EBIT) 1 | 7.358 | 13.891 | 15.396 | 15.541 | 20.056 | 23.033 | 26.267 | 29.167 |
| Operationele Marge | 1,95% | 3,45% | 3,77% | 3,52% | 4,07% | 4,31% | 4,71% | 4,98% |
| Resultaat voor belastingen (EBT) 1 | 6.720 | 3.600 | 6.868 | 11.873 | 18.526 | 20.400 | 22.350 | 24.000 |
| Nettowinst (verlies) 1 | 5.445 | 2.197 | 4.258 | 7.899 | 15.577 | 15.000 | 17.167 | 19.267 |
| Nettomarge | 1,44% | 0,55% | 1,04% | 1,79% | 3,16% | 2,81% | 3,08% | 3,29% |
| WPA 2 | 32,31 | 13,04 | 25,26 | 46,87 | 92,43 | 89,00 | 101,9 | 114,3 |
| Free Cash Flow 1 | -14.836 | 21.337 | 8.832 | 27.801 | 25.546 | -1.041 | 8.904 | 13.761 |
| FCF-marge | -3,92% | 5,3% | 2,16% | 6,29% | 5,18% | -0,19% | 1,6% | 2,35% |
| Kasstroomconversie (ebitda) | - | - | 33,71% | - | 83,56% | - | 26,19% | 38,22% |
| Kasstroomconversie (nettowinst) | - | 971,19% | 207,42% | 351,96% | 164% | - | 51,87% | 71,42% |
| Dividend per aandeel 2 | 12,00 | 12,00 | 12,00 | 12,00 | 18,00 | 19,00 | 22,50 | 28,00 |
| Datum van publicatie | 10/05/19 | 25/05/20 | 13/05/21 | 11/05/22 | 12/05/23 | - | - | - |
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 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 168.260 | 234.190 | 166.872 | 241.720 | 100.000 | 180.434 | 107.596 | 153.767 | 261.363 | 96.350 | 110.884 | 207.234 | 124.169 | 161.289 | 285.458 | 102.475 | 129.717 | 232.192 | 140.125 | 176.492 | 315.000 | 115.400 | 132.500 | 146.000 | 184.600 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | -6.333 | 20.224 | -1.301 | 16.697 | 613 | -1.415 | 4.011 | 12.945 | 16.956 | -924 | 1.072 | 148 | 5.676 | 14.232 | 19.908 | -3.324 | 4.440 | 1.116 | 8.395 | 15.244 | 23.200 | -500 | 4.300 | 9.000 | 15.500 |
| Operationele Marge | -3,76% | 8,64% | -0,78% | 6,91% | 0,61% | -0,78% | 3,73% | 8,42% | 6,49% | -0,96% | 0,97% | 0,07% | 4,57% | 8,82% | 6,97% | -3,24% | 3,42% | 0,48% | 5,99% | 8,64% | 7,37% | -0,43% | 3,25% | 6,16% | 8,4% |
| Resultaat voor belastingen (EBT) | -14.063 | - | -2.468 | - | -141 | -2.802 | 2.472 | 12.203 | - | -1.741 | -1.014 | -2.755 | 7.300 | 13.981 | - | -2.137 | 3.718 | 1.581 | 7.308 | - | - | -900 | - | - | - |
| Nettowinst (verlies) 1 | -10.625 | 12.822 | -1.983 | - | -412 | -3.061 | 1.680 | 9.280 | - | -2.020 | -1.186 | -3.206 | 5.707 | 13.076 | - | -1.886 | 2.236 | 350 | 5.608 | 10.342 | - | -2.600 | 2.200 | 6.900 | 13.500 |
| Nettomarge | -6,31% | 5,48% | -1,19% | - | -0,41% | -1,7% | 1,56% | 6,04% | - | -2,1% | -1,07% | -1,55% | 4,6% | 8,11% | - | -1,84% | 1,72% | 0,15% | 4% | 5,86% | - | -2,25% | 1,66% | 4,73% | 7,31% |
| WPA | -63,04 | - | -11,77 | - | - | -18,17 | 9,970 | - | - | -11,99 | - | -19,02 | 33,86 | - | - | -11,19 | - | 2,080 | 33,28 | - | - | - | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 31/10/19 | 25/05/20 | 4/11/20 | 13/05/21 | 1/11/21 | 1/11/21 | 7/02/22 | 11/05/22 | 11/05/22 | 1/08/22 | 7/11/22 | 7/11/22 | 6/02/23 | 12/05/23 | 12/05/23 | 1/08/23 | 6/11/23 | 6/11/23 | 5/02/24 | - | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 89.300 | 56.649 | 60.680 | 24.680 | 61 | - | - | - |
| Nettokaspositie 1 | - | - | - | - | - | 7.800 | 14.000 | 20.700 |
| Hefboom (schuld/ebitda) | 5,276 x | - | 2,316 x | - | 0,001995 x | - | - | - |
| Free Cash Flow 1 | -14.836 | 21.337 | 8.832 | 27.801 | 25.546 | -1.041 | 8.904 | 13.761 |
| ROE (netto-inkomsten/eigen vermogen) | 4,6% | 1,9% | 3,5% | 6,1% | 11,5% | 10,2% | 11,4% | 11,8% |
| ROA (netto-inkomsten/totale activa) | 1,64% | 2,25% | 2,81% | 2,65% | 3,79% | 3,65% | 4,25% | 4,65% |
| Totale activa 1 | 332.574 | 97.695 | 151.454 | 298.482 | 410.887 | 410.959 | 403.922 | 414.337 |
| Nettoactief per aandeel 2 | 709,0 | 700,0 | 750,0 | 779,0 | 828,0 | 903,0 | 998,0 | 1.089 |
| Cashflow per aandeel | 85,40 | 72,90 | 86,00 | 110,0 | 155,0 | - | - | - |
| Capex 1 | 9.408 | 11.471 | 11.931 | 9.559 | 8.642 | 11.000 | 11.500 | 11.750 |
| Capex/omzet | 2,49% | 2,85% | 2,92% | 2,16% | 1,75% | 2,06% | 2,06% | 2,01% |
| Datum van publicatie | 10/05/19 | 25/05/20 | 13/05/21 | 11/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
3
Laatste slotkoers
1.226
JPY
Gemiddelde koersdoel
1.120
JPY
Spread / Gemiddelde doel
-8,65%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +29,67% | 1,31 mld. | |
| +12,62% | 82,74 mld. | |
| +18,28% | 69,97 mld. | |
| +20,66% | 37,66 mld. | |
| +14,29% | 31,6 mld. | |
| +12,35% | 27,79 mld. | |
| +2,23% | 26,5 mld. | |
| +2,11% | 25,43 mld. | |
| +16,57% | 24,64 mld. | |
| +17,57% | 25,66 mld. |
- Beurs
- Aandelen
- Koers 7004
- Financiën Hitachi Zosen Corporation
