ICHIGO INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 421 JPY | +2,93% |
|
0,00% | +24,56% |
Totale waarde
| Fiscaal tijdperk: Februari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 181.991 | 158.001 | 165.646 | 124.933 | 131.483 | 184.817 | - | - |
| Bedrijfswaarde 1 | 327.875 | 330.470 | 334.818 | 287.875 | 300.905 | 172.707 | 365.865 | 363.028 |
| K/w-verhouding | 12,1 x | 19,4 x | 33,3 x | 19,3 x | 14,2 x | 14,5 x | 13 x | 12,1 x |
| Dividendrendement | 1,86% | 2,13% | 2,01% | 2,62% | 2,76% | 2,31% | 2,38% | 2,61% |
| Marktkapitalisatie/omzet | 2,18 x | 1,81 x | 2,7 x | 2,19 x | 1,93 x | 2,09 x | 2 x | 1,9 x |
| Bedrijfswaarde/omzet | 3,92 x | 3,78 x | 5,46 x | 5,06 x | 4,42 x | 2,09 x | 3,95 x | 3,74 x |
| Bedrijfswaarde/EBITDA | 11,7 x | 10,9 x | 23,1 x | 18,4 x | 16,9 x | 20,2 x | 17,2 x | 16,1 x |
| Bedrijfswaarde/FCF | 18,4 x | -2.327 x | -2.005 x | 200 x | -76,2 x | -10,1 x | 22,4 x | 16,4 x |
| FCF Yield | 5,43% | -0,04% | -0,05% | 0,5% | -1,31% | -9,94% | 4,47% | 6,12% |
| Price to Book | 1,86 x | 1,57 x | 1,66 x | 1,24 x | 1,28 x | 1,64 x | 1,76 x | 1,67 x |
| Aantal aandelen (in duizenden) | 484.020 | 481.712 | 474.631 | 467.915 | 453.389 | 438.995 | - | - |
| Referentieprijs 2 | 376,0 | 328,0 | 349,0 | 267,0 | 290,0 | 421,0 | 421,0 | 421,0 |
| Datum van publicatie | 17/04/19 | 16/04/20 | 19/04/21 | 19/04/22 | 19/04/23 | 15/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Februari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 83.540 | 87.360 | 61.368 | 56.934 | 68.093 | 82.747 | 92.577 | 97.130 |
| EBITDA 1 | 27.975 | 30.351 | 14.465 | 15.662 | 17.831 | 17.624 | 21.272 | 22.526 |
| Bedrijfsresultaat (EBIT) 1 | 26.279 | 27.721 | 9.668 | 10.018 | 12.492 | 12.960 | 16.263 | 17.060 |
| Operationele Marge | 31,46% | 31,73% | 15,75% | 17,6% | 18,35% | 15,66% | 17,57% | 17,56% |
| Resultaat voor belastingen (EBT) 1 | 23.079 | 16.545 | 7.610 | 9.595 | 14.234 | 17.962 | 19.670 | 21.365 |
| Nettowinst (verlies) 1 | 15.373 | 8.201 | 5.027 | 6.473 | 9.409 | 12.108 | 14.047 | 15.010 |
| Nettomarge | 18,4% | 9,39% | 8,19% | 11,37% | 13,82% | 14,63% | 15,17% | 15,45% |
| WPA 2 | 31,14 | 16,89 | 10,48 | 13,81 | 20,45 | 26,89 | 32,28 | 34,88 |
| Free Cash Flow 1 | 17.804 | -142 | -167 | 1.437 | -3.947 | -17.171 | 16.341 | 22.200 |
| FCF-marge | 21,31% | -0,16% | -0,27% | 2,52% | -5,8% | -20,75% | 17,65% | 22,86% |
| Kasstroomconversie (ebitda) | 63,64% | - | - | 9,18% | - | 78,4% | 76,82% | 98,55% |
| Kasstroomconversie (nettowinst) | 115,81% | - | - | 22,2% | - | 116,4% | 116,33% | 147,9% |
| Dividend per aandeel 2 | 7,000 | 7,000 | 7,000 | 7,000 | 8,000 | 9,000 | 10,00 | 11,00 |
| Datum van publicatie | 17/04/19 | 16/04/20 | 19/04/21 | 19/04/22 | 19/04/23 | 15/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Februari | 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 | 46.185 | 41.175 | 32.026 | 29.342 | 10.629 | 23.303 | 6.083 | 27.548 | 33.631 | 16.638 | 8.837 | 25.475 | 27.322 | 15.296 | 42.618 | 10.152 | 16.344 | 26.496 | 11.923 | 44.328 | 56.251 | 12.200 | 37.600 | 49.800 | 27.300 | 17.930 | 45.230 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 15.118 | 12.603 | 5.452 | 4.216 | 1.084 | 4.243 | 793 | 4.982 | 5.775 | 2.723 | 2.359 | 5.082 | 4.029 | 3.381 | 7.410 | 2.445 | 3.038 | 5.483 | 2.444 | 5.033 | 7.477 | 3.000 | 5.250 | 8.250 | 5.050 | 3.490 | 8.540 |
| Operationele Marge | 32,73% | 30,61% | 17,02% | 14,37% | 10,2% | 18,21% | 13,04% | 18,08% | 17,17% | 16,37% | 26,69% | 19,95% | 14,75% | 22,1% | 17,39% | 24,08% | 18,59% | 20,69% | 20,5% | 11,35% | 13,29% | 24,59% | 13,96% | 16,57% | 18,5% | 19,46% | 18,88% |
| Resultaat voor belastingen (EBT) | 13.378 | 3.167 | 4.136 | 3.474 | 284 | 2.668 | 387 | 6.540 | 6.927 | 2.367 | - | 5.261 | 7.155 | - | - | 2.175 | - | 12.479 | 1.729 | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 8.612 | -411 | 2.778 | 2.249 | 185 | 1.731 | 238 | 4.504 | 4.742 | 1.534 | 1.895 | 3.429 | 5.041 | 939 | 5.980 | 1.455 | 7.048 | 8.503 | 1.087 | 2.518 | 3.605 | 2.098 | 4.952 | 7.050 | 5.000 | 2.090 | 7.090 |
| Nettomarge | 18,65% | -1% | 8,67% | 7,66% | 1,74% | 7,43% | 3,91% | 16,35% | 14,1% | 9,22% | 21,44% | 13,46% | 18,45% | 6,14% | 14,03% | 14,33% | 43,12% | 32,09% | 9,12% | 5,68% | 6,41% | 17,2% | 13,17% | 14,16% | 18,32% | 11,66% | 15,68% |
| WPA | 17,64 | - | 5,770 | - | - | 3,690 | 0,5100 | - | - | 3,290 | 4,090 | 7,380 | 10,94 | - | - | 3,210 | 15,55 | 18,76 | 2,450 | - | - | - | - | - | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 10/10/19 | 16/04/20 | 14/10/20 | 19/04/21 | 14/10/21 | 14/10/21 | 13/01/22 | 19/04/22 | 19/04/22 | 14/07/22 | 13/10/22 | 13/10/22 | 12/01/23 | 19/04/23 | 19/04/23 | 13/07/23 | 12/10/23 | 12/10/23 | 11/01/24 | 15/04/24 | 15/04/24 | - | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Februari | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 145.884 | 172.469 | 169.172 | 162.942 | 169.422 | 171.394 | 181.048 | 178.211 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 5,215 x | 5,682 x | 11,7 x | 10,4 x | 9,502 x | 9,725 x | 8,511 x | 7,911 x |
| Free Cash Flow 1 | 17.804 | -142 | -167 | 1.437 | -3.947 | -17.171 | 16.341 | 22.200 |
| ROE (netto-inkomsten/eigen vermogen) | 16,3% | 8,2% | 5% | 6,5% | 9,2% | 11,7% | 13,1% | 14,4% |
| ROA (netto-inkomsten/totale activa) | 7,49% | 7,47% | 1,48% | 2,18% | 3,21% | 2,95% | 4,6% | 4,9% |
| Totale activa 1 | 205.223 | 109.816 | 340.398 | 296.732 | 293.383 | 411.117 | 305.362 | 306.327 |
| Nettoactief per aandeel 2 | 202,0 | 208,0 | 210,0 | 215,0 | 227,0 | 238,0 | 240,0 | 252,0 |
| Cashflow per aandeel | 34,60 | 22,30 | 20,50 | 25,90 | 32,10 | 37,70 | - | - |
| Capex 1 | 3.958 | 12.034 | 18.102 | 5.155 | 10.523 | 8.594 | 37.500 | 42.500 |
| Capex/omzet | 4,74% | 13,78% | 29,5% | 9,05% | 15,45% | 10,39% | 40,51% | 43,76% |
| Datum van publicatie | 17/04/19 | 16/04/20 | 19/04/21 | 19/04/22 | 19/04/23 | 15/04/24 | - | - |
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
421
JPY
Gemiddelde koersdoel
466,7
JPY
Spread / Gemiddelde doel
+10,85%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +24,56% | 1,21 mld. | |
| +40,41% | 29,66 mld. | |
| -11,60% | 27,69 mld. | |
| +7,86% | 27,57 mld. | |
| +20,90% | 26,07 mld. | |
| +49,25% | 24,02 mld. | |
| +13,23% | 21,83 mld. | |
| -1,52% | 18,77 mld. | |
| +28,90% | 16,76 mld. | |
| -13,27% | 15,28 mld. |
- Beurs
- Aandelen
- Koers 2337
- Financiën Ichigo Inc.
