LASERTEC CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 34.080 JPY | +2,16% |
|
-0,79% | -8,31% |
| 23/04 | Japanse Nikkei stijgt, maar voorzichtigheid voor Amerikaanse winsten houdt stijging tegen | RE |
| 18/04 | Buitenlanders blijven kopers van Japanse aandelen in week tot 12 april | RE |
Totale waarde
| Fiscaal tijdperk: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 192.530 | 916.208 | 1.946.941 | 1.456.418 | 1.945.716 | 3.073.590 | - | - |
| Bedrijfswaarde 1 | 179.344 | 891.484 | 1.919.023 | 1.442.924 | 1.920.943 | 3.034.909 | 3.000.483 | 2.951.956 |
| K/w-verhouding | 32,4 x | 84,7 x | 101 x | 58,6 x | 42,1 x | 58,9 x | 37,3 x | 29,4 x |
| Dividendrendement | 1,1% | 0,57% | 0,35% | 0,6% | 0,83% | 0,59% | 0,93% | 1,2% |
| Marktkapitalisatie/omzet | 6,69 x | 21,5 x | 27,7 x | 16,1 x | 12,7 x | 15,5 x | 11,6 x | 9,43 x |
| Bedrijfswaarde/omzet | 6,23 x | 20,9 x | 27,3 x | 16 x | 12,6 x | 15,3 x | 11,3 x | 9,06 x |
| Bedrijfswaarde/EBITDA | 21,2 x | 55,9 x | 69,2 x | 40,1 x | 29,2 x | 39,6 x | 25,6 x | 20,4 x |
| Bedrijfswaarde/FCF | 37,3 x | 61,7 x | 283 x | -163 x | 96 x | 74,1 x | 80,1 x | 36,7 x |
| FCF Yield | 2,68% | 1,62% | 0,35% | -0,61% | 1,04% | 1,35% | 1,25% | 2,72% |
| Price to Book | 6,19 x | 23,4 x | 35,3 x | 20 x | 17,8 x | 22 x | 15,8 x | 11,6 x |
| Aantal aandelen (in duizenden) | 90.178 | 90.178 | 90.178 | 90.181 | 90.184 | 90.187 | - | - |
| Referentieprijs 2 | 2.135 | 10.160 | 21.590 | 16.150 | 21.575 | 34.080 | 34.080 | 34.080 |
| Datum van publicatie | 7/08/19 | 5/08/20 | 6/08/21 | 5/08/22 | 7/08/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 28.770 | 42.572 | 70.248 | 90.378 | 152.832 | 198.186 | 266.003 | 325.789 |
| EBITDA 1 | 8.441 | 15.943 | 27.717 | 35.975 | 65.773 | 76.584 | 117.146 | 144.443 |
| Bedrijfsresultaat (EBIT) 1 | 7.941 | 15.062 | 26.074 | 32.492 | 62.287 | 71.790 | 112.134 | 142.244 |
| Operationele Marge | 27,6% | 35,38% | 37,12% | 35,95% | 40,76% | 36,22% | 42,15% | 43,66% |
| Resultaat voor belastingen (EBT) 1 | 7.834 | 15.115 | 26.439 | 33.582 | 63.668 | 71.957 | 112.508 | 140.662 |
| Nettowinst (verlies) 1 | 5.934 | 10.824 | 19.250 | 24.850 | 46.164 | 52.310 | 82.549 | 104.629 |
| Nettomarge | 20,63% | 25,42% | 27,4% | 27,5% | 30,21% | 26,39% | 31,03% | 32,12% |
| WPA 2 | 65,80 | 120,0 | 213,5 | 275,6 | 511,9 | 578,3 | 912,8 | 1.160 |
| Free Cash Flow 1 | 4.805 | 14.448 | 6.785 | -8.852 | 20.003 | 40.975 | 37.450 | 80.440 |
| FCF-marge | 16,7% | 33,94% | 9,66% | -9,79% | 13,09% | 20,67% | 14,08% | 24,69% |
| Kasstroomconversie (ebitda) | 56,93% | 90,62% | 24,48% | - | 30,41% | 53,5% | 31,97% | 55,69% |
| Kasstroomconversie (nettowinst) | 80,98% | 133,49% | 35,25% | - | 43,33% | 78,33% | 45,37% | 76,88% |
| Dividend per aandeel 2 | 23,50 | 58,00 | 75,00 | 97,00 | 180,0 | 201,2 | 318,3 | 407,6 |
| Datum van publicatie | 7/08/19 | 5/08/20 | 6/08/21 | 5/08/22 | 7/08/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Juni | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q1 | 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 S2 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 19.949 | 22.623 | 32.231 | 38.017 | 9.111 | 27.819 | 36.930 | 16.636 | 36.812 | 53.448 | 25.723 | 29.377 | 55.100 | 24.330 | 73.402 | 97.732 | 47.305 | 47.684 | 94.989 | 47.695 | 58.161 | 110.708 | 54.973 | 66.127 | 109.480 | 67.500 | 137.522 | - | - |
| EBITDA 1 | - | - | - | - | 2.868 | - | - | 4.615 | 16.847 | - | 9.206 | 10.539 | - | 10.256 | - | - | 11.357 | 22.614 | - | 18.831 | 27.194 | - | 23.102 | 34.800 | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 7.989 | 7.073 | 12.057 | 14.017 | 2.019 | 10.784 | 12.804 | 3.739 | 15.949 | 19.688 | 8.508 | 9.616 | 18.124 | 9.348 | 34.815 | 44.163 | 10.279 | 21.473 | 31.752 | 17.761 | 22.648 | 43.830 | 20.245 | 25.936 | 34.820 | 26.900 | 65.614 | - | - |
| Operationele Marge | 40,05% | 31,26% | 37,41% | 36,87% | 22,17% | 38,77% | 34,67% | 22,48% | 43,33% | 36,84% | 33,08% | 32,73% | 32,89% | 38,42% | 47,43% | 45,19% | 21,73% | 45,03% | 33,43% | 37,24% | 38,94% | 39,59% | 36,83% | 39,22% | 31,81% | 39,85% | 47,71% | - | - |
| Resultaat voor belastingen (EBT) 1 | 7.948 | 7.167 | 11.824 | 14.615 | 2.145 | 10.978 | 13.123 | 4.157 | 16.302 | 20.459 | 9.238 | 8.870 | 18.108 | 9.867 | 35.693 | 45.560 | 10.929 | 20.373 | 31.302 | 19.200 | 19.999 | 47.070 | 26.000 | 27.700 | 41.891 | 27.700 | 59.479 | - | - |
| Nettowinst (verlies) 1 | 5.594 | 5.230 | 8.362 | 10.888 | 1.568 | 8.168 | 9.736 | 3.265 | 11.849 | 15.114 | 6.731 | 6.851 | 13.582 | 7.134 | 25.448 | 32.582 | 7.702 | 14.496 | 22.198 | 12.385 | 17.898 | 32.527 | 14.914 | 20.238 | 25.822 | 19.556 | 49.192 | - | - |
| Nettomarge | 28,04% | 23,12% | 25,94% | 28,64% | 17,21% | 29,36% | 26,36% | 19,63% | 32,19% | 28,28% | 26,17% | 23,32% | 24,65% | 29,32% | 34,67% | 33,34% | 16,28% | 30,4% | 23,37% | 25,97% | 30,77% | 29,38% | 27,13% | 30,6% | 23,59% | 28,97% | 35,77% | - | - |
| WPA 2 | 62,03 | - | 92,73 | 120,7 | 17,39 | 90,57 | 108,0 | 36,21 | 131,4 | 167,6 | 74,64 | 75,97 | 150,6 | 79,11 | 282,2 | 361,3 | 85,40 | 160,8 | 246,2 | 132,2 | 216,2 | 355,0 | 145,8 | 179,8 | 278,8 | 128,3 | 534,7 | - | - |
| Dividend per aandeel | 15,50 | - | 20,00 | 55,00 | - | 32,00 | 32,00 | - | 65,00 | 65,00 | - | 52,00 | 52,00 | - | 128,0 | 128,0 | - | 73,00 | 73,00 | - | - | 118,0 | - | 135,1 | 115,0 | - | 179,5 | 180,0 | 219,0 |
| Datum van publicatie | 3/02/20 | 5/08/20 | 1/02/21 | 6/08/21 | 29/10/21 | 31/01/22 | 31/01/22 | 28/04/22 | 5/08/22 | 5/08/22 | 31/10/22 | 31/01/23 | 31/01/23 | 28/04/23 | 7/08/23 | 7/08/23 | 31/10/23 | 31/01/24 | 31/01/24 | - | - | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 13.186 | 24.723 | 27.918 | 13.495 | 24.773 | 38.681 | 73.106 | 121.633 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 4.805 | 14.448 | 6.785 | -8.852 | 20.003 | 40.975 | 37.450 | 80.440 |
| ROE (netto-inkomsten/eigen vermogen) | 20,4% | 30,8% | 40,8% | 38,9% | 50,8% | 42,1% | 49,6% | 46,7% |
| ROA (netto-inkomsten/totale activa) | 17,8% | 22,9% | 26,4% | 22,6% | 28,3% | 21,1% | 24,5% | 26,3% |
| Totale activa 1 | 33.395 | 47.207 | 73.002 | 110.018 | 163.215 | 247.884 | 336.297 | 398.567 |
| Nettoactief per aandeel 2 | 345,0 | 434,0 | 612,0 | 806,0 | 1.210 | 1.552 | 2.160 | 2.950 |
| Cashflow per aandeel 2 | 71,30 | 130,0 | 232,0 | 314,0 | 551,0 | 622,0 | 818,0 | 1.055 |
| Capex 1 | 897 | 1.178 | 3.639 | 5.420 | 20.545 | 1.988 | 3.963 | 4.433 |
| Capex/omzet | 3,12% | 2,77% | 5,18% | 6% | 13,44% | 1% | 1,49% | 1,36% |
| Datum van publicatie | 7/08/19 | 5/08/20 | 6/08/21 | 5/08/22 | 7/08/23 | - | - | - |
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
15
Laatste slotkoers
34.080
JPY
Gemiddelde koersdoel
38.396
JPY
Spread / Gemiddelde doel
+12,67%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -8,31% | 19,53 mld. | |
| +21,50% | 95,51 mld. | |
| +12,34% | 25,27 mld. | |
| -8,65% | 4,41 mld. | |
| +12,49% | 3,58 mld. | |
| -7,63% | 3,48 mld. | |
| -22,90% | 2,53 mld. | |
| -0,12% | 1,19 mld. | |
| +4,73% | 1,13 mld. | |
| +9,66% | 1,01 mld. |
- Beurs
- Aandelen
- Koers 6920
- Financiën Lasertec Corporation
