LINTEC CORPORATION Toevoegen aan een lijst
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.130 JPY | +0,16% |
|
+1,46% | +13,82% |
Totale waarde
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 172.824 | 164.273 | 181.019 | 171.193 | 147.998 | 214.104 | - | - |
| Bedrijfswaarde 1 | 127.867 | 120.188 | 124.475 | 119.883 | 112.528 | 184.004 | 189.404 | 186.304 |
| K/w-verhouding | 13,4 x | 17,1 x | 15,9 x | 10,5 x | 12,9 x | 32,6 x | 17,8 x | 13,8 x |
| Dividendrendement | 3,26% | 3,43% | 3,12% | 3,62% | 4,06% | 2,81% | 2,81% | 2,81% |
| Marktkapitalisatie/omzet | 0,69 x | 0,68 x | 0,77 x | 0,67 x | 0,52 x | 0,78 x | 0,72 x | 0,69 x |
| Bedrijfswaarde/omzet | 0,51 x | 0,5 x | 0,53 x | 0,47 x | 0,4 x | 0,67 x | 0,63 x | 0,6 x |
| Bedrijfswaarde/EBITDA | 4,79 x | 4,26 x | 4,22 x | 3,46 x | 3,92 x | 7,91 x | 6,15 x | 5,31 x |
| Bedrijfswaarde/FCF | 10,2 x | 25,7 x | 6,16 x | 24 x | -18,1 x | 56,8 x | -1.565 x | 27,3 x |
| FCF Yield | 9,82% | 3,9% | 16,2% | 4,17% | -5,51% | 1,76% | -0,06% | 3,67% |
| Price to Book | 0,91 x | 0,86 x | 0,92 x | 0,81 x | 0,65 x | 0,92 x | 0,9 x | 0,87 x |
| Aantal aandelen (in duizenden) | 72.191 | 72.240 | 72.292 | 70.421 | 68.359 | 68.404 | - | - |
| Referentieprijs 2 | 2.394 | 2.274 | 2.504 | 2.431 | 2.165 | 3.130 | 3.130 | 3.130 |
| Datum van publicatie | 9/05/19 | 8/05/20 | 10/05/21 | 9/05/22 | 8/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 250.942 | 240.727 | 235.902 | 256.836 | 284.603 | 274.967 | 298.367 | 311.533 |
| EBITDA 1 | 26.677 | 28.195 | 29.501 | 34.679 | 28.686 | 23.250 | 30.800 | 35.100 |
| Bedrijfsresultaat (EBIT) 1 | 17.977 | 15.440 | 17.030 | 21.584 | 13.796 | 10.000 | 16.633 | 21.500 |
| Operationele Marge | 7,16% | 6,41% | 7,22% | 8,4% | 4,85% | 3,64% | 5,57% | 6,9% |
| Resultaat voor belastingen (EBT) 1 | 18.338 | 13.939 | 16.635 | 23.230 | 15.862 | 10.767 | 16.833 | 21.700 |
| Nettowinst (verlies) 1 | 12.937 | 9.620 | 11.407 | 16.641 | 11.512 | 6.567 | 12.000 | 15.500 |
| Nettomarge | 5,16% | 4% | 4,84% | 6,48% | 4,04% | 2,39% | 4,02% | 4,98% |
| WPA 2 | 179,2 | 133,2 | 157,8 | 232,1 | 167,8 | 96,00 | 175,4 | 226,6 |
| Free Cash Flow 1 | 12.559 | 4.683 | 20.212 | 4.998 | -6.202 | 3.237 | -121 | 6.830 |
| FCF-marge | 5% | 1,95% | 8,57% | 1,95% | -2,18% | 1,18% | -0,04% | 2,19% |
| Kasstroomconversie (ebitda) | 47,08% | 16,61% | 68,51% | 14,41% | - | 13,92% | - | 19,46% |
| Kasstroomconversie (nettowinst) | 97,08% | 48,68% | 177,19% | 30,03% | - | 49,29% | - | 44,06% |
| Dividend per aandeel 2 | 78,00 | 78,00 | 78,00 | 88,00 | 88,00 | 88,00 | 88,00 | 88,00 |
| Datum van publicatie | 9/05/19 | 8/05/20 | 10/05/21 | 9/05/22 | 8/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Marzo | 2020 S1 | 2021 S1 | 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 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 118.765 | 111.486 | 63.263 | 125.640 | 65.605 | 65.591 | 131.196 | 69.497 | 74.925 | 144.422 | 72.130 | 68.051 | 140.181 | 65.036 | 66.699 | 131.735 | 71.794 | 71.438 | 141.065 | 71.800 | 73.200 | 76.000 | 75.300 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 6.948 | 6.324 | 5.324 | 11.729 | 6.041 | 3.814 | 9.855 | 5.393 | 4.383 | 9.776 | 3.470 | 550 | 4.020 | 1.358 | 1.832 | 3.190 | 3.326 | 3.484 | 6.810 | 3.000 | 3.400 | 4.300 | 4.300 |
| Operationele Marge | 5,85% | 5,67% | 8,42% | 9,34% | 9,21% | 5,81% | 7,51% | 7,76% | 5,85% | 6,77% | 4,81% | 0,81% | 2,87% | 2,09% | 2,75% | 2,42% | 4,63% | 4,88% | 4,83% | 4,18% | 4,64% | 5,66% | 5,71% |
| Resultaat voor belastingen (EBT) 1 | 6.490 | 6.234 | - | 12.523 | 6.305 | - | - | 6.931 | 5.183 | 12.114 | 3.110 | - | - | 1.968 | 2.360 | 4.328 | 3.099 | 3.602 | - | 3.100 | 3.500 | 4.400 | 4.300 |
| Nettowinst (verlies) 1 | 4.542 | 4.159 | 3.337 | 8.792 | 4.581 | 3.268 | - | 5.159 | 3.632 | 8.791 | 2.284 | 437 | - | 1.100 | 866 | 1.966 | 2.028 | 2.006 | - | 2.200 | 2.400 | 3.100 | 3.000 |
| Nettomarge | 3,82% | 3,73% | 5,27% | 7% | 6,98% | 4,98% | - | 7,42% | 4,85% | 6,09% | 3,17% | 0,64% | - | 1,69% | 1,3% | 1,49% | 2,82% | 2,81% | - | 3,06% | 3,28% | 4,08% | 3,98% |
| WPA | 62,89 | 57,55 | - | 121,6 | 63,75 | - | - | 74,51 | - | 127,7 | 33,55 | - | - | 16,09 | - | 28,76 | 29,64 | - | - | - | - | - | - |
| Dividend per aandeel | 39,00 | 39,00 | - | 39,00 | - | - | - | - | - | 44,00 | - | - | - | - | - | 44,00 | - | - | - | - | - | - | - |
| Datum van publicatie | 8/11/19 | 9/11/20 | 8/11/21 | 8/11/21 | 9/02/22 | 9/05/22 | 9/05/22 | 8/08/22 | 10/11/22 | 10/11/22 | 10/02/23 | 8/05/23 | 8/05/23 | 9/08/23 | 8/11/23 | 8/11/23 | 8/02/24 | - | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 44.957 | 44.085 | 56.544 | 51.310 | 35.470 | 30.100 | 24.700 | 27.800 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 12.559 | 4.683 | 20.212 | 4.998 | -6.202 | 3.237 | -121 | 6.830 |
| ROE (netto-inkomsten/eigen vermogen) | 6,9% | 5% | 5,9% | 8,2% | 5,3% | 2,87% | 5,13% | 6,43% |
| ROA (netto-inkomsten/totale activa) | 6,17% | 5,09% | 6% | 7,79% | 5,13% | 2,95% | 4,5% | 5,45% |
| Totale activa 1 | 209.609 | 189.056 | 190.196 | 213.650 | 224.500 | 222.599 | 266.667 | 284.404 |
| Nettoactief per aandeel 2 | 2.626 | 2.654 | 2.723 | 2.996 | 3.311 | 3.386 | 3.474 | 3.612 |
| Cashflow per aandeel 2 | 300,0 | 265,0 | 287,0 | 370,0 | 330,0 | 310,0 | 386,0 | 442,0 |
| Capex 1 | 10.919 | 12.443 | 8.997 | 8.522 | 18.796 | 21.667 | 17.333 | 17.333 |
| Capex/omzet | 4,35% | 5,17% | 3,81% | 3,32% | 6,6% | 7,88% | 5,81% | 5,56% |
| Datum van publicatie | 9/05/19 | 8/05/20 | 10/05/21 | 9/05/22 | 8/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
D
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
3
Laatste slotkoers
3.130
JPY
Gemiddelde koersdoel
3.733
JPY
Spread / Gemiddelde doel
+19,28%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +13,82% | 1,4 mld. | |
| -5,50% | 4,19 mld. | |
| +26,69% | 1,33 mld. | |
| -5,06% | 1,31 mld. | |
| -20,83% | 819 mln. | |
| -22,93% | 758 mln. | |
| -20,23% | 712 mln. | |
| -35,33% | 678 mln. | |
| -19,06% | 617 mln. | |
| +50,05% | 447 mln. |
- Beurs
- Aandelen
- Koers 7966
- Financiën LINTEC Corporation
