ISETAN MITSUKOSHI HOLDINGS LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.239 JPY | +1,66% |
|
-3,30% | +45,96% |
| 16/04 | Japanse Nikkei bereikt laagste punt in een maand door zwakte Amerikaanse aandelenequivalenten | RE |
| 20/02 | Chinese toeristen massaal naar Zuidoost-Azië als overzeese reizen weer aantrekken | RE |
Totale waarde
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 436.330 | 235.931 | 296.440 | 368.924 | 565.951 | 849.043 | - | - |
| Bedrijfswaarde 1 | 525.326 | 335.459 | 403.600 | 462.107 | 624.268 | 886.311 | 850.555 | 813.253 |
| K/w-verhouding | 32,4 x | -21,8 x | -7,21 x | 29,9 x | 17,5 x | 19,9 x | 19,1 x | 18,3 x |
| Dividendrendement | 1,07% | 1,9% | 1,16% | 1,03% | 0,94% | 1,43% | 1,56% | 1,67% |
| Marktkapitalisatie/omzet | 0,36 x | 0,21 x | 0,36 x | 0,88 x | 1,16 x | 1,6 x | 1,55 x | 1,52 x |
| Bedrijfswaarde/omzet | 0,44 x | 0,3 x | 0,49 x | 1,1 x | 1,28 x | 1,67 x | 1,55 x | 1,45 x |
| Bedrijfswaarde/EBITDA | 9,07 x | 7,4 x | 62,1 x | 15 x | 11,3 x | 11,4 x | 10,1 x | 9,26 x |
| Bedrijfswaarde/FCF | -18,6 x | -15,4 x | -14,3 x | 22,5 x | 15,9 x | 26,6 x | 20,5 x | 19,9 x |
| FCF Yield | -5,38% | -6,49% | -7,01% | 4,45% | 6,29% | 3,75% | 4,88% | 5,02% |
| Price to Book | 0,76 x | 0,44 x | 0,59 x | 0,72 x | 1,04 x | 1,48 x | 1,41 x | 1,34 x |
| Aantal aandelen (in duizenden) | 389.928 | 374.493 | 381.028 | 381.513 | 381.883 | 379.206 | - | - |
| Referentieprijs 2 | 1.119 | 630,0 | 778,0 | 967,0 | 1.482 | 2.239 | 2.239 | 2.239 |
| Datum van publicatie | 8/05/19 | 11/05/20 | 12/05/21 | 13/05/22 | 9/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.196.803 | 1.119.191 | 816.009 | 418.338 | 487.407 | 529.735 | 547.490 | 559.272 |
| EBITDA 1 | 57.899 | 45.321 | 6.499 | 30.794 | 55.227 | 77.444 | 84.203 | 87.857 |
| Bedrijfsresultaat (EBIT) 1 | 29.229 | 15.679 | -20.976 | 5.940 | 29.606 | 51.124 | 57.400 | 60.515 |
| Operationele Marge | 2,44% | 1,4% | -2,57% | 1,42% | 6,07% | 9,65% | 10,48% | 10,82% |
| Resultaat voor belastingen (EBT) 1 | 15.244 | -2.303 | -30.997 | 11.117 | 27.827 | 53.676 | 59.487 | 62.815 |
| Nettowinst (verlies) 1 | 13.480 | -11.187 | -41.078 | 12.338 | 32.377 | 42.571 | 44.001 | 45.813 |
| Nettomarge | 1,13% | -1% | -5,03% | 2,95% | 6,64% | 8,04% | 8,04% | 8,19% |
| WPA 2 | 34,58 | -28,90 | -108,0 | 32,36 | 84,82 | 112,4 | 116,9 | 122,2 |
| Free Cash Flow 1 | -28.240 | -21.774 | -28.287 | 20.543 | 39.275 | 33.267 | 41.502 | 40.849 |
| FCF-marge | -2,36% | -1,95% | -3,47% | 4,91% | 8,06% | 6,28% | 7,58% | 7,3% |
| Kasstroomconversie (ebitda) | - | - | - | 66,71% | 71,12% | 42,96% | 49,29% | 46,5% |
| Kasstroomconversie (nettowinst) | - | - | - | 166,5% | 121,31% | 78,14% | 94,32% | 89,17% |
| Dividend per aandeel 2 | 12,00 | 12,00 | 9,000 | 10,00 | 14,00 | 32,00 | 34,88 | 37,42 |
| Datum van publicatie | 8/05/19 | 11/05/20 | 12/05/21 | 13/05/22 | 9/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2020 S2 | 2021 S1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 577.288 | 541.903 | 335.701 | 99.366 | 187.932 | 126.718 | 103.688 | 101.615 | 121.259 | 222.874 | 144.320 | 120.213 | 118.680 | 129.838 | 248.518 | 153.253 | 127.897 | 124.300 | 135.850 | 157.950 | 132.450 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 13.886 | 1.793 | -17.812 | -1.731 | -7.758 | 10.765 | 2.933 | 3.965 | 4.975 | 8.940 | 15.612 | 5.054 | 8.654 | 11.536 | 20.190 | 20.749 | 10.257 | 10.650 | 13.950 | 22.550 | 10.250 |
| Operationele Marge | 2,41% | 0,33% | -5,31% | -1,74% | -4,13% | 8,5% | 2,83% | 3,9% | 4,1% | 4,01% | 10,82% | 4,2% | 7,29% | 8,88% | 8,12% | 13,54% | 8,02% | 8,57% | 10,27% | 14,28% | 7,74% |
| Resultaat voor belastingen (EBT) | 11.046 | - | -31.383 | - | -7.542 | 9.931 | - | 8.314 | - | 13.038 | 15.973 | - | 10.101 | - | 22.525 | 22.261 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 7.595 | -18.782 | -36.786 | 537 | -8.136 | 9.059 | 11.415 | 5.652 | 2.114 | 7.766 | 11.796 | 12.815 | 6.805 | 8.060 | 14.865 | 16.243 | 18.892 | 7.900 | 9.900 | 16.800 | 9.400 |
| Nettomarge | 1,32% | -3,47% | -10,96% | 0,54% | -4,33% | 7,15% | 11,01% | 5,56% | 1,74% | 3,48% | 8,17% | 10,66% | 5,73% | 6,21% | 5,98% | 10,6% | 14,77% | 6,36% | 7,29% | 10,64% | 7,1% |
| WPA 2 | 19,47 | - | -96,74 | 1,410 | -21,35 | 23,77 | 29,94 | 14,82 | 5,530 | 20,35 | 30,91 | 33,56 | 17,82 | 21,10 | 38,92 | 42,51 | 24,63 | - | - | - | - |
| Dividend per aandeel | 6,000 | - | 3,000 | - | 5,000 | - | - | - | - | 6,000 | - | - | - | - | 12,00 | - | - | - | - | - | - |
| Datum van publicatie | 7/11/19 | 11/05/20 | 11/11/20 | 10/11/21 | 10/11/21 | 1/02/22 | 13/05/22 | 1/08/22 | 11/11/22 | 11/11/22 | 3/02/23 | 9/05/23 | 3/08/23 | 10/11/23 | 10/11/23 | 2/02/24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 88.996 | 99.528 | 107.160 | 93.183 | 58.317 | 37.268 | 1.512 | - |
| Nettokaspositie 1 | - | - | - | - | - | - | - | 35.790 |
| Hefboom (schuld/ebitda) | 1,537 x | 2,196 x | 16,49 x | 3,026 x | 1,056 x | 0,4812 x | 0,018 x | - |
| Free Cash Flow 1 | -28.240 | -21.774 | -28.287 | 20.543 | 39.275 | 33.267 | 41.502 | 40.849 |
| ROE (netto-inkomsten/eigen vermogen) | 2,3% | -2% | -7,9% | 2,5% | 6,1% | 7,7% | 7,57% | 7,49% |
| ROA (netto-inkomsten/totale activa) | 2,53% | 1,6% | -1,42% | 0,8% | 2,52% | 3,83% | 4,01% | 4,11% |
| Totale activa 1 | 533.308 | -699.144 | 2.897.183 | 1.533.738 | 1.286.732 | 1.110.532 | 1.096.999 | 1.113.540 |
| Nettoactief per aandeel 2 | 1.476 | 1.427 | 1.317 | 1.341 | 1.430 | 1.511 | 1.591 | 1.675 |
| Cashflow per aandeel 2 | 106,0 | 47,70 | -35,80 | 97,50 | 150,0 | 200,0 | 197,0 | 191,0 |
| Capex 1 | 56.526 | 38.055 | 29.484 | 27.767 | 20.307 | 33.746 | 31.000 | 31.000 |
| Capex/omzet | 4,72% | 3,4% | 3,61% | 6,64% | 4,17% | 6,37% | 5,66% | 5,54% |
| Datum van publicatie | 8/05/19 | 11/05/20 | 12/05/21 | 13/05/22 | 9/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
8
Laatste slotkoers
2.239
JPY
Gemiddelde koersdoel
2.275
JPY
Spread / Gemiddelde doel
+1,61%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +45,96% | 5,39 mld. | |
| +40,86% | 18,35 mld. | |
| +15,83% | 7,32 mld. | |
| +11,23% | 7,29 mld. | |
| +13,19% | 6,59 mld. | |
| +31,51% | 5,08 mld. | |
| -8,40% | 5,07 mld. | |
| +6,90% | 3,65 mld. | |
| -10,80% | 3,41 mld. | |
| +3,69% | 3,12 mld. |
- Beurs
- Aandelen
- Koers 3099
- Financiën Isetan Mitsukoshi Holdings Ltd.
