MARUBENI CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.706 JPY | +1,33% |
|
+4,18% | +21,43% |
| 05/04 | Japanse Mitsui OSK start exploitatie van FSRU voor Indonesische gasgestookte elektriciteitscentrale | RE |
| 04/04 | Marubeni Corporation (TSE:8002) verwierf 74% belang in Dtds Technology Pte Ltd. | CI |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.327.544 | 935.426 | 1.598.872 | 2.455.679 | 3.044.997 | 4.552.725 | - | - |
| Bedrijfswaarde 1 | 3.186.232 | 2.478.623 | 2.944.823 | 4.315.630 | 4.781.553 | 6.224.599 | 6.185.739 | 6.164.500 |
| K/w-verhouding | 5,85 x | -4,65 x | 7,22 x | 5,87 x | 5,68 x | 9,82 x | 9,49 x | 9,12 x |
| Dividendrendement | 4,44% | 6,49% | 3,58% | 4,35% | 4,34% | 3,07% | 3,17% | 3,3% |
| Marktkapitalisatie/omzet | 0,18 x | 0,14 x | 0,25 x | 0,29 x | 0,33 x | 0,57 x | 0,57 x | 0,56 x |
| Bedrijfswaarde/omzet | 0,43 x | 0,36 x | 0,47 x | 0,51 x | 0,52 x | 0,78 x | 0,78 x | 0,76 x |
| Bedrijfswaarde/EBITDA | 11,1 x | 8,24 x | 10,3 x | 10,1 x | 9,61 x | 13,2 x | 13 x | 13,1 x |
| Bedrijfswaarde/FCF | 10,4 x | 21,2 x | 10,8 x | 18,6 x | 6,27 x | -444 x | 25,4 x | 24,7 x |
| FCF Yield | 9,65% | 4,73% | 9,27% | 5,38% | 16% | -0,23% | 3,94% | 4,04% |
| Price to Book | 0,77 x | 0,74 x | 1,02 x | 1,17 x | 1,11 x | 1,41 x | 1,29 x | 1,18 x |
| Aantal aandelen (in duizenden) | 1.735.352 | 1.735.485 | 1.736.394 | 1.722.075 | 1.695.905 | 1.682.456 | - | - |
| Referentieprijs 2 | 765,0 | 539,0 | 920,8 | 1.426 | 1.796 | 2.706 | 2.706 | 2.706 |
| Datum van publicatie | 9/05/19 | 7/05/20 | 6/05/21 | 6/05/22 | 8/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 7.401.256 | 6.827.641 | 6.332.414 | 8.508.591 | 9.190.472 | 7.997.833 | 7.975.970 | 8.112.670 |
| EBITDA 1 | 286.550 | 300.797 | 285.970 | 427.529 | 497.353 | 469.912 | 477.209 | 470.795 |
| Bedrijfsresultaat (EBIT) 1 | 173.009 | 133.875 | 141.553 | 284.490 | 340.814 | 298.123 | 306.988 | 314.440 |
| Operationele Marge | 2,34% | 1,96% | 2,24% | 3,34% | 3,71% | 3,73% | 3,85% | 3,88% |
| Resultaat voor belastingen (EBT) 1 | 288.819 | -165.935 | 281.763 | 528.790 | 651.745 | 577.909 | 588.373 | 610.888 |
| Nettowinst (verlies) 1 | 230.891 | -197.450 | 225.343 | 424.320 | 543.001 | 467.523 | 477.416 | 492.991 |
| Nettomarge | 3,12% | -2,89% | 3,56% | 4,99% | 5,91% | 5,85% | 5,99% | 6,08% |
| WPA 2 | 130,7 | -116,0 | 127,5 | 242,9 | 316,1 | 275,5 | 285,1 | 296,8 |
| Free Cash Flow 1 | 307.423 | 117.191 | 272.979 | 232.259 | 763.139 | -14.034 | 243.790 | 249.291 |
| FCF-marge | 4,15% | 1,72% | 4,31% | 2,73% | 8,3% | -0,18% | 3,06% | 3,07% |
| Kasstroomconversie (ebitda) | 107,28% | 38,96% | 95,46% | 54,33% | 153,44% | - | 51,09% | 52,95% |
| Kasstroomconversie (nettowinst) | 133,15% | - | 121,14% | 54,74% | 140,54% | - | 51,06% | 50,57% |
| Dividend per aandeel 2 | 34,00 | 35,00 | 33,00 | 62,00 | 78,00 | 83,00 | 85,86 | 89,30 |
| Datum van publicatie | 9/05/19 | 7/05/20 | 6/05/21 | 6/05/22 | 8/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: März | 2020 S1 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.651.002 | 3.046.029 | 1.558.368 | 1.728.017 | 2.134.021 | 1.941.767 | 4.075.788 | 2.142.523 | 2.290.280 | - | 2.910.368 | 2.684.766 | 5.595.134 | 1.778.062 | 1.817.276 | 2.019.739 | 2.026.990 | 3.750.610 | 1.986.389 | 1.915.042 | 2.074.324 |
| EBITDA 1 | - | - | - | 70.435 | 106.968 | 85.448 | - | 119.974 | 116.005 | - | 188.145 | 123.793 | - | 95.348 | 93.829 | 139.832 | 110.624 | - | 72.297 | 125.610 | 160.771 |
| Bedrijfsresultaat (EBIT) 1 | 78.774 | 74.023 | 35.964 | 31.566 | 69.187 | 49.691 | 118.878 | 85.573 | 80.039 | - | 147.320 | 82.742 | 230.062 | 55.586 | 55.166 | 95.105 | 68.334 | 151.479 | - | - | - |
| Operationele Marge | 2,16% | 2,43% | 2,31% | 1,83% | 3,24% | 2,56% | 2,92% | 3,99% | 3,49% | - | 5,06% | 3,08% | 4,11% | 3,13% | 3,04% | 4,71% | 3,37% | 4,04% | - | - | - |
| Resultaat voor belastingen (EBT) 1 | 138.758 | 132.959 | 70.442 | - | 139.372 | 117.711 | 257.083 | 145.437 | 126.270 | - | 247.870 | 142.767 | 390.637 | 173.437 | 87.671 | 172.709 | 188.695 | 306.288 | 156.022 | 121.596 | 134.130 |
| Nettowinst (verlies) 1 | 111.780 | 101.686 | 62.071 | 61.586 | 112.132 | 93.702 | 205.834 | 121.604 | 96.882 | 218.486 | 201.629 | 113.022 | 314.651 | 148.805 | 79.545 | 141.277 | 119.225 | 251.304 | 112.464 | 98.187 | 110.215 |
| Nettomarge | 3,06% | 3,34% | 3,98% | 3,56% | 5,25% | 4,83% | 5,05% | 5,68% | 4,23% | - | 6,93% | 4,21% | 5,62% | 8,37% | 4,38% | 6,99% | 5,88% | 6,7% | 5,66% | 5,13% | 5,31% |
| WPA 2 | 63,27 | 57,43 | 35,18 | 34,91 | 64,02 | 53,50 | 117,5 | 69,67 | 55,70 | - | 117,0 | 65,58 | 182,6 | 86,78 | 46,78 | 83,16 | 91,94 | 148,3 | 76,65 | 57,34 | 65,56 |
| Dividend per aandeel 2 | 17,50 | 11,00 | - | 22,00 | - | 25,50 | 25,50 | - | 36,50 | - | - | 37,50 | 37,50 | - | 40,50 | - | 40,00 | 41,50 | - | 41,50 | - |
| Datum van publicatie | 5/11/19 | 4/11/20 | 3/02/21 | 6/05/21 | 3/08/21 | 2/11/21 | 2/11/21 | 3/02/22 | 6/05/22 | 6/05/22 | 5/08/22 | 4/11/22 | 4/11/22 | 3/02/23 | 8/05/23 | 4/08/23 | - | 2/11/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 1.858.688 | 1.543.197 | 1.345.951 | 1.859.951 | 1.736.556 | 1.671.874 | 1.633.014 | 1.611.775 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 6,486 x | 5,13 x | 4,707 x | 4,35 x | 3,492 x | 3,558 x | 3,422 x | 3,424 x |
| Free Cash Flow 1 | 307.423 | 117.191 | 272.979 | 232.259 | 763.139 | -14.034 | 243.790 | 249.291 |
| ROE (netto-inkomsten/eigen vermogen) | 13,9% | -13,4% | 15,6% | 23% | 22,4% | 15,4% | 14,1% | 13,4% |
| ROA (netto-inkomsten/totale activa) | 4,22% | -2,53% | 4,25% | 6,96% | 8,04% | 5,38% | 5,46% | 5,63% |
| Totale activa 1 | 5.470.586 | 7.811.326 | 5.302.014 | 6.096.324 | 6.752.341 | 8.689.037 | 8.737.831 | 8.763.438 |
| Nettoactief per aandeel 2 | 998,0 | 732,0 | 906,0 | 1.217 | 1.611 | 1.920 | 2.090 | 2.291 |
| Cashflow per aandeel 2 | 198,0 | -17,60 | 213,0 | 327,0 | 409,0 | 336,0 | 328,0 | 330,0 |
| Capex 1 | 86.778 | 109.878 | 124.090 | 101.805 | 104.260 | 319.165 | 212.511 | 213.263 |
| Capex/omzet | 1,17% | 1,61% | 1,96% | 1,2% | 1,13% | 3,99% | 2,66% | 2,63% |
| Datum van publicatie | 9/05/19 | 7/05/20 | 6/05/21 | 6/05/22 | 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
B
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
11
Laatste slotkoers
2.706
JPY
Gemiddelde koersdoel
2.831
JPY
Spread / Gemiddelde doel
+4,62%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +21,43% | 28,92 mld. | |
| +56,60% | 91,85 mld. | |
| +41,92% | 71,52 mld. | |
| +19,61% | 63,05 mld. | |
| +27,08% | 30,34 mld. | |
| +16,39% | 21,62 mld. | |
| +16,68% | 17,92 mld. | |
| -3,76% | 12,84 mld. | |
| +2,43% | 5,92 mld. | |
| -27,24% | 5,61 mld. |
- Beurs
- Aandelen
- Koers 8002
- Financiën Marubeni Corporation
