MAKITA CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.208 JPY | +1,13% |
|
+1,57% | +8,17% |
| 31/01 | Makita Corporation herziet geconsolideerde winstverwachting voor het jaar eindigend op 31 maart 2024 | CI |
| 2023 | De dood van de grasmaaier op gas | MT |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.046.507 | 900.080 | 1.288.398 | 1.068.481 | 890.657 | 1.132.026 | - | - |
| Bedrijfswaarde 1 | 873.966 | 739.403 | 1.124.143 | 1.071.817 | 914.327 | 1.148.705 | 985.400 | 955.666 |
| K/w-verhouding | 18,8 x | 18,9 x | 20,8 x | 16,5 x | 76,1 x | 26,3 x | 20,8 x | 19,1 x |
| Dividendrendement | 1,61% | 1,6% | 1,45% | 1,83% | 0,64% | 1,17% | 1,2% | 1,65% |
| Marktkapitalisatie/omzet | 2,13 x | 1,83 x | 2,12 x | 1,45 x | 1,16 x | 1,55 x | 1,52 x | 1,45 x |
| Bedrijfswaarde/omzet | 1,78 x | 1,5 x | 1,85 x | 1,45 x | 1,2 x | 1,55 x | 1,32 x | 1,22 x |
| Bedrijfswaarde/EBITDA | 9,76 x | 9,43 x | 10,7 x | 9,51 x | 16,9 x | 11,7 x | 9,91 x | 8,48 x |
| Bedrijfswaarde/FCF | 112 x | 57,3 x | 76,6 x | -6,55 x | 135 x | 8,31 x | 23,3 x | 22,8 x |
| FCF Yield | 0,9% | 1,74% | 1,31% | -15,3% | 0,74% | 12% | 4,29% | 4,39% |
| Price to Book | 1,83 x | 1,58 x | 1,96 x | 1,43 x | 1,16 x | 1,32 x | 1,34 x | 1,27 x |
| Aantal aandelen (in duizenden) | 271.467 | 271.517 | 271.528 | 271.533 | 271.542 | 269.018 | - | - |
| Referentieprijs 2 | 3.855 | 3.315 | 4.745 | 3.935 | 3.280 | 4.208 | 4.208 | 4.208 |
| Datum van publicatie | 26/04/19 | 21/05/20 | 27/04/21 | 27/04/22 | 27/04/23 | 26/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 490.578 | 492.617 | 608.331 | 739.260 | 764.702 | 741.391 | 746.731 | 780.691 |
| EBITDA 1 | 89.576 | 78.395 | 104.955 | 112.730 | 54.135 | 86.661 | 99.414 | 112.632 |
| Bedrijfsresultaat (EBIT) 1 | 78.305 | 64.046 | 88.464 | 91.728 | 28.246 | 66.169 | 77.959 | 85.111 |
| Operationele Marge | 15,96% | 13% | 14,54% | 12,41% | 3,69% | 8,92% | 10,44% | 10,9% |
| Resultaat voor belastingen (EBT) 1 | 79.919 | 66.008 | 87.199 | 92.483 | 23.887 | 64.017 | 77.541 | 83.866 |
| Nettowinst (verlies) 1 | 55.750 | 47.731 | 62.018 | 64.770 | 11.705 | 43.691 | 54.542 | 59.336 |
| Nettomarge | 11,36% | 9,69% | 10,19% | 8,76% | 1,53% | 5,89% | 7,3% | 7,6% |
| WPA 2 | 205,4 | 175,8 | 228,4 | 238,5 | 43,11 | 162,1 | 202,6 | 220,4 |
| Free Cash Flow 1 | 7.826 | 12.901 | 14.682 | -163.597 | 6.750 | 122.001 | 42.252 | 41.972 |
| FCF-marge | 1,6% | 2,62% | 2,41% | -22,13% | 0,88% | 16,87% | 5,66% | 5,38% |
| Kasstroomconversie (ebitda) | 8,74% | 16,46% | 13,99% | - | 12,47% | 140,78% | 42,5% | 37,26% |
| Kasstroomconversie (nettowinst) | 14,04% | 27,03% | 23,67% | - | 57,67% | 295,65% | 77,47% | 70,74% |
| Dividend per aandeel 2 | 62,00 | 53,00 | 69,00 | 72,00 | 21,00 | 49,36 | 50,50 | 69,57 |
| Datum van publicatie | 26/04/19 | 21/05/20 | 27/04/21 | 27/04/22 | 27/04/23 | 26/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 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 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 243.547 | 249.070 | 283.156 | 325.175 | 178.933 | 364.230 | 182.601 | 192.429 | 195.348 | 195.970 | 391.318 | 188.965 | 184.419 | 184.455 | 185.212 | 369.667 | 180.947 | 190.777 | 371.724 | 175.200 | 177.200 | 185.800 | 197.600 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 32.416 | 31.630 | 38.165 | 50.299 | 23.778 | 52.160 | 21.073 | 18.495 | 15.228 | 6.691 | 21.919 | 5.239 | 2.244 | 16.311 | 15.449 | 31.760 | 16.289 | 18.120 | 34.409 | 17.300 | 17.300 | 20.900 | 22.500 |
| Operationele Marge | 13,31% | 12,7% | 13,48% | 15,47% | 13,29% | 14,32% | 11,54% | 9,61% | 7,8% | 3,41% | 5,6% | 2,77% | 1,22% | 8,84% | 8,34% | 8,59% | 9% | 9,5% | 9,26% | 9,87% | 9,76% | 11,25% | 11,39% |
| Resultaat voor belastingen (EBT) | 34.475 | - | 38.273 | - | 22.735 | 52.600 | 19.876 | 20.007 | 15.719 | 2.518 | 18.237 | 7.765 | -2.115 | 16.045 | 13.991 | 30.036 | 16.077 | - | - | - | - | - | - |
| Nettowinst (verlies) | 24.979 | - | 27.141 | - | 16.208 | 37.820 | 13.535 | 13.415 | 10.563 | 515 | 11.078 | 3.141 | -2.514 | 11.185 | 9.631 | 20.816 | 11.821 | - | - | - | - | - | - |
| Nettomarge | 10,26% | - | 9,59% | - | 9,06% | 10,38% | 7,41% | 6,97% | 5,41% | 0,26% | 2,83% | 1,66% | -1,36% | 6,06% | 5,2% | 5,63% | 6,53% | - | - | - | - | - | - |
| WPA 2 | 92,01 | - | 99,96 | - | 59,70 | 139,3 | 49,84 | 49,41 | 38,90 | 1,900 | 40,80 | 11,56 | -9,250 | 41,30 | 35,81 | 77,11 | 43,93 | 41,09 | - | - | - | - | - |
| Dividend per aandeel | 10,00 | - | 10,00 | - | 10,00 | 10,00 | - | 62,00 | - | 10,00 | 10,00 | - | - | - | 10,00 | 10,00 | - | - | - | - | - | - | - |
| Datum van publicatie | 30/10/19 | 21/05/20 | 30/10/20 | 27/04/21 | 28/10/21 | 28/10/21 | 31/01/22 | 27/04/22 | 26/07/22 | 28/10/22 | 28/10/22 | 31/01/23 | 27/04/23 | 31/07/23 | 31/10/23 | 31/10/23 | 31/01/24 | 26/04/24 | 26/04/24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | 3.336 | 23.670 | - | - | - |
| Nettokaspositie 1 | 172.541 | 160.677 | 164.255 | - | - | 118.512 | 146.626 | 176.360 |
| Hefboom (schuld/ebitda) | - | - | - | 0,0296 x | 0,4372 x | - | - | - |
| Free Cash Flow 1 | 7.826 | 12.901 | 14.682 | -163.597 | 6.750 | 122.001 | 42.253 | 41.972 |
| ROE (netto-inkomsten/eigen vermogen) | 9,9% | 8,3% | 10,1% | 9,2% | 1,5% | 5,3% | 6,7% | 6,89% |
| ROA (netto-inkomsten/totale activa) | 12% | 9,74% | 11,7% | 10,2% | 2,27% | 5,94% | 5,01% | 5,78% |
| Totale activa 1 | 464.338 | 489.839 | 528.952 | 637.445 | 516.194 | 735.438 | 1.089.635 | 1.026.531 |
| Nettoactief per aandeel 2 | 2.110 | 2.104 | 2.423 | 2.749 | 2.833 | 3.227 | 3.135 | 3.303 |
| Cashflow per aandeel 2 | 247,0 | 229,0 | 289,0 | 316,0 | 138,0 | 269,0 | 294,0 | 315,0 |
| Capex 1 | 23.867 | 44.409 | 49.855 | 59.937 | 39.088 | 27.155 | 32.071 | 34.235 |
| Capex/omzet | 4,87% | 9,01% | 8,2% | 8,11% | 5,11% | 3,76% | 4,29% | 4,39% |
| Datum van publicatie | 26/04/19 | 21/05/20 | 27/04/21 | 27/04/22 | 27/04/23 | 26/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
14
Laatste slotkoers
4.208
JPY
Gemiddelde koersdoel
4.434
JPY
Spread / Gemiddelde doel
+5,37%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +8,17% | 7,19 mld. | |
| +11,73% | 82,35 mld. | |
| +20,17% | 71,09 mld. | |
| +20,89% | 37,72 mld. | |
| +15,77% | 32,01 mld. | |
| +9,19% | 27,2 mld. | |
| +3,18% | 26,74 mld. | |
| +4,22% | 26 mld. | |
| +16,93% | 25,5 mld. | |
| +17,14% | 24,76 mld. |
- Beurs
- Aandelen
- Koers 6586
- Financiën Makita Corporation
