NGK INSULATORS, LTD Toevoegen aan een lijst
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.126 JPY | -0,44% |
|
+2,83% | +26,22% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 517.414 | 448.456 | 640.745 | 546.259 | 536.587 | 636.364 | - | - |
| Bedrijfswaarde 1 | 582.674 | 571.678 | 738.627 | 612.967 | 575.236 | 607.763 | 650.014 | 628.624 |
| K/w-verhouding | 14,6 x | 16,7 x | 16,6 x | 7,74 x | 9,87 x | 15,3 x | 12,4 x | 11,2 x |
| Dividendrendement | 3,11% | 3,53% | 1,48% | 3,59% | 3,77% | 2,45% | 3,31% | 3,21% |
| Marktkapitalisatie/omzet | 1,12 x | 1,01 x | 1,42 x | 1,07 x | 0,96 x | 1,05 x | 1,06 x | 1,03 x |
| Bedrijfswaarde/omzet | 1,26 x | 1,29 x | 1,63 x | 1,2 x | 1,03 x | 1,05 x | 1,09 x | 1,01 x |
| Bedrijfswaarde/EBITDA | 5,8 x | 6,04 x | 7,71 x | 4,62 x | 4,77 x | 5,55 x | 5,01 x | 4,6 x |
| Bedrijfswaarde/FCF | -13,2 x | -14 x | 21,8 x | 12,6 x | 12,5 x | 11,7 x | 16,5 x | 13,6 x |
| FCF Yield | -7,57% | -7,14% | 4,59% | 7,92% | 7,99% | 8,53% | 6,05% | 7,38% |
| Price to Book | 1,08 x | 0,98 x | 1,25 x | 0,94 x | 0,84 x | 0,87 x | 0,91 x | 0,87 x |
| Aantal aandelen (in duizenden) | 321.775 | 316.483 | 316.574 | 311.614 | 306.271 | 297.923 | - | - |
| Referentieprijs 2 | 1.608 | 1.417 | 2.024 | 1.753 | 1.752 | 2.136 | 2.136 | 2.136 |
| Datum van publicatie | 26/04/19 | 18/05/20 | 28/04/21 | 28/04/22 | 28/04/23 | 26/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 463.504 | 441.956 | 452.043 | 510.439 | 559.240 | 578.913 | 598.683 | 620.460 |
| EBITDA 1 | 100.433 | 94.579 | 95.765 | 132.797 | 120.490 | 120.843 | 129.820 | 136.650 |
| Bedrijfsresultaat (EBIT) 1 | 64.705 | 55.000 | 50.823 | 83.527 | 66.761 | 66.397 | 74.500 | 80.520 |
| Operationele Marge | 13,96% | 12,44% | 11,24% | 16,36% | 11,94% | 11,47% | 12,44% | 12,98% |
| Resultaat voor belastingen (EBT) 1 | 50.448 | 43.836 | 53.120 | 90.819 | 57.522 | 56.175 | 71.500 | 79.240 |
| Nettowinst (verlies) 1 | 35.506 | 27.135 | 38.496 | 70.851 | 55.048 | 40.562 | 51.848 | 56.362 |
| Nettomarge | 7,66% | 6,14% | 8,52% | 13,88% | 9,84% | 7,01% | 8,66% | 9,08% |
| WPA 2 | 110,4 | 84,73 | 121,6 | 226,6 | 177,5 | 133,6 | 172,2 | 190,0 |
| Free Cash Flow 1 | -44.112 | -40.797 | 33.917 | 48.540 | 45.943 | 51.863 | 39.338 | 46.375 |
| FCF-marge | -9,52% | -9,23% | 7,5% | 9,51% | 8,22% | 8,96% | 6,57% | 7,47% |
| Kasstroomconversie (ebitda) | - | - | 35,42% | 36,55% | 38,13% | 31,52% | 30,3% | 33,94% |
| Kasstroomconversie (nettowinst) | - | - | 88,11% | 68,51% | 83,46% | 127,86% | 75,87% | 82,28% |
| Dividend per aandeel 2 | 50,00 | 50,00 | 30,00 | 63,00 | 66,00 | 50,00 | 70,75 | 68,60 |
| Datum van publicatie | 26/04/19 | 18/05/20 | 28/04/21 | 28/04/22 | 28/04/23 | 26/04/24 | - | - |
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 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 219.766 | 222.190 | 194.942 | - | 121.380 | 250.159 | 121.723 | 138.557 | 260.280 | 131.000 | 143.688 | 274.688 | 140.393 | 144.159 | 284.552 | 141.331 | 141.553 | 282.884 | 139.643 | 156.386 | 296.029 | 145.367 | 147.100 | - | 149.300 | 162.133 | - |
| EBITDA | - | - | - | - | 33.524 | - | 29.854 | 31.637 | - | 33.827 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 31.643 | 23.357 | 11.573 | - | 22.288 | 45.925 | 18.618 | 18.984 | 37.602 | 20.635 | 18.173 | 38.808 | 18.781 | 9.172 | 27.953 | 18.561 | 13.924 | 32.485 | 17.832 | 16.080 | 33.912 | 16.300 | 17.900 | - | 19.750 | 20.550 | - |
| Operationele Marge | 14,4% | 10,51% | 5,94% | - | 18,36% | 18,36% | 15,3% | 13,7% | 14,45% | 15,75% | 12,65% | 14,13% | 13,38% | 6,36% | 9,82% | 13,13% | 9,84% | 11,48% | 12,77% | 10,28% | 11,46% | 11,21% | 12,17% | - | 13,23% | 12,67% | - |
| Resultaat voor belastingen (EBT) | 28.553 | - | 12.114 | - | - | 45.125 | 20.121 | - | - | 20.281 | - | 34.587 | 22.007 | - | - | 16.278 | - | 27.883 | 18.876 | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) | 21.244 | - | 7.267 | - | 15.780 | 31.950 | 14.409 | 24.492 | - | 17.963 | - | 26.510 | 25.126 | - | 28.538 | 12.005 | - | 18.181 | 15.695 | - | - | - | - | - | - | - | - |
| Nettomarge | 9,67% | - | 3,73% | - | 13% | 12,77% | 11,84% | 17,68% | - | 13,71% | - | 9,65% | 17,9% | - | 10,03% | 8,49% | - | 6,43% | 11,24% | - | - | - | - | - | - | - | - |
| WPA 2 | 66,02 | - | 22,96 | - | 50,56 | 101,9 | 46,23 | 78,47 | - | 57,64 | 27,42 | 85,06 | 80,84 | 11,57 | - | 39,20 | 20,15 | 59,35 | 51,65 | 22,65 | - | - | - | - | - | - | - |
| Dividend per aandeel | 25,00 | - | 10,00 | 20,00 | - | 30,00 | - | - | 33,00 | - | - | 33,00 | - | - | 33,00 | - | - | 25,00 | - | - | 25,00 | - | - | 40,00 | - | - | 40,00 |
| Datum van publicatie | 31/10/19 | 18/05/20 | 30/10/20 | 28/04/21 | 29/10/21 | 29/10/21 | 31/01/22 | 28/04/22 | 28/04/22 | 29/07/22 | 28/10/22 | 28/10/22 | 31/01/23 | 28/04/23 | 28/04/23 | 31/07/23 | 27/10/23 | 27/10/23 | 31/01/24 | 26/04/24 | 26/04/24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 65.260 | 123.222 | 97.882 | 66.708 | 38.649 | 34.736 | 13.650 | - |
| Nettokaspositie 1 | - | - | - | - | - | - | - | 7.740 |
| Hefboom (schuld/ebitda) | 0,6498 x | 1,303 x | 1,022 x | 0,5023 x | 0,3208 x | 0,2874 x | 0,1051 x | - |
| Free Cash Flow 1 | -44.112 | -40.797 | 33.917 | 48.540 | 45.943 | 51.863 | 39.338 | 46.375 |
| ROE (netto-inkomsten/eigen vermogen) | 7,6% | 5,8% | 7,9% | 12,9% | 9% | 6,1% | 7,4% | 8,08% |
| ROA (netto-inkomsten/totale activa) | 7,58% | 6,12% | 6,09% | 9,12% | 6,55% | 5,85% | 6,7% | 4,6% |
| Totale activa 1 | 468.554 | 443.106 | 632.589 | 777.038 | 840.504 | 693.838 | 773.847 | 1.225.261 |
| Nettoactief per aandeel 2 | 1.484 | 1.449 | 1.617 | 1.871 | 2.075 | 2.334 | 2.355 | 2.443 |
| Cashflow per aandeel 2 | 221,0 | 208,0 | 264,0 | 384,0 | 351,0 | 321,0 | 366,0 | 401,0 |
| Capex 1 | 105.336 | 93.997 | 50.831 | 38.130 | 43.694 | 47.296 | 60.000 | 58.750 |
| Capex/omzet | 22,73% | 21,27% | 11,24% | 7,47% | 7,81% | 8,17% | 10,02% | 9,47% |
| Datum van publicatie | 26/04/19 | 18/05/20 | 28/04/21 | 28/04/22 | 28/04/23 | 26/04/24 | - | - |
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
Houden
Aantal analisten
6
Laatste slotkoers
2.136
JPY
Gemiddelde koersdoel
1.975
JPY
Spread / Gemiddelde doel
-7,54%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +26,22% | 4,04 mld. | |
| +12,62% | 82,83 mld. | |
| +17,86% | 69,72 mld. | |
| +20,14% | 37,53 mld. | |
| +14,52% | 31,66 mld. | |
| +13,43% | 27,96 mld. | |
| +2,46% | 26,56 mld. | |
| +14,67% | 25,65 mld. | |
| +2,11% | 25,46 mld. | |
| +15,63% | 24,44 mld. |
- Beurs
- Aandelen
- Koers 5333
- Financiën NGK Insulators, Ltd
