IBIDEN CO.,LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 6.094 JPY | +0,69% |
|
+2,11% | -22,02% |
| 11/04 | IBIDEN CO.,LTD. : Jefferies & Co. verlaagt advies naar Neutraal | ZM |
| 22/03 | Japanse aandelen doorbreken 41.000 na inflatiecijfers | MT |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 235.013 | 331.314 | 711.168 | 844.629 | 734.559 | 851.297 | - | - |
| Bedrijfswaarde 1 | 193.212 | 306.193 | 743.236 | 834.072 | 728.939 | 898.577 | 957.270 | 932.596 |
| K/w-verhouding | 71,1 x | 29,2 x | 27,7 x | 20,5 x | 14,1 x | 24,8 x | 20,6 x | 14,7 x |
| Dividendrendement | 2,08% | 1,48% | 0,69% | 0,66% | 0,95% | 0,66% | 0,77% | 0,93% |
| Marktkapitalisatie/omzet | 0,81 x | 1,12 x | 2,2 x | 2,11 x | 1,76 x | 2,26 x | 2,12 x | 1,87 x |
| Bedrijfswaarde/omzet | 0,66 x | 1,03 x | 2,3 x | 2,08 x | 1,75 x | 2,38 x | 2,38 x | 2,05 x |
| Bedrijfswaarde/EBITDA | 5,48 x | 6,97 x | 10 x | 6,75 x | 5,73 x | 9,2 x | 8,07 x | 6,02 x |
| Bedrijfswaarde/FCF | -35,2 x | -9,53 x | -18,4 x | 20,5 x | 33,5 x | -15 x | -19,7 x | 23,1 x |
| FCF Yield | -2,84% | -10,5% | -5,44% | 4,87% | 2,98% | -6,68% | -5,08% | 4,32% |
| Price to Book | 0,87 x | 1,23 x | 2,25 x | 2,32 x | 1,75 x | 1,9 x | 1,77 x | 1,61 x |
| Aantal aandelen (in duizenden) | 139.722 | 139.736 | 139.719 | 139.608 | 139.650 | 139.694 | - | - |
| Referentieprijs 2 | 1.682 | 2.371 | 5.090 | 6.050 | 5.260 | 6.094 | 6.094 | 6.094 |
| Datum van publicatie | 24/04/19 | 27/04/20 | 27/04/21 | 27/04/22 | 1/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 291.125 | 295.999 | 323.461 | 401.138 | 417.549 | 377.072 | 401.537 | 455.879 |
| EBITDA 1 | 35.273 | 43.907 | 74.047 | 123.536 | 127.276 | 97.696 | 118.581 | 154.945 |
| Bedrijfsresultaat (EBIT) 1 | 10.137 | 19.685 | 38.634 | 70.821 | 72.362 | 49.198 | 59.454 | 82.850 |
| Operationele Marge | 3,48% | 6,65% | 11,94% | 17,66% | 17,33% | 13,05% | 14,81% | 18,17% |
| Resultaat voor belastingen (EBT) 1 | 9.326 | 17.525 | 32.165 | 59.252 | 71.702 | 51.229 | 60.018 | 80.882 |
| Nettowinst (verlies) 1 | 3.306 | 11.329 | 25.698 | 41.232 | 52.187 | 34.712 | 41.673 | 58.164 |
| Nettomarge | 1,14% | 3,83% | 7,94% | 10,28% | 12,5% | 9,21% | 10,38% | 12,76% |
| WPA 2 | 23,66 | 81,08 | 183,9 | 295,4 | 373,7 | 245,9 | 295,4 | 413,7 |
| Free Cash Flow 1 | -5.486 | -32.140 | -40.438 | 40.650 | 21.729 | -60.017 | -48.670 | 40.316 |
| FCF-marge | -1,88% | -10,86% | -12,5% | 10,13% | 5,2% | -15,92% | -12,12% | 8,84% |
| Kasstroomconversie (ebitda) | - | - | - | 32,91% | 17,07% | - | - | 26,02% |
| Kasstroomconversie (nettowinst) | - | - | - | 98,59% | 41,64% | - | - | 69,31% |
| Dividend per aandeel 2 | 35,00 | 35,00 | 35,00 | 40,00 | 50,00 | 40,00 | 46,67 | 56,43 |
| Datum van publicatie | 24/04/19 | 27/04/20 | 27/04/21 | 27/04/22 | 1/05/23 | - | - | - |
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 | 144.354 | 151.645 | 143.991 | 179.470 | 103.497 | 195.832 | 103.402 | 101.904 | 205.306 | 98.318 | 115.261 | 213.579 | 103.102 | 100.868 | - | 94.601 | 93.039 | 187.640 | 92.527 | 98.866 | 185.934 | 90.559 | 93.774 | 190.465 | 100.974 | 101.710 | 212.708 | 204.031 | 220.279 |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.207 | - | 24.852 | 25.616 | 51.685 | 25.198 | 28.896 | 55.688 | 29.896 | 32.647 | 63.038 | 69.534 | 78.634 |
| Bedrijfsresultaat (EBIT) 1 | 7.647 | 12.038 | 15.182 | 23.452 | 19.296 | 35.018 | 19.411 | 16.392 | 35.803 | 18.089 | 23.315 | 41.404 | 19.771 | 11.187 | - | 8.181 | 15.891 | 24.072 | 12.875 | 14.661 | 26.808 | 12.699 | 14.848 | 29.444 | 15.723 | 16.824 | 34.869 | 38.734 | 39.834 |
| Operationele Marge | 5,3% | 7,94% | 10,54% | 13,07% | 18,64% | 17,88% | 18,77% | 16,09% | 17,44% | 18,4% | 20,23% | 19,39% | 19,18% | 11,09% | - | 8,65% | 17,08% | 12,83% | 13,91% | 14,83% | 14,42% | 14,02% | 15,83% | 15,46% | 15,57% | 16,54% | 16,39% | 18,98% | 18,08% |
| Resultaat voor belastingen (EBT) 1 | 6.486 | - | 14.283 | - | 17.213 | 31.334 | 20.654 | 7.264 | - | 19.025 | 24.150 | 43.175 | 18.811 | 9.716 | - | 12.341 | 15.857 | 28.198 | 12.563 | 11.762 | - | 13.518 | 13.190 | - | 14.766 | 16.118 | - | - | - |
| Nettowinst (verlies) 1 | 3.896 | 7.433 | 11.684 | 14.014 | 12.689 | 22.254 | 15.188 | 3.790 | 18.978 | 13.713 | 18.099 | 31.812 | 12.243 | 8.132 | - | 7.288 | 10.604 | 17.892 | 9.503 | 8.398 | 18.490 | 8.865 | 9.726 | 20.473 | 10.521 | 11.153 | 22.468 | 25.965 | 26.735 |
| Nettomarge | 2,7% | 4,9% | 8,11% | 7,81% | 12,26% | 11,36% | 14,69% | 3,72% | 9,24% | 13,95% | 15,7% | 14,89% | 11,87% | 8,06% | - | 7,7% | 11,4% | 9,54% | 10,27% | 8,49% | 9,94% | 9,79% | 10,37% | 10,75% | 10,42% | 10,97% | 10,56% | 12,73% | 12,14% |
| WPA 2 | 27,89 | - | 83,61 | 100,3 | 90,89 | 159,4 | 108,8 | 27,15 | 135,9 | 98,23 | 129,6 | 227,8 | 87,67 | 58,22 | - | 52,19 | 75,91 | 128,1 | 68,03 | 57,73 | 125,4 | 63,43 | 74,19 | 138,8 | 81,18 | 76,70 | 152,3 | 176,1 | 181,3 |
| Dividend per aandeel 2 | 15,00 | - | 15,00 | - | 20,00 | 20,00 | - | 20,00 | 20,00 | - | 30,00 | 30,00 | - | 20,00 | 20,00 | - | 20,00 | 20,00 | - | 25,00 | - | - | 25,00 | - | - | 25,00 | - | - | - |
| Datum van publicatie | 31/10/19 | 27/04/20 | 28/10/20 | 27/04/21 | 29/10/21 | 29/10/21 | 4/02/22 | 27/04/22 | 27/04/22 | 2/08/22 | 27/10/22 | 27/10/22 | 2/02/23 | 1/05/23 | 1/05/23 | 2/08/23 | 26/10/23 | 26/10/23 | 1/02/24 | - | - | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | 32.068 | - | - | 47.280 | 105.973 | 81.299 |
| Nettokaspositie 1 | 41.801 | 25.121 | - | 10.557 | 5.620 | - | - | - |
| Hefboom (schuld/ebitda) | - | - | 0,4331 x | - | - | 0,4839 x | 0,8937 x | 0,5247 x |
| Free Cash Flow 1 | -5.486 | -32.140 | -40.438 | 40.650 | 21.729 | -60.017 | -48.670 | 40.316 |
| ROE (netto-inkomsten/eigen vermogen) | 1,2% | 4,2% | 8,8% | 12,1% | 13,3% | 8,03% | 9,17% | 11,5% |
| ROA (netto-inkomsten/totale activa) | 2,93% | 4,54% | 7,42% | 12% | 10% | 4,04% | 4,98% | 6,48% |
| Totale activa 1 | 112.975 | 249.678 | 346.230 | 344.417 | 521.294 | 858.793 | 836.765 | 897.620 |
| Nettoactief per aandeel 2 | 1.939 | 1.920 | 2.263 | 2.611 | 3.002 | 3.209 | 3.447 | 3.775 |
| Cashflow per aandeel 2 | 204,0 | 254,0 | 437,0 | 673,0 | 767,0 | 596,0 | 727,0 | 965,0 |
| Capex 1 | 24.041 | 58.236 | 79.392 | 61.662 | 131.275 | 181.752 | 154.920 | 71.920 |
| Capex/omzet | 8,26% | 19,67% | 24,54% | 15,37% | 31,44% | 48,2% | 38,58% | 15,78% |
| Datum van publicatie | 24/04/19 | 27/04/20 | 27/04/21 | 27/04/22 | 1/05/23 | - | - | - |
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
Accumuleren
Aantal analisten
16
Laatste slotkoers
6.094
JPY
Gemiddelde koersdoel
8.021
JPY
Spread / Gemiddelde doel
+31,62%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -22,02% | 5,4 mld. | |
| +75,41% | 2.160 mld. | |
| +33,22% | 633 mld. | |
| +18,00% | 620 mld. | |
| +8,75% | 259 mld. | |
| +15,70% | 189 mld. | |
| +4,39% | 163 mld. | |
| -38,79% | 133 mld. | |
| +34,32% | 127 mld. | |
| +35,56% | 106 mld. |
- Beurs
- Aandelen
- Koers 4062
- Financiën Ibiden Co.,Ltd.
