MUSASHI SEIMITSU INDUSTRY CO., LTD. Toevoegen aan een lijst
Financiën Musashi Seimitsu Industry Co., Ltd.
Aandelen
7220
JP3912700006
Auto, Vrachtwagen & Motorfiets Onderdelen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.616 JPY | -2,00% |
|
+0,50% | +7,02% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 97.678 | 54.349 | 123.240 | 98.678 | 121.919 | 105.826 | - | - |
| Bedrijfswaarde 1 | 159.354 | 112.790 | 176.590 | 167.705 | 194.971 | 176.537 | 172.636 | 167.739 |
| K/w-verhouding | 9,64 x | -7,87 x | 16,7 x | 18,2 x | 50 x | 11,6 x | 8,83 x | 7,49 x |
| Dividendrendement | 2,8% | 3,78% | 1,85% | 2,98% | 1,61% | 2,48% | 3,48% | 4,21% |
| Marktkapitalisatie/omzet | 0,38 x | 0,23 x | 0,6 x | 0,41 x | 0,4 x | 0,31 x | 0,29 x | 0,28 x |
| Bedrijfswaarde/omzet | 0,62 x | 0,48 x | 0,86 x | 0,69 x | 0,65 x | 0,51 x | 0,48 x | 0,44 x |
| Bedrijfswaarde/EBITDA | 4,82 x | 4,35 x | 7,44 x | 6,61 x | 7,33 x | 5,02 x | 4,44 x | 3,94 x |
| Bedrijfswaarde/FCF | 14,8 x | 12,1 x | 33,6 x | -11,7 x | 132 x | 26,1 x | 17,7 x | 15,6 x |
| FCF Yield | 6,73% | 8,28% | 2,97% | -8,54% | 0,76% | 3,82% | 5,64% | 6,39% |
| Price to Book | 1,07 x | 0,76 x | 1,45 x | 0,98 x | 1,19 x | 0,93 x | 0,87 x | 0,8 x |
| Aantal aandelen (in duizenden) | 65.119 | 65.167 | 65.241 | 65.264 | 65.302 | 65.486 | - | - |
| Referentieprijs 2 | 1.500 | 834,0 | 1.889 | 1.512 | 1.867 | 1.616 | 1.616 | 1.616 |
| Datum van publicatie | 9/05/19 | 29/05/20 | 12/05/21 | 10/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 255.934 | 236.355 | 204.714 | 241.896 | 301.500 | 343.702 | 360.140 | 377.500 |
| EBITDA 1 | 33.072 | 25.907 | 23.726 | 25.377 | 26.585 | 35.185 | 38.909 | 42.605 |
| Bedrijfsresultaat (EBIT) 1 | 14.107 | 7.285 | 7.507 | 8.413 | 7.677 | 15.925 | 19.520 | 22.680 |
| Operationele Marge | 5,51% | 3,08% | 3,67% | 3,48% | 2,55% | 4,63% | 5,42% | 6,01% |
| Resultaat voor belastingen (EBT) 1 | 14.669 | -9.861 | 9.744 | 8.712 | 6.994 | 14.873 | 17.525 | 20.800 |
| Nettowinst (verlies) 1 | 9.885 | -6.902 | 7.378 | 5.429 | 2.436 | 9.136 | 11.960 | 14.100 |
| Nettomarge | 3,86% | -2,92% | 3,6% | 2,24% | 0,81% | 2,66% | 3,32% | 3,74% |
| WPA 2 | 155,6 | -106,0 | 113,1 | 83,20 | 37,32 | 139,8 | 183,0 | 215,7 |
| Free Cash Flow 1 | 10.732 | 9.344 | 5.250 | -14.326 | 1.478 | 6.752 | 9.737 | 10.727 |
| FCF-marge | 4,19% | 3,95% | 2,56% | -5,92% | 0,49% | 1,96% | 2,7% | 2,84% |
| Kasstroomconversie (ebitda) | 32,45% | 36,07% | 22,13% | - | 5,56% | 19,19% | 25,03% | 25,18% |
| Kasstroomconversie (nettowinst) | 108,57% | - | 71,16% | - | 60,67% | 73,91% | 81,42% | 76,08% |
| Dividend per aandeel 2 | 42,00 | 31,50 | 35,00 | 45,00 | 30,00 | 40,00 | 56,25 | 68,00 |
| Datum van publicatie | 9/05/19 | 29/05/20 | 12/05/21 | 10/05/22 | 12/05/23 | - | - | - |
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 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 123.893 | 112.462 | 82.328 | 122.386 | 55.359 | 113.545 | 58.847 | 69.504 | 63.925 | 77.926 | 141.851 | 75.817 | 83.832 | 82.437 | 87.124 | 169.561 | 87.848 | 86.230 | 87.800 | 90.550 | 91.400 | 91.950 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 4.038 | 3.247 | -2.918 | 10.425 | 657 | 2.333 | 814 | 5.266 | -1.186 | 2.643 | 1.457 | 1.592 | 4.628 | 2.303 | 4.405 | 6.708 | 4.818 | 4.525 | 4.200 | 4.700 | 5.150 | 5.250 |
| Operationele Marge | 3,26% | 2,89% | -3,54% | 8,52% | 1,19% | 2,05% | 1,38% | 7,58% | -1,86% | 3,39% | 1,03% | 2,1% | 5,52% | 2,79% | 5,06% | 3,96% | 5,48% | 5,25% | 4,78% | 5,19% | 5,63% | 5,71% |
| Resultaat voor belastingen (EBT) 1 | 3.941 | - | -1.834 | - | 171 | 1.801 | 1.240 | 5.671 | 350 | - | 3.130 | 495 | 3.369 | 2.515 | 4.110 | 6.625 | 4.467 | 4.118 | 4.000 | 4.000 | 4.800 | 4.900 |
| Nettowinst (verlies) 1 | 2.697 | -9.599 | -1.484 | 8.862 | -314 | 1.248 | 458 | 3.723 | -200 | 606 | 406 | -310 | 2.340 | 1.777 | 1.811 | 3.588 | 2.791 | 2.711 | 2.650 | 2.850 | 3.300 | 3.200 |
| Nettomarge | 2,18% | -8,54% | -1,8% | 7,24% | -0,57% | 1,1% | 0,78% | 5,36% | -0,31% | 0,78% | 0,29% | -0,41% | 2,79% | 2,16% | 2,08% | 2,12% | 3,18% | 3,14% | 3,02% | 3,15% | 3,61% | 3,48% |
| WPA | 41,42 | - | -22,77 | - | -4,810 | 19,14 | 7,020 | 57,04 | -3,080 | 9,310 | 6,230 | -4,750 | - | 27,21 | 27,73 | 54,94 | 42,72 | - | - | - | - | - |
| Dividend per aandeel | 21,00 | - | 5,000 | - | - | 15,00 | - | - | - | - | 20,00 | - | - | - | - | 15,00 | - | - | - | - | - | - |
| Datum van publicatie | 6/11/19 | 29/05/20 | 4/11/20 | 12/05/21 | 4/11/21 | 4/11/21 | 8/02/22 | 10/05/22 | 5/08/22 | 8/11/22 | 8/11/22 | 8/02/23 | 12/05/23 | 9/08/23 | 6/11/23 | 6/11/23 | 8/02/24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 61.676 | 58.441 | 53.350 | 69.027 | 73.052 | 70.712 | 66.810 | 61.913 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,865 x | 2,256 x | 2,249 x | 2,72 x | 2,748 x | 2,01 x | 1,717 x | 1,453 x |
| Free Cash Flow 1 | 10.732 | 9.344 | 5.250 | -14.326 | 1.478 | 6.753 | 9.737 | 10.727 |
| ROE (netto-inkomsten/eigen vermogen) | 11,3% | -8,5% | 9,4% | 5,9% | 2,4% | 8,66% | 9,95% | 10,9% |
| ROA (netto-inkomsten/totale activa) | 6% | 3,15% | 3,82% | 3,88% | 2,66% | 4,77% | 5,77% | 6,7% |
| Totale activa 1 | 164.758 | -219.190 | 193.163 | 139.832 | 91.694 | 191.660 | 207.399 | 210.448 |
| Nettoactief per aandeel 2 | 1.405 | 1.096 | 1.305 | 1.541 | 1.573 | 1.729 | 1.863 | 2.017 |
| Cashflow per aandeel 2 | 442,0 | 166,0 | 358,0 | 339,0 | 323,0 | 431,0 | 487,0 | 536,0 |
| Capex 1 | 15.982 | 17.015 | 13.009 | 17.793 | 15.162 | 20.000 | 21.333 | 22.333 |
| Capex/omzet | 6,24% | 7,2% | 6,35% | 7,36% | 5,03% | 5,82% | 5,92% | 5,92% |
| Datum van publicatie | 9/05/19 | 29/05/20 | 12/05/21 | 10/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
5
Laatste slotkoers
1.616
JPY
Gemiddelde koersdoel
2.100
JPY
Spread / Gemiddelde doel
+29,95%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +7,02% | 672 mln. | |
| +21,53% | 39,82 mld. | |
| +64,98% | 10,77 mld. | |
| +62,04% | 5,05 mld. | |
| -14,64% | 2,85 mld. | |
| +6,98% | 2,77 mld. | |
| +33,25% | 2,61 mld. | |
| +1,65% | 2,22 mld. | |
| -6,47% | 1,33 mld. | |
| -9,26% | 1,11 mld. |
- Beurs
- Aandelen
- Koers 7220
- Financiën Musashi Seimitsu Industry Co., Ltd.
