MITSUI MINING AND SMELTING CO., LTD. Toevoegen aan een lijst
Financiën Mitsui Mining and Smelting Co., Ltd.
Aandelen
5706
JP3888400003
Gespecialiseerde Mijnbouw & Metalen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.865 JPY | +3,42% |
|
-1,74% | +12,23% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 162.127 | 103.191 | 219.287 | 191.634 | 183.697 | 278.106 | - | - |
| Bedrijfswaarde 1 | 357.469 | 303.584 | 439.780 | 387.119 | 378.342 | 449.545 | 450.023 | 444.488 |
| K/w-verhouding | 34,6 x | 65,9 x | 4,9 x | 3,68 x | 21,6 x | 14,9 x | 11,3 x | 9,38 x |
| Dividendrendement | 2,47% | 3,87% | 2,21% | 3,28% | 4,35% | 2,88% | 3% | 3,17% |
| Marktkapitalisatie/omzet | 0,33 x | 0,22 x | 0,42 x | 0,3 x | 0,28 x | 0,44 x | 0,42 x | 0,41 x |
| Bedrijfswaarde/omzet | 0,72 x | 0,64 x | 0,84 x | 0,61 x | 0,58 x | 0,71 x | 0,69 x | 0,65 x |
| Bedrijfswaarde/EBITDA | 7,74 x | 7,23 x | 5,17 x | 4,12 x | 8,19 x | 8,05 x | 6,33 x | 5,68 x |
| Bedrijfswaarde/FCF | 78,1 x | 144 x | 39,1 x | 11 x | 33,3 x | 30,3 x | 35,7 x | 31,8 x |
| FCF Yield | 1,28% | 0,69% | 2,56% | 9,08% | 3% | 3,3% | 2,8% | 3,15% |
| Price to Book | 0,95 x | 0,63 x | 1,1 x | 0,8 x | 0,73 x | 1,05 x | 0,98 x | 0,91 x |
| Aantal aandelen (in duizenden) | 57.107 | 57.106 | 57.106 | 57.119 | 57.137 | 57.165 | - | - |
| Referentieprijs 2 | 2.839 | 1.807 | 3.840 | 3.355 | 3.215 | 4.865 | 4.865 | 4.865 |
| Datum van publicatie | 9/05/19 | 29/05/20 | 11/05/21 | 11/05/22 | 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 | 497.701 | 473.109 | 522.936 | 633.346 | 651.965 | 636.602 | 656.031 | 683.219 |
| EBITDA 1 | 46.186 | 42.007 | 85.006 | 93.904 | 46.174 | 55.866 | 71.095 | 78.208 |
| Bedrijfsresultaat (EBIT) 1 | 18.222 | 13.037 | 51.124 | 60.737 | 12.528 | 22.971 | 35.488 | 43.827 |
| Operationele Marge | 3,66% | 2,76% | 9,78% | 9,59% | 1,92% | 3,61% | 5,41% | 6,41% |
| Resultaat voor belastingen (EBT) 1 | 15.162 | 5.794 | 54.714 | 64.514 | 15.189 | 27.230 | 36.617 | 43.919 |
| Nettowinst (verlies) 1 | 4.691 | 1.566 | 44.771 | 52.088 | 8.511 | 18.664 | 24.659 | 29.635 |
| Nettomarge | 0,94% | 0,33% | 8,56% | 8,22% | 1,31% | 2,93% | 3,76% | 4,34% |
| WPA 2 | 82,15 | 27,43 | 784,0 | 912,0 | 149,0 | 326,6 | 431,5 | 518,6 |
| Free Cash Flow 1 | 4.577 | 2.108 | 11.241 | 35.134 | 11.368 | 14.854 | 12.598 | 13.993 |
| FCF-marge | 0,92% | 0,45% | 2,15% | 5,55% | 1,74% | 2,33% | 1,92% | 2,05% |
| Kasstroomconversie (ebitda) | 9,91% | 5,02% | 13,22% | 37,41% | 24,62% | 26,59% | 17,72% | 17,89% |
| Kasstroomconversie (nettowinst) | 97,57% | 134,61% | 25,11% | 67,45% | 133,57% | 79,58% | 51,09% | 47,22% |
| Dividend per aandeel 2 | 70,00 | 70,00 | 85,00 | 110,0 | 140,0 | 140,0 | 146,1 | 154,2 |
| Datum van publicatie | 9/05/19 | 29/05/20 | 11/05/21 | 11/05/22 | 10/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 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 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 238.100 | 224.628 | 298.308 | 158.224 | 305.271 | 158.431 | 169.644 | 328.075 | 165.076 | 177.322 | 342.398 | 155.887 | 153.680 | 309.567 | 147.503 | 164.617 | 312.120 | 164.402 | 159.739 | 327.900 | 151.830 | 159.765 | - | 157.295 | 192.610 | - |
| EBITDA 1 | - | - | - | - | - | 15.463 | 26.597 | - | 26.297 | 13.319 | - | 3.909 | 2.789 | - | 2.859 | 18.700 | - | - | 16.798 | - | 18.296 | 18.899 | - | 18.769 | 17.250 | - |
| Bedrijfsresultaat (EBIT) 1 | 5.345 | 15.867 | 35.257 | 15.654 | 35.723 | 6.998 | 18.016 | 25.014 | 18.224 | 5.072 | 23.296 | -4.746 | -6.022 | -10.768 | -5.463 | 10.122 | 4.659 | 10.142 | 7.456 | 17.300 | 8.309 | 10.360 | - | 9.244 | 9.586 | - |
| Operationele Marge | 2,24% | 7,06% | 11,82% | 9,89% | 11,7% | 4,42% | 10,62% | 7,62% | 11,04% | 2,86% | 6,8% | -3,04% | -3,92% | -3,48% | -3,7% | 6,15% | 1,49% | 6,17% | 4,67% | 5,28% | 5,47% | 6,48% | - | 5,88% | 4,98% | - |
| Resultaat voor belastingen (EBT) 1 | 4.776 | 27.191 | - | - | 38.516 | 7.293 | - | - | 25.303 | - | 33.404 | -10.231 | - | - | 3.656 | 7.732 | 11.388 | 9.732 | 3.218 | - | 11.278 | 10.102 | - | 9.344 | 9.819 | - |
| Nettowinst (verlies) 1 | 1.825 | 23.891 | - | 12.588 | 31.345 | 5.520 | 15.223 | - | 21.716 | 6.211 | 27.927 | - | -8.714 | - | 2.543 | 5.599 | 8.142 | 7.037 | 3.557 | - | 6.636 | 6.954 | - | 6.676 | 6.351 | - |
| Nettomarge | 0,77% | 10,64% | - | 7,96% | 10,27% | 3,48% | 8,97% | - | 13,16% | 3,5% | 8,16% | - | -5,67% | - | 1,72% | 3,4% | 2,61% | 4,28% | 2,23% | - | 4,37% | 4,35% | - | 4,24% | 3,3% | - |
| WPA 2 | 31,96 | 418,4 | - | - | 548,9 | 96,62 | 266,5 | - | 380,2 | 108,7 | 488,9 | -187,4 | -152,5 | - | 44,51 | 97,98 | 142,5 | 123,1 | 46,70 | - | 144,7 | 129,6 | - | 119,9 | 126,0 | - |
| Dividend per aandeel 2 | - | - | 85,00 | - | - | - | 110,0 | 110,0 | - | - | - | - | 140,0 | 140,0 | - | - | 70,00 | - | 70,00 | 70,00 | - | 70,00 | 70,00 | - | 80,00 | 70,00 |
| Datum van publicatie | 11/11/19 | 9/11/20 | 11/05/21 | 9/11/21 | 9/11/21 | 9/02/22 | 11/05/22 | 11/05/22 | 9/08/22 | 9/11/22 | 9/11/22 | 7/02/23 | 10/05/23 | 10/05/23 | 8/08/23 | 10/11/23 | 10/11/23 | 7/02/24 | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 195.342 | 200.393 | 220.493 | 195.485 | 194.645 | 171.439 | 171.917 | 166.382 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 4,229 x | 4,77 x | 2,594 x | 2,082 x | 4,215 x | 3,069 x | 2,418 x | 2,127 x |
| Free Cash Flow 1 | 4.577 | 2.108 | 11.241 | 35.134 | 11.368 | 14.854 | 12.598 | 13.993 |
| ROE (netto-inkomsten/eigen vermogen) | 2,8% | 0,9% | 24,6% | 23,8% | 3,5% | 7,15% | 9,47% | 10,4% |
| ROA (netto-inkomsten/totale activa) | 3,4% | 1,76% | 9,06% | 10,7% | 3,13% | 4,2% | 3,8% | 4,3% |
| Totale activa 1 | 138.145 | 89.109 | 494.401 | 486.617 | 271.724 | 444.391 | 648.910 | 689.185 |
| Nettoactief per aandeel 2 | 2.978 | 2.885 | 3.484 | 4.196 | 4.434 | 4.623 | 4.947 | 5.333 |
| Cashflow per aandeel 2 | 572,0 | 535,0 | 1.377 | 1.493 | 738,0 | 945,0 | 1.028 | 1.138 |
| Capex 1 | 36.119 | 33.999 | 28.176 | 27.456 | 32.515 | 40.750 | 40.600 | 42.400 |
| Capex/omzet | 7,26% | 7,19% | 5,39% | 4,34% | 4,99% | 6,4% | 6,19% | 6,21% |
| Datum van publicatie | 9/05/19 | 29/05/20 | 11/05/21 | 11/05/22 | 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
Accumuleren
Aantal analisten
9
Laatste slotkoers
4.865
JPY
Gemiddelde koersdoel
4.947
JPY
Spread / Gemiddelde doel
+1,68%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +12,23% | 1,77 mld. | |
| -.--% | 7,15 mld. | |
| -14,21% | 6,62 mld. | |
| -1,83% | 4,13 mld. | |
| +30,12% | 3,92 mld. | |
| +4,59% | 3,92 mld. | |
| -0,08% | 3,46 mld. | |
| +34,50% | 3,44 mld. | |
| -27,97% | 3,44 mld. | |
| -16,86% | 2,56 mld. |
- Beurs
- Aandelen
- Koers 5706
- Financiën Mitsui Mining and Smelting Co., Ltd.
