INVINCIBLE INVESTMENT CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 70.800 JPY | +0,43% |
|
+2,91% | +16,07% |
| 20/03 | Invincible Investment krijgt A+ kredietrating van Japan Credit Rating Agency | MT |
| 26/02 | Invincible Investment's fiscale H1-winst springt 24% omhoog | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 377.394 | 202.110 | 221.925 | 310.939 | 410.964 | 431.656 | - | - |
| Bedrijfswaarde 1 | 611.308 | 443.488 | 454.110 | 533.183 | 670.084 | 655.764 | 654.910 | 654.132 |
| K/w-verhouding | 10,9 x | 193 x | -85,8 x | 51,1 x | 19,7 x | 20,7 x | 20,7 x | 19,9 x |
| Dividendrendement | 5,46% | 0,71% | 0,5% | 1,96% | 5,09% | 4,89% | 4,82% | 5,02% |
| Marktkapitalisatie/omzet | 8,22 x | 11,4 x | 18,2 x | 15,9 x | 11,8 x | 10,9 x | 11,2 x | 10,6 x |
| Bedrijfswaarde/omzet | 13,3 x | 25 x | 37,2 x | 27,2 x | 19,3 x | 16,6 x | 17 x | 16,1 x |
| Bedrijfswaarde/EBITDA | 14,6 x | 42,9 x | 59 x | 35,5 x | - | 18,7 x | 18,6 x | 18,1 x |
| Bedrijfswaarde/FCF | -37,1 x | 16,9 x | 45,1 x | 49,1 x | -21,9 x | 19,5 x | 19,8 x | 19,7 x |
| FCF Yield | -2,69% | 5,9% | 2,22% | 2,04% | -4,56% | 5,12% | 5,05% | 5,09% |
| Price to Book | 1,45 x | 0,81 x | 0,9 x | 1,24 x | 1,42 x | 1,64 x | 1,64 x | 1,63 x |
| Aantal aandelen (in duizenden) | 6.097 | 6.097 | 6.097 | 6.097 | 6.737 | 6.097 | - | - |
| Referentieprijs 2 | 61.900 | 33.150 | 36.400 | 51.000 | 61.000 | 70.800 | 70.800 | 70.800 |
| Datum van publicatie | 20/02/20 | 25/02/21 | 24/02/22 | 27/03/23 | 26/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 45.926 | 17.750 | 12.212 | 19.610 | 34.733 | 39.465 | 38.630 | 40.701 |
| EBITDA 1 | 41.968 | 10.331 | 7.691 | 15.031 | - | 35.128 | 35.261 | 36.219 |
| Bedrijfsresultaat (EBIT) 1 | 35.043 | 3.188 | -49 | 8.371 | 22.944 | 26.520 | 26.426 | 27.424 |
| Operationele Marge | 76,3% | 17,96% | -0,4% | 42,69% | 66,06% | 67,2% | 68,41% | 67,38% |
| Resultaat voor belastingen (EBT) 1 | - | - | -2.584 | 6.092 | 19.948 | 22.340 | 23.610 | 24.802 |
| Nettowinst (verlies) 1 | 32.877 | 1.046 | -2.585 | 6.090 | 19.945 | 23.009 | 23.007 | 23.940 |
| Nettomarge | 71,59% | 5,89% | -21,17% | 31,06% | 57,42% | 58,3% | 59,56% | 58,82% |
| WPA 2 | 5.658 | 172,0 | -424,0 | 998,0 | 3.101 | 3.415 | 3.415 | 3.554 |
| Free Cash Flow 1 | -16.458 | 26.172 | 10.070 | 10.865 | -30.561 | 33.600 | 33.073 | 33.277 |
| FCF-marge | -35,84% | 147,45% | 82,46% | 55,41% | -87,99% | 85,14% | 85,62% | 81,76% |
| Kasstroomconversie (ebitda) | - | 253,34% | 130,93% | 72,28% | - | 95,65% | 93,8% | 91,88% |
| Kasstroomconversie (nettowinst) | - | 2.502,07% | - | 178,39% | - | 146,03% | 143,76% | 139% |
| Dividend per aandeel 2 | 3.381 | 236,0 | 181,0 | 998,0 | 3.104 | 3.464 | 3.415 | 3.554 |
| Datum van publicatie | 20/02/20 | 25/02/21 | 24/02/22 | 27/03/23 | 26/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 | 2025 S1 | 2025 S2 | 2026 S1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 18.587 | 9.410 | 8.340 | 3.806 | 8.406 | 7.680 | 11.930 | 15.914 | 18.819 | 20.883 | 21.292 | 22.504 | 21.692 | 22.750 |
| EBITDA 1 | 16.616 | 5.074 | 5.257 | 1.119 | - | 5.450 | 9.581 | - | - | 19.120 | 19.134 | 20.404 | - | - |
| Bedrijfsresultaat (EBIT) 1 | 12.858 | 1.496 | 1.690 | -2.341 | 2.292 | 2.114 | 6.257 | 10.356 | 12.588 | 14.414 | 14.285 | 15.618 | 14.886 | 16.141 |
| Operationele Marge | 69,18% | 15,9% | 20,26% | -61,51% | 27,27% | 27,53% | 52,45% | 65,07% | 66,89% | 69,02% | 67,09% | 69,4% | 68,62% | 70,95% |
| Resultaat voor belastingen (EBT) 1 | 11.639 | 424 | 624 | -3.599 | 1.015 | 1.016 | 5.076 | 8.914 | 11.033 | 12.742 | 12.718 | 13.793 | 13.778 | 14.421 |
| Nettowinst (verlies) 1 | 11.638 | 423 | 623 | -3.599 | 1.014 | 1.015 | 5.075 | 8.913 | 11.032 | 12.523 | 12.481 | 13.759 | 13.036 | 14.421 |
| Nettomarge | 62,61% | 4,5% | 7,47% | -94,56% | 12,06% | 13,22% | 42,54% | 56,01% | 58,62% | 59,97% | 58,62% | 61,14% | 60,09% | 63,39% |
| WPA 2 | 1.910 | 70,00 | 102,0 | -590,0 | 166,0 | 166,0 | 832,0 | 1.462 | 1.639 | 1.859 | 1.853 | 2.042 | 1.934 | 2.140 |
| Dividend per aandeel 2 | 1.725 | 69,00 | 167,0 | 15,00 | 166,0 | 166,0 | 832,0 | 1.464 | 1.640 | 1.862 | 1.856 | 2.043 | 1.934 | 2.140 |
| Datum van publicatie | 20/02/20 | 25/08/20 | 25/02/21 | 25/08/21 | 24/02/22 | 25/08/22 | 27/03/23 | 24/08/23 | 26/02/24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 233.914 | 241.378 | 232.185 | 222.244 | 259.120 | 224.108 | 223.254 | 222.476 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 5,574 x | 23,37 x | 30,19 x | 14,79 x | - | 6,38 x | 6,331 x | 6,142 x |
| Free Cash Flow 1 | -16.458 | 26.172 | 10.070 | 10.865 | -30.561 | 33.600 | 33.073 | 33.277 |
| ROE (netto-inkomsten/eigen vermogen) | 13,7% | 0,41% | -1,04% | 2,45% | 7,43% | 7,92% | 7,91% | 8,2% |
| ROA (netto-inkomsten/totale activa) | 6,73% | - | -0,51% | 1,24% | 3,79% | 4,29% | 4,03% | 3,83% |
| Totale activa 1 | 488.877 | - | 505.574 | 490.117 | 526.754 | 536.061 | 570.786 | 625.728 |
| Nettoactief per aandeel 2 | 42.601 | 40.946 | 40.370 | 41.058 | 43.090 | 43.202 | 43.275 | 43.337 |
| Cashflow per aandeel 2 | 11.836 | 4.065 | 2.103 | 2.032 | - | 4.987 | 4.909 | 4.939 |
| Capex 1 | 1.386 | 17.480 | 1.097 | 1.534 | 57.117 | 3.263 | 3.462 | 3.673 |
| Capex/omzet | 3,02% | 98,48% | 8,99% | 7,82% | 164,45% | 8,27% | 8,96% | 9,02% |
| Datum van publicatie | 20/02/20 | 25/02/21 | 24/02/22 | 27/03/23 | 26/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +16,07% | 2,74 mld. | |
| -15,17% | 12,19 mld. | |
| -12,81% | 7,58 mld. | |
| -7,70% | 5,5 mld. | |
| -1,44% | 5,38 mld. | |
| -9,05% | 5,26 mld. | |
| +2,50% | 4,61 mld. | |
| -2,90% | 4,55 mld. | |
| -8,61% | 4,51 mld. | |
| +5,32% | 3,87 mld. |
- Beurs
- Aandelen
- Koers 8963
- Financiën Invincible Investment Corporation
