MITSUBISHI HEAVY INDUSTRIES, LTD. Toevoegen aan een lijst
Financiën Mitsubishi Heavy Industries, Ltd.
Aandelen
7011
JP3900000005
consumenten goederen conglomeraten
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.346 JPY | +1,32% |
|
-0,99% | +63,27% |
| 01/04 | Japanse Nikkei eindigt op laagste punt in twee weken als nieuw boekjaar begint | RE |
| 28/03 | Vooruitzichten Beijing, ex-dividend data woeden op Aziatische aandelenmarkten | MT |
Totale waarde
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.543.282 | 917.961 | 1.159.302 | 1.349.470 | 1.637.734 | 4.521.718 | - | - |
| Bedrijfswaarde 1 | 2.237.124 | 2.007.204 | 2.149.890 | 2.113.486 | 2.482.505 | 5.414.296 | 5.301.960 | 5.180.057 |
| K/w-verhouding | 15,2 x | 10,5 x | 28,5 x | 11,9 x | 12,6 x | 21,9 x | 17,4 x | 15,8 x |
| Dividendrendement | 2,83% | 5,49% | 2,17% | 2,49% | 2,67% | 1,31% | 1,6% | 1,82% |
| Marktkapitalisatie/omzet | 0,38 x | 0,23 x | 0,31 x | 0,35 x | 0,39 x | 1 x | 0,95 x | 0,89 x |
| Bedrijfswaarde/omzet | 0,55 x | 0,5 x | 0,58 x | 0,55 x | 0,59 x | 1,2 x | 1,11 x | 1,02 x |
| Bedrijfswaarde/EBITDA | 5,8 x | 6,82 x | 7,4 x | 7,23 x | 7,5 x | 11,8 x | 9,67 x | 8,84 x |
| Bedrijfswaarde/FCF | 9,21 x | 9,73 x | -7,76 x | 7 x | 70,3 x | 40,1 x | 32,9 x | 31,7 x |
| FCF Yield | 10,9% | 10,3% | -12,9% | 14,3% | 1,42% | 2,49% | 3,04% | 3,16% |
| Price to Book | 1,08 x | 0,75 x | 0,85 x | 0,86 x | 0,94 x | 2,37 x | 2,14 x | 1,95 x |
| Aantal aandelen (in duizenden) | 3.356.420 | 3.359.417 | 3.361.269 | 3.356.891 | 3.358.765 | 3.360.623 | - | - |
| Referentieprijs 2 | 459,8 | 273,2 | 344,9 | 402,0 | 487,6 | 1.346 | 1.346 | 1.346 |
| Datum van publicatie | 9/05/19 | 11/05/20 | 10/05/21 | 12/05/22 | 10/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 4.078.344 | 4.041.376 | 3.699.946 | 3.860.283 | 4.202.797 | 4.520.718 | 4.776.264 | 5.070.700 |
| EBITDA 1 | 385.485 | 294.429 | 290.357 | 292.400 | 331.100 | 458.105 | 548.283 | 586.228 |
| Bedrijfsresultaat (EBIT) 1 | 226.419 | 126.162 | 52.099 | 99.184 | 141.379 | 316.350 | 394.250 | 425.750 |
| Operationele Marge | 5,55% | 3,12% | 1,41% | 2,57% | 3,36% | 7% | 8,25% | 8,4% |
| Resultaat voor belastingen (EBT) 1 | 182.624 | -32.660 | 49.355 | 173.684 | 191.126 | 312.327 | 389.664 | 424.218 |
| Nettowinst (verlies) 1 | 101.354 | 87.123 | 40.639 | 113.541 | 130.451 | 208.391 | 262.118 | 287.255 |
| Nettomarge | 2,49% | 2,16% | 1,1% | 2,94% | 3,1% | 4,61% | 5,49% | 5,66% |
| WPA 2 | 30,20 | 25,94 | 12,09 | 33,82 | 38,84 | 61,47 | 77,46 | 84,94 |
| Free Cash Flow 1 | 243.000 | 206.273 | -277.197 | 301.869 | 35.313 | 134.973 | 161.342 | 163.466 |
| FCF-marge | 5,96% | 5,1% | -7,49% | 7,82% | 0,84% | 2,99% | 3,38% | 3,22% |
| Kasstroomconversie (ebitda) | 63,04% | 70,06% | - | 103,24% | 10,67% | 29,46% | 29,43% | 27,88% |
| Kasstroomconversie (nettowinst) | 239,75% | 236,76% | - | 265,87% | 27,07% | 64,77% | 61,55% | 56,91% |
| Dividend per aandeel 2 | 13,00 | 15,00 | 7,500 | 10,00 | 13,00 | 17,64 | 21,59 | 24,50 |
| Datum van publicatie | 9/05/19 | 11/05/20 | 10/05/21 | 12/05/22 | 10/05/23 | - | - | - |
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 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.877.663 | 2.163.713 | 1.658.625 | - | 812.032 | 1.663.747 | 981.628 | 1.214.908 | - | 871.332 | 1.003.935 | 1.875.267 | 1.062.779 | 1.264.751 | - | 983.980 | 1.085.292 | 2.069.272 | 1.191.394 | 1.313.124 | 1.030.750 | 1.122.250 | 1.197.750 | 1.414.750 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 75.109 | - | -15.094 | - | 4.743 | 26.211 | 29.872 | 43.101 | - | 255 | 32.151 | 32.406 | 43.172 | 65.801 | - | 36.447 | 45.734 | 82.181 | 90.676 | 126.876 | 62.000 | 105.000 | 113.000 | 145.000 |
| Operationele Marge | 4% | - | -0,91% | - | 0,58% | 1,58% | 3,04% | 3,55% | - | 0,03% | 3,2% | 1,73% | 4,06% | 5,2% | - | 3,7% | 4,21% | 3,97% | 7,61% | 9,66% | 6,02% | 9,36% | 9,43% | 10,25% |
| Resultaat voor belastingen (EBT) 1 | 60.860 | -93.520 | -72.849 | - | 5.450 | 26.534 | 61.034 | 86.116 | - | 35.560 | 55.831 | 91.391 | 22.271 | 77.464 | - | 75.701 | 58.013 | 133.714 | 73.884 | 107.763 | 68.750 | 94.500 | 93.000 | 129.250 |
| Nettowinst (verlies) 1 | 29.237 | 57.886 | -57.081 | - | -570 | 12.081 | 37.938 | 63.522 | - | 19.193 | 34.939 | 54.132 | 12.309 | 64.010 | - | 53.187 | 38.757 | 91.944 | 46.106 | 65.885 | 41.750 | 61.500 | 63.500 | 89.750 |
| Nettomarge | 1,56% | 2,68% | -3,44% | - | -0,07% | 0,73% | 3,86% | 5,23% | - | 2,2% | 3,48% | 2,89% | 1,16% | 5,06% | - | 5,41% | 3,57% | 4,44% | 3,87% | 5,02% | 4,05% | 5,48% | 5,3% | 6,34% |
| WPA 2 | 8,706 | - | -16,99 | - | -0,1690 | 3,599 | 11,30 | 18,92 | - | 5,716 | 10,40 | 16,12 | 3,664 | 19,06 | - | 15,83 | 11,53 | 27,36 | 13,72 | 26,80 | - | - | - | - |
| Dividend per aandeel | 7,500 | 7,500 | - | 7,500 | - | 4,500 | - | - | 5,500 | - | - | 6,000 | - | - | 7,000 | - | - | 8,000 | - | - | - | - | - | - |
| Datum van publicatie | 31/10/19 | 11/05/20 | 30/10/20 | 10/05/21 | 29/10/21 | 29/10/21 | 7/02/22 | 12/05/22 | 12/05/22 | 5/08/22 | 1/11/22 | 1/11/22 | 7/02/23 | 10/05/23 | 10/05/23 | 4/08/23 | 6/11/23 | 6/11/23 | 6/02/24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 693.842 | 1.089.243 | 990.588 | 764.016 | 844.771 | 892.577 | 780.242 | 658.339 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,8 x | 3,7 x | 3,412 x | 2,613 x | 2,551 x | 1,948 x | 1,423 x | 1,123 x |
| Free Cash Flow 1 | 243.000 | 206.273 | -277.197 | 301.869 | 35.313 | 134.973 | 161.342 | 163.466 |
| ROE (netto-inkomsten/eigen vermogen) | 7,2% | 6,6% | 3,1% | 7,7% | 7,9% | 11,4% | 13,1% | 13% |
| ROA (netto-inkomsten/totale activa) | 3,44% | -0,64% | 1,01% | 3,5% | 3,61% | 3,64% | 4,45% | 4,68% |
| Totale activa 1 | 2.949.862 | -13.509.117 | 4.033.207 | 3.244.770 | 3.614.442 | 5.728.503 | 5.888.139 | 6.135.754 |
| Nettoactief per aandeel 2 | 426,0 | 363,0 | 406,0 | 470,0 | 518,0 | 567,0 | 628,0 | 691,0 |
| Cashflow per aandeel 2 | 89,40 | 122,0 | 83,00 | 74,30 | 83,10 | 83,70 | 114,0 | 120,0 |
| Capex 1 | 147.300 | 246.291 | 146.212 | 129.256 | 131.905 | 180.000 | 178.333 | 181.667 |
| Capex/omzet | 3,61% | 6,09% | 3,95% | 3,35% | 3,14% | 3,98% | 3,73% | 3,58% |
| Datum van publicatie | 9/05/19 | 11/05/20 | 10/05/21 | 12/05/22 | 10/05/23 | - | - | - |
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
1.346
JPY
Gemiddelde koersdoel
1.457
JPY
Spread / Gemiddelde doel
+8,26%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +63,27% | 28,73 mld. | |
| +11,85% | 869 mld. | |
| 0,00% | 239 mld. | |
| +27,20% | 178 mld. | |
| -7,75% | 126 mld. | |
| -5,21% | 74,17 mld. | |
| -16,00% | 50,82 mld. | |
| -24,57% | 38,6 mld. | |
| +19,71% | 31,74 mld. | |
| +14,46% | 29,82 mld. |
- Beurs
- Aandelen
- Koers 7011
- Financiën Mitsubishi Heavy Industries, Ltd.
