MENICON CO., LTD. Toevoegen aan een lijst
Financiën Menicon Co., Ltd.
Aandelen
7780
JP3921270009
Medische apparatuur, benodigdheden & distributie
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.506 JPY | -1,28% |
|
+1,04% | -35,91% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 112.459 | 181.971 | 246.740 | 222.188 | 213.200 | 116.169 | - | - |
| Bedrijfswaarde 1 | 111.246 | 178.072 | 248.493 | 229.577 | 224.229 | 132.027 | 136.367 | 132.852 |
| K/w-verhouding | 31,4 x | 43 x | 41,4 x | 34,3 x | 28,9 x | 19 x | 14,5 x | 13,1 x |
| Dividendrendement | 0,88% | 0,58% | 0,54% | 0,68% | 0,89% | 1,61% | 1,73% | 1,86% |
| Marktkapitalisatie/omzet | 1,39 x | 2,15 x | 2,86 x | 2,22 x | 1,93 x | 0,99 x | 0,92 x | 0,86 x |
| Bedrijfswaarde/omzet | 1,38 x | 2,11 x | 2,88 x | 2,29 x | 2,03 x | 1,13 x | 1,08 x | 0,99 x |
| Bedrijfswaarde/EBITDA | 10,9 x | 14,3 x | 17,6 x | 13,3 x | 11,5 x | 7,47 x | 5,85 x | 5,22 x |
| Bedrijfswaarde/FCF | 240 x | 169 x | -49,7 x | -66,9 x | -218 x | 580 x | 37,6 x | 18,9 x |
| FCF Yield | 0,42% | 0,59% | -2,01% | -1,49% | -0,46% | 0,17% | 2,66% | 5,28% |
| Price to Book | 2,65 x | 3,41 x | 4,17 x | 3,42 x | 2,94 x | 1,47 x | 1,37 x | 1,26 x |
| Aantal aandelen (in duizenden) | 70.397 | 75.428 | 75.571 | 75.651 | 75.953 | 76.177 | - | - |
| Referentieprijs 2 | 1.598 | 2.412 | 3.265 | 2.937 | 2.807 | 1.525 | 1.525 | 1.525 |
| Datum van publicatie | 14/05/19 | 28/05/20 | 13/05/21 | 12/05/22 | 15/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 80.898 | 84.519 | 86.209 | 100.172 | 110.194 | 117.121 | 125.768 | 134.416 |
| EBITDA 1 | 10.211 | 12.454 | 14.134 | 17.250 | 19.510 | 17.685 | 23.304 | 25.459 |
| Bedrijfsresultaat (EBIT) 1 | 5.571 | 7.033 | 8.106 | 9.957 | 12.062 | 10.720 | 13.202 | 14.469 |
| Operationele Marge | 6,89% | 8,32% | 9,4% | 9,94% | 10,95% | 9,15% | 10,5% | 10,76% |
| Resultaat voor belastingen (EBT) 1 | 5.727 | 6.265 | 8.353 | 9.900 | 11.518 | 10.170 | 12.977 | 14.272 |
| Nettowinst (verlies) 1 | 3.576 | 4.060 | 5.952 | 6.481 | 7.377 | 6.597 | 8.270 | 9.142 |
| Nettomarge | 4,42% | 4,8% | 6,9% | 6,47% | 6,69% | 5,63% | 6,58% | 6,8% |
| WPA 2 | 50,82 | 56,12 | 78,84 | 85,72 | 97,25 | 80,32 | 105,0 | 116,2 |
| Free Cash Flow 1 | 463 | 1.056 | -5.001 | -3.430 | -1.027 | 227,8 | 3.626 | 7.017 |
| FCF-marge | 0,57% | 1,25% | -5,8% | -3,42% | -0,93% | 0,19% | 2,88% | 5,22% |
| Kasstroomconversie (ebitda) | 4,53% | 8,48% | - | - | - | 1,29% | 15,56% | 27,56% |
| Kasstroomconversie (nettowinst) | 12,95% | 26,01% | - | - | - | 3,45% | 43,85% | 76,76% |
| Dividend per aandeel 2 | 14,00 | 14,00 | 17,50 | 20,00 | 25,00 | 24,54 | 26,34 | 28,34 |
| Datum van publicatie | 14/05/19 | 28/05/20 | 13/05/21 | 12/05/22 | 15/05/23 | - | - | - |
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 | 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 | 42.824 | 41.695 | 41.521 | 44.688 | 24.310 | 48.395 | 26.310 | 25.467 | 51.777 | 26.844 | 27.285 | 54.129 | 28.334 | 27.731 | 56.065 | 28.446 | 29.680 | 58.126 | 29.275 | 29.100 | 57.875 | 30.367 | 31.100 | 31.100 | 30.800 |
| EBITDA | - | - | - | - | 4.220 | - | 4.486 | 5.786 | - | 5.252 | 5.229 | - | 5.620 | 3.435 | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 4.558 | 2.475 | 4.497 | 3.609 | 2.508 | 5.059 | 2.979 | 1.919 | 4.898 | 3.428 | 3.442 | 6.870 | 3.715 | 1.477 | 5.192 | 2.617 | 2.636 | 5.253 | 2.276 | 2.736 | 5.246 | 3.133 | 3.100 | 3.400 | 2.967 |
| Operationele Marge | 10,64% | 5,94% | 10,83% | 8,08% | 10,32% | 10,45% | 11,32% | 7,54% | 9,46% | 12,77% | 12,61% | 12,69% | 13,11% | 5,33% | 9,26% | 9,2% | 8,88% | 9,04% | 7,77% | 9,4% | 9,06% | 10,32% | 9,97% | 10,93% | 9,63% |
| Resultaat voor belastingen (EBT) 1 | 4.570 | 1.695 | 4.686 | - | 2.471 | 5.043 | 3.013 | - | - | 3.304 | 3.286 | 6.590 | 3.779 | 1.149 | 4.928 | 2.473 | 2.560 | 5.033 | 2.308 | 2.766 | 5.348 | 2.950 | 2.950 | 2.950 | 2.850 |
| Nettowinst (verlies) 1 | 2.992 | 1.068 | 3.196 | 2.756 | 1.711 | 3.401 | 1.957 | 1.123 | 3.080 | 2.121 | 2.142 | 4.263 | 2.595 | 519 | 3.114 | 1.577 | 1.744 | 3.321 | 1.255 | 1.650 | 2.679 | 1.927 | 1.893 | 2.000 | 1.780 |
| Nettomarge | 6,99% | 2,56% | 7,7% | 6,17% | 7,04% | 7,03% | 7,44% | 4,41% | 5,95% | 7,9% | 7,85% | 7,88% | 9,16% | 1,87% | 5,55% | 5,54% | 5,88% | 5,71% | 4,29% | 5,67% | 4,63% | 6,34% | 6,09% | 6,43% | 5,78% |
| WPA | 42,24 | - | 42,35 | - | 22,62 | 89,98 | 25,90 | 14,83 | - | 27,98 | 28,25 | 56,23 | 34,21 | 6,810 | - | 20,75 | - | 43,69 | 16,47 | - | - | - | - | - | - |
| Dividend per aandeel | - | 14,00 | - | 17,50 | - | - | - | - | 20,00 | - | - | - | - | - | 25,00 | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 12/11/19 | 28/05/20 | 10/11/20 | 13/05/21 | 12/11/21 | 12/11/21 | 14/02/22 | 12/05/22 | 12/05/22 | 12/08/22 | 14/11/22 | 14/11/22 | 10/02/23 | 15/05/23 | 15/05/23 | 10/08/23 | 13/11/23 | 13/11/23 | 13/02/24 | - | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | 1.753 | 7.389 | 11.029 | 15.858 | 20.197 | 16.682 |
| Nettokaspositie 1 | 1.213 | 3.899 | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | - | - | 0,124 x | 0,4283 x | 0,5653 x | 0,8967 x | 0,8667 x | 0,6553 x |
| Free Cash Flow 1 | 463 | 1.056 | -5.001 | -3.430 | -1.027 | 228 | 3.626 | 7.017 |
| ROE (netto-inkomsten/eigen vermogen) | 8,7% | 8,5% | 10,6% | 10,4% | 10,7% | 8,72% | 10,1% | 10,3% |
| ROA (netto-inkomsten/totale activa) | 7,53% | 7,92% | 7,8% | 7,8% | 8,29% | 5,84% | 6,73% | 7,25% |
| Totale activa 1 | 47.515 | 51.280 | 76.295 | 83.054 | 88.957 | 113.020 | 122.874 | 126.049 |
| Nettoactief per aandeel 2 | 603,0 | 707,0 | 783,0 | 859,0 | 954,0 | 1.037 | 1.117 | 1.207 |
| Cashflow per aandeel 2 | 103,0 | 118,0 | 149,0 | 170,0 | 190,0 | 138,0 | 204,0 | 232,0 |
| Capex 1 | 6.560 | 9.991 | 12.726 | 15.838 | 14.549 | 15.778 | 14.091 | 12.304 |
| Capex/omzet | 8,11% | 11,82% | 14,76% | 15,81% | 13,2% | 13,47% | 11,2% | 9,15% |
| Datum van publicatie | 14/05/19 | 28/05/20 | 13/05/21 | 12/05/22 | 15/05/23 | - | - | - |
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
Accumuleren
Aantal analisten
5
Laatste slotkoers
1.525
JPY
Gemiddelde koersdoel
2.734
JPY
Spread / Gemiddelde doel
+79,28%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -35,91% | 740 mln. | |
| +8,32% | 38,26 mld. | |
| -5,23% | 17,7 mld. | |
| -16,61% | 2,33 mld. | |
| -15,04% | 1,4 mld. | |
| +32,16% | 1,25 mld. | |
| -34,97% | 755 mln. | |
| -7,58% | 665 mln. | |
| +25,66% | 500 mln. | |
| +16,82% | 490 mln. |
- Beurs
- Aandelen
- Koers 7780
- Financiën Menicon Co., Ltd.
