NIHON DEMPA KOGYO CO., LTD. Toevoegen aan een lijst
Financiën Nihon Dempa Kogyo Co., Ltd.
Aandelen
6779
JP3737800007
Elektronische apparatuur & onderdelen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.260 JPY | +2,44% |
|
+12,50% | +0,24% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 7.771 | 6.653 | 14.286 | 24.726 | 29.766 | 28.364 | - | - |
| Bedrijfswaarde 1 | 31.639 | 30.916 | 33.301 | 41.497 | 46.729 | 45.903 | 40.410 | 39.199 |
| K/w-verhouding | -30,9 x | -0,76 x | 7,23 x | 4,53 x | 4,84 x | 13,7 x | 9,78 x | 6,7 x |
| Dividendrendement | - | - | - | 0,4% | 1,55% | 1,8% | 2,17% | 2,57% |
| Marktkapitalisatie/omzet | 0,18 x | 0,17 x | 0,36 x | 0,54 x | 0,57 x | 0,64 x | 0,53 x | 0,49 x |
| Bedrijfswaarde/omzet | 0,74 x | 0,78 x | 0,85 x | 0,91 x | 0,89 x | 0,91 x | 0,75 x | 0,68 x |
| Bedrijfswaarde/EBITDA | 8,17 x | -6,74 x | 5,6 x | 5,09 x | 4,09 x | 6,03 x | 4,58 x | 3,86 x |
| Bedrijfswaarde/FCF | -47,2 x | 14,4 x | -176 x | 18,6 x | 14 x | 8,03 x | 21,3 x | 12,6 x |
| FCF Yield | -2,12% | 6,96% | -0,57% | 5,38% | 7,13% | 12,5% | 4,7% | 7,91% |
| Price to Book | 0,53 x | 1,24 x | 1,05 x | 1,23 x | 1,24 x | 1,17 x | 0,97 x | 0,86 x |
| Aantal aandelen (in duizenden) | 19.625 | 19.624 | 19.624 | 19.624 | 23.128 | 23.060 | - | - |
| Referentieprijs 2 | 396,0 | 339,0 | 728,0 | 1.260 | 1.287 | 1.230 | 1.230 | 1.230 |
| Datum van publicatie | 10/05/19 | 19/06/20 | 14/05/21 | 13/05/22 | 11/05/23 | 13/05/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 42.498 | 39.468 | 39.195 | 45.408 | 52.508 | 50.309 | 53.733 | 57.367 |
| EBITDA 1 | 3.875 | -4.589 | 5.948 | 8.154 | 11.428 | 7.618 | 8.820 | 10.150 |
| Bedrijfsresultaat (EBIT) 1 | 406 | -8.286 | 2.844 | 5.180 | 8.327 | 4.344 | 5.233 | 6.300 |
| Operationele Marge | 0,96% | -20,99% | 7,26% | 11,41% | 15,86% | 8,63% | 9,74% | 10,98% |
| Resultaat voor belastingen (EBT) 1 | -56 | -8.644 | 2.592 | 4.920 | 7.450 | 3.129 | 4.100 | 5.250 |
| Nettowinst (verlies) 1 | -251 | -8.709 | 1.976 | 5.455 | 6.123 | 2.334 | 3.167 | 4.233 |
| Nettomarge | -0,59% | -22,07% | 5,04% | 12,01% | 11,66% | 4,64% | 5,89% | 7,38% |
| WPA 2 | -12,80 | -443,8 | 100,7 | 278,0 | 266,2 | 101,1 | 125,8 | 183,6 |
| Free Cash Flow 1 | -671 | 2.152 | -189 | 2.234 | 3.330 | 5.717 | 1.900 | 3.100 |
| FCF-marge | -1,58% | 5,45% | -0,48% | 4,92% | 6,34% | 11,36% | 3,54% | 5,4% |
| Kasstroomconversie (ebitda) | - | - | - | 27,4% | 29,14% | 75,05% | 21,54% | 30,54% |
| Kasstroomconversie (nettowinst) | - | - | - | 40,95% | 54,39% | 244,94% | 60% | 73,23% |
| Dividend per aandeel 2 | - | - | - | 5,000 | 20,00 | 25,00 | 26,67 | 31,67 |
| Datum van publicatie | 10/05/19 | 19/06/20 | 14/05/21 | 13/05/22 | 11/05/23 | 13/05/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2021 S1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 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 | 19.825 | 17.575 | 11.458 | 22.267 | 11.575 | 11.566 | 12.493 | 14.008 | 26.501 | 13.528 | 12.479 | 26.007 | 11.599 | 13.066 | 24.665 | 12.836 | 12.808 | 25.644 | 13.000 | 13.500 | 26.500 | 14.000 | 13.500 | 27.500 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | -2.718 | -1.453 | 2.220 | 2.839 | 678 | 1.663 | 1.549 | 2.492 | 4.041 | 2.639 | 1.647 | 4.286 | 636 | 1.228 | 1.864 | 1.401 | 1.079 | 2.480 | 1.000 | 1.300 | 2.300 | 1.400 | 1.300 | 2.700 |
| Operationele Marge | -13,71% | -8,27% | 19,38% | 12,75% | 5,86% | 14,38% | 12,4% | 17,79% | 15,25% | 19,51% | 13,2% | 16,48% | 5,48% | 9,4% | 7,56% | 10,91% | 8,42% | 9,67% | 7,69% | 9,63% | 8,68% | 10% | 9,63% | 9,82% |
| Resultaat voor belastingen (EBT) | -2.790 | -1.663 | 2.068 | 2.601 | 650 | 1.669 | 1.718 | 2.209 | 3.927 | 2.148 | 1.375 | - | 239 | 1.180 | 1.419 | 1.096 | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) | -2.796 | -2.157 | 1.963 | 2.430 | 497 | 2.528 | 1.397 | 1.955 | 3.352 | 1.820 | 951 | - | 154 | 1.036 | 1.190 | 772 | - | - | - | - | - | - | - | - |
| Nettomarge | -14,1% | -12,27% | 17,13% | 10,91% | 4,29% | 21,86% | 11,18% | 13,96% | 12,65% | 13,45% | 7,62% | - | 1,33% | 7,93% | 4,82% | 6,01% | - | - | - | - | - | - | - | - |
| WPA | -142,5 | -109,9 | - | 123,9 | 25,32 | - | 61,74 | - | 146,5 | 78,75 | - | - | 6,670 | - | 51,51 | 33,49 | - | - | - | - | - | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | 10,00 | - | - | - | - | - | 10,00 | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 8/11/19 | 10/11/20 | 9/11/21 | 9/11/21 | 8/02/22 | 13/05/22 | 5/08/22 | 8/11/22 | 8/11/22 | 7/02/23 | 11/05/23 | 11/05/23 | 7/08/23 | 8/11/23 | 8/11/23 | 7/02/24 | 13/05/24 | 13/05/24 | - | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 23.868 | 24.263 | 19.015 | 16.771 | 16.963 | 13.849 | 12.046 | 10.835 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 6,159 x | -5,287 x | 3,197 x | 2,057 x | 1,484 x | 1,818 x | 1,366 x | 1,068 x |
| Free Cash Flow 1 | -671 | 2.152 | -189 | 2.234 | 3.330 | 5.717 | 1.900 | 3.100 |
| ROE (netto-inkomsten/eigen vermogen) | -1,7% | -86,8% | 20,9% | 32,5% | 27,8% | 9,1% | 11% | 14,9% |
| ROA (netto-inkomsten/totale activa) | -0,09% | -15% | 4,41% | 7,92% | 11,9% | 4,8% | 5,4% | 6,2% |
| Totale activa 1 | 272.500 | 58.099 | 44.826 | 68.894 | 51.524 | 48.609 | 58.642 | 68.280 |
| Nettoactief per aandeel 2 | 750,0 | 273,0 | 691,0 | 1.021 | 1.038 | 1.187 | 1.271 | 1.427 |
| Cashflow per aandeel | 164,0 | -255,0 | 259,0 | 430,0 | 401,0 | 243,0 | - | - |
| Capex 1 | 3.404 | 2.143 | 2.256 | 2.406 | 3.040 | 2.811 | 5.100 | 4.250 |
| Capex/omzet | 8,01% | 5,43% | 5,76% | 5,3% | 5,79% | 5,59% | 9,49% | 7,41% |
| Datum van publicatie | 10/05/19 | 19/06/20 | 14/05/21 | 13/05/22 | 11/05/23 | 13/05/24 | - | - |
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
2
Laatste slotkoers
1.230
JPY
Gemiddelde koersdoel
1.550
JPY
Spread / Gemiddelde doel
+26,02%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +0,24% | 180 mln. | |
| +40,68% | 83,76 mld. | |
| +12,20% | 39,3 mld. | |
| +10,51% | 37,65 mld. | |
| -0,92% | 15,22 mld. | |
| +30,38% | 11,72 mld. | |
| +7,92% | 11,55 mld. | |
| -3,33% | 11,01 mld. | |
| +133,03% | 11,24 mld. | |
| +68,69% | 11,2 mld. |
- Beurs
- Aandelen
- Koers 6779
- Financiën Nihon Dempa Kogyo Co., Ltd.
