MANDOM CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.236 JPY | +1,98% |
|
-8,31% | -3,21% |
| 2023 | Mandom Corporation rapporteert resultaten voor het gehele jaar eindigend op 31 maart 2023 | CI |
| 2022 | MANDOM CORPORATION : Een koopadvies van UBS | ZM |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 133.151 | 92.953 | 93.680 | 59.154 | 66.414 | 55.581 | - | - |
| Bedrijfswaarde 1 | 106.915 | 77.317 | 81.231 | 39.362 | 48.921 | 60.708 | 27.502 | 26.781 |
| K/w-verhouding | 26,2 x | 21,2 x | 109 x | -95 x | 69,3 x | 23,3 x | 22,7 x | 18 x |
| Dividendrendement | 2,11% | 2,99% | 1,53% | 2,74% | 2,57% | 2,96% | 3,3% | 3,55% |
| Marktkapitalisatie/omzet | 1,69 x | 1,14 x | 1,48 x | 1,03 x | 0,99 x | 0,83 x | 0,73 x | 0,7 x |
| Bedrijfswaarde/omzet | 1,35 x | 0,95 x | 1,28 x | 0,69 x | 0,73 x | 0,83 x | 0,36 x | 0,34 x |
| Bedrijfswaarde/EBITDA | 9,98 x | 7,32 x | 19,2 x | 12,1 x | 7,36 x | 4,91 x | 4,86 x | 3,26 x |
| Bedrijfswaarde/FCF | 35,3 x | -25,3 x | 154 x | 5,24 x | 17,4 x | 12,1 x | 10,5 x | 7,9 x |
| FCF Yield | 2,83% | -3,95% | 0,65% | 19,1% | 5,74% | 8,26% | 9,57% | 12,7% |
| Price to Book | 1,9 x | 1,38 x | 1,46 x | 0,93 x | 1,02 x | 0,91 x | 0,82 x | 0,8 x |
| Aantal aandelen (in duizenden) | 46.785 | 44.883 | 44.866 | 44.984 | 44.965 | 44.969 | - | - |
| Referentieprijs 2 | 2.846 | 2.071 | 2.088 | 1.315 | 1.477 | 1.212 | 1.212 | 1.212 |
| Datum van publicatie | 14/05/19 | 8/05/20 | 11/05/21 | 11/05/22 | 12/05/23 | 14/05/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 78.997 | 81.774 | 63.310 | 57.361 | 67.047 | 73.233 | 76.307 | 79.727 |
| EBITDA 1 | 10.718 | 10.564 | 4.241 | 3.255 | 6.650 | 6.688 | 5.664 | 8.213 |
| Bedrijfsresultaat (EBIT) 1 | 7.135 | 5.970 | -793 | -2.308 | 1.409 | 2.020 | 2.917 | 3.842 |
| Operationele Marge | 9,03% | 7,3% | -1,25% | -4,02% | 2,1% | 2,76% | 3,82% | 4,82% |
| Resultaat voor belastingen (EBT) 1 | 7.958 | 6.799 | 1.221 | -762 | 1.589 | 3.872 | 3.800 | 4.740 |
| Nettowinst (verlies) 1 | 5.087 | 4.445 | 860 | -621 | 958 | 2.601 | 2.400 | 3.020 |
| Nettomarge | 6,44% | 5,44% | 1,36% | -1,08% | 1,43% | 3,55% | 3,15% | 3,79% |
| WPA 2 | 108,8 | 97,68 | 19,17 | -13,84 | 21,31 | 57,84 | 53,38 | 67,16 |
| Free Cash Flow 1 | 3.028 | -3.055 | 528 | 7.508 | 2.808 | 2.712 | 2.632 | 3.388 |
| FCF-marge | 3,83% | -3,74% | 0,83% | 13,09% | 4,19% | 3,71% | 3,45% | 4,25% |
| Kasstroomconversie (ebitda) | 28,25% | - | 12,45% | 230,66% | 42,23% | 40,54% | 46,47% | 41,25% |
| Kasstroomconversie (nettowinst) | 59,52% | - | 61,4% | - | 293,11% | 123,25% | 109,65% | 112,18% |
| Dividend per aandeel 2 | 60,00 | 62,00 | 32,00 | 36,00 | 38,00 | 40,00 | 40,00 | 43,00 |
| Datum van publicatie | 14/05/19 | 8/05/20 | 11/05/21 | 11/05/22 | 12/05/23 | 14/05/24 | - | - |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 44.439 | 37.335 | 33.548 | 29.762 | 14.932 | 29.311 | 13.289 | 14.761 | 16.050 | 16.602 | 32.652 | 17.120 | 17.275 | 18.455 | 18.678 | 37.133 | 17.539 | 18.561 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 4.628 | 1.342 | 895 | -1.688 | 99 | -646 | -375 | -1.287 | 694 | 344 | 1.038 | 719 | -348 | 1.033 | 612 | 1.645 | 558 | -183 |
| Operationele Marge | 10,41% | 3,59% | 2,67% | -5,67% | 0,66% | -2,2% | -2,82% | -8,72% | 4,32% | 2,07% | 3,18% | 4,2% | -2,01% | 5,6% | 3,28% | 4,43% | 3,18% | -0,99% |
| Resultaat voor belastingen (EBT) | 5.198 | - | 2.932 | - | 1.060 | 546 | -237 | -1.071 | 804 | 520 | 1.324 | 953 | -688 | 1.233 | 1.042 | 2.275 | 844 | - |
| Nettowinst (verlies) 1 | 3.276 | 1.169 | 2.136 | -1.276 | 871 | 326 | -86 | -861 | 638 | 336 | 974 | 436 | -452 | 911 | 673 | 1.584 | 570 | 447 |
| Nettomarge | 7,37% | 3,13% | 6,37% | -4,29% | 5,83% | 1,11% | -0,65% | -5,83% | 3,98% | 2,02% | 2,98% | 2,55% | -2,62% | 4,94% | 3,6% | 4,27% | 3,25% | 2,41% |
| WPA | 71,05 | 26,63 | 47,62 | - | 19,43 | 7,280 | -1,930 | -19,19 | 14,20 | 7,460 | 21,66 | 9,710 | -10,06 | 20,27 | 14,96 | 35,23 | 12,69 | - |
| Dividend per aandeel | 31,00 | - | 16,00 | - | 18,00 | 18,00 | - | 18,00 | - | - | 19,00 | - | 19,00 | - | 20,00 | 20,00 | - | - |
| Datum van publicatie | 29/10/19 | 8/05/20 | 29/10/20 | 11/05/21 | 29/10/21 | 29/10/21 | 1/02/22 | 11/05/22 | 29/07/22 | 2/11/22 | 2/11/22 | 2/02/23 | 12/05/23 | 31/07/23 | 31/10/23 | 31/10/23 | 2/02/24 | 14/05/24 |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 26.236 | 15.636 | 12.449 | 19.792 | 17.493 | 22.753 | 28.079 | 28.800 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 3.028 | -3.055 | 528 | 7.508 | 2.808 | 2.712 | 2.632 | 3.388 |
| ROE (netto-inkomsten/eigen vermogen) | 7,3% | 6,5% | 1,3% | -1% | 1,5% | 4% | 1,74% | 4,53% |
| ROA (netto-inkomsten/totale activa) | 8,75% | 7,25% | -0,3% | -2,14% | 2,5% | 3,24% | 3,25% | 3,55% |
| Totale activa 1 | 58.156 | 61.333 | -282.839 | 29.055 | 38.366 | 80.390 | 73.846 | 84.967 |
| Nettoactief per aandeel 2 | 1.496 | 1.495 | 1.431 | 1.408 | 1.448 | 1.479 | 1.479 | 1.506 |
| Cashflow per aandeel 2 | 185,0 | 194,0 | 127,0 | 105,0 | 132,0 | 156,0 | 97,50 | 135,0 |
| Capex 1 | 5.162 | 10.414 | 8.487 | 2.345 | 1.856 | 2.424 | 1.753 | 2.668 |
| Capex/omzet | 6,53% | 12,74% | 13,41% | 4,09% | 2,77% | 3,32% | 2,3% | 3,35% |
| Datum van publicatie | 14/05/19 | 8/05/20 | 11/05/21 | 11/05/22 | 12/05/23 | 14/05/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
5
Laatste slotkoers
1.236
JPY
Gemiddelde koersdoel
1.385
JPY
Spread / Gemiddelde doel
+12,06%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -3,21% | 352 mln. | |
| +14,48% | 393 mld. | |
| +12,63% | 142 mld. | |
| +18,77% | 77,56 mld. | |
| -12,03% | 65,38 mld. | |
| -2,95% | 43,08 mld. | |
| +6,12% | 35,13 mld. | |
| +10,76% | 18,14 mld. | |
| +15,17% | 15,83 mld. | |
| -2,72% | 11,59 mld. |
- Beurs
- Aandelen
- Koers 4917
- Financiën Mandom Corporation
