NIPPON PAINT HOLDINGS CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 982,3 JPY | +1,01% |
|
+3,54% | -13,83% |
| 04/04 | Transcript : Nippon Paint Holdings Co., Ltd. - Special Call | |
| 14/02 | Transcript : Nippon Paint Holdings Co., Ltd., Q4 2023 Earnings Call, Feb 14, 2024 |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.809.015 | 3.635.044 | 2.944.605 | 2.439.972 | 2.677.377 | 2.307.037 | - | - |
| Bedrijfswaarde 1 | 2.127.910 | 3.938.669 | 3.328.826 | 2.919.431 | 3.127.496 | 2.720.688 | 2.644.151 | 2.572.105 |
| K/w-verhouding | 49,3 x | 81,4 x | 42,6 x | 30,7 x | 22,6 x | 18,3 x | 16,8 x | 15,5 x |
| Dividendrendement | 0,8% | 0,4% | 0,8% | 1,06% | 1,23% | 1,58% | 1,74% | 1,93% |
| Marktkapitalisatie/omzet | 2,61 x | 4,65 x | 2,95 x | 1,86 x | 1,86 x | 1,46 x | 1,38 x | 1,33 x |
| Bedrijfswaarde/omzet | 3,07 x | 5,04 x | 3,33 x | 2,23 x | 2,17 x | 1,72 x | 1,58 x | 1,48 x |
| Bedrijfswaarde/EBITDA | 20,5 x | 33,8 x | 27,4 x | 18,4 x | 14,2 x | 11,5 x | 10,4 x | 9,52 x |
| Bedrijfswaarde/FCF | 37,5 x | 79,3 x | -95,3 x | -55,3 x | 22,4 x | 28,2 x | 19,5 x | 17,3 x |
| FCF Yield | 2,67% | 1,26% | -1,05% | -1,81% | 4,47% | 3,55% | 5,12% | 5,78% |
| Price to Book | 3,27 x | 6,4 x | 3,07 x | 2,12 x | 1,97 x | 1,68 x | 1,57 x | 1,46 x |
| Aantal aandelen (in duizenden) | 1.603.736 | 1.604.168 | 2.348.170 | 2.348.385 | 2.348.576 | 2.348.607 | - | - |
| Referentieprijs 2 | 1.128 | 2.266 | 1.254 | 1.039 | 1.140 | 982,3 | 982,3 | 982,3 |
| Datum van publicatie | 13/02/20 | 10/02/21 | 14/02/22 | 14/02/23 | 14/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 692.009 | 781.146 | 998.276 | 1.309.021 | 1.442.574 | 1.584.404 | 1.677.747 | 1.739.978 |
| EBITDA 1 | 103.829 | 116.454 | 121.504 | 158.998 | 221.020 | 237.225 | 253.572 | 270.113 |
| Bedrijfsresultaat (EBIT) 1 | 78.060 | 86.933 | 87.615 | 111.882 | 168.745 | 182.147 | 197.013 | 210.609 |
| Operationele Marge | 11,28% | 11,13% | 8,78% | 8,55% | 11,7% | 11,5% | 11,74% | 12,1% |
| Resultaat voor belastingen (EBT) 1 | 79.518 | 88.715 | 86.467 | 104.495 | 161.500 | 172.811 | 187.029 | 203.443 |
| Nettowinst (verlies) 1 | 36.717 | 44.648 | 67.569 | 79.418 | 118.476 | 126.189 | 137.492 | 148.343 |
| Nettomarge | 5,31% | 5,72% | 6,77% | 6,07% | 8,21% | 7,96% | 8,2% | 8,53% |
| WPA 2 | 22,90 | 27,83 | 29,41 | 33,82 | 50,45 | 53,73 | 58,55 | 63,17 |
| Free Cash Flow 1 | 56.813 | 49.657 | -34.927 | -52.756 | 139.891 | 96.624 | 135.262 | 148.611 |
| FCF-marge | 8,21% | 6,36% | -3,5% | -4,03% | 9,7% | 6,1% | 8,06% | 8,54% |
| Kasstroomconversie (ebitda) | 54,72% | 42,64% | - | - | 63,29% | 40,73% | 53,34% | 55,02% |
| Kasstroomconversie (nettowinst) | 154,73% | 111,22% | - | - | 118,08% | 76,57% | 98,38% | 100,18% |
| Dividend per aandeel 2 | 9,000 | 9,000 | 10,00 | 11,00 | 14,00 | 15,51 | 17,14 | 19,00 |
| Datum van publicatie | 13/02/20 | 10/02/21 | 14/02/22 | 14/02/23 | 14/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2020 S1 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 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 | 2024 S2 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 345.440 | 497.662 | 238.595 | 262.019 | 284.096 | 337.953 | 622.049 | 357.867 | 329.105 | 330.213 | 362.712 | 692.925 | 392.953 | 356.696 | 366.228 | 399.620 | 762.900 | 425.928 | 392.890 | 836.400 | 404.400 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 34.669 | 48.655 | 18.082 | 20.878 | 24.335 | 19.867 | 44.202 | 38.226 | 29.454 | 34.909 | 48.829 | 83.738 | 47.887 | 37.120 | 40.580 | 46.540 | 87.200 | 51.240 | 40.860 | 98.800 | 45.100 |
| Operationele Marge | 10,04% | 9,78% | 7,58% | 7,97% | 8,57% | 5,88% | 7,11% | 10,68% | 8,95% | 10,57% | 13,46% | 12,08% | 12,19% | 10,41% | 11,08% | 11,65% | 11,43% | 12,03% | 10,4% | 11,81% | 11,15% |
| Resultaat voor belastingen (EBT) 1 | 33.991 | 48.195 | 17.793 | 20.479 | 24.913 | 17.085 | 41.998 | 38.226 | 24.271 | 33.441 | 48.513 | 81.954 | 45.088 | 34.458 | 40.367 | 41.300 | 83.400 | 51.300 | 41.233 | - | 48.600 |
| Nettowinst (verlies) 1 | 16.890 | 33.731 | 16.577 | 17.261 | 18.072 | 10.485 | 28.557 | 26.628 | 24.233 | 25.340 | 35.558 | 60.898 | 32.546 | 25.032 | 28.400 | 29.367 | 57.500 | 37.433 | 29.267 | - | 34.800 |
| Nettomarge | 4,89% | 6,78% | 6,95% | 6,59% | 6,36% | 3,1% | 4,59% | 7,44% | 7,36% | 7,67% | 9,8% | 8,79% | 8,28% | 7,02% | 7,75% | 7,35% | 7,54% | 8,79% | 7,45% | - | 8,61% |
| WPA 2 | 10,53 | 15,02 | 7,040 | 7,350 | 7,700 | 4,460 | 12,16 | 11,34 | 10,32 | 10,79 | 15,14 | 25,93 | 13,86 | 10,66 | 12,70 | 12,96 | - | 14,85 | 11,44 | - | 14,82 |
| Dividend per aandeel 2 | 4,400 | 5,000 | - | - | - | - | 5,000 | - | - | - | - | 6,000 | - | 8,000 | - | 7,000 | - | - | 7,000 | - | - |
| Datum van publicatie | 14/08/20 | 10/08/21 | 12/11/21 | 14/02/22 | 13/05/22 | 10/08/22 | 10/08/22 | 14/11/22 | 14/02/23 | 15/05/23 | 10/08/23 | 10/08/23 | 14/11/23 | 14/02/24 | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 318.895 | 303.625 | 384.221 | 479.459 | 450.119 | 413.652 | 337.114 | 265.068 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 3,071 x | 2,607 x | 3,162 x | 3,016 x | 2,037 x | 1,744 x | 1,329 x | 0,9813 x |
| Free Cash Flow 1 | 56.813 | 49.657 | -34.927 | -52.756 | 139.891 | 96.624 | 135.262 | 148.611 |
| ROE (netto-inkomsten/eigen vermogen) | 6,8% | 8% | 8,8% | 7,5% | 9,5% | 9,3% | 9,68% | 9,82% |
| ROA (netto-inkomsten/totale activa) | 6,54% | 5,73% | 3,79% | 4,75% | 6,26% | 5,38% | 5,66% | 5,9% |
| Totale activa 1 | 561.628 | 778.572 | 1.784.848 | 1.671.057 | 1.891.099 | 2.345.525 | 2.429.187 | 2.514.282 |
| Nettoactief per aandeel 2 | 345,0 | 354,0 | 409,0 | 489,0 | 578,0 | 584,0 | 625,0 | 675,0 |
| Cashflow per aandeel 2 | 39,00 | 46,20 | 38,40 | 53,90 | 72,70 | 75,70 | 88,80 | 86,40 |
| Capex 1 | 35.263 | 38.904 | 34.928 | 49.820 | 49.864 | 46.860 | 48.520 | 49.750 |
| Capex/omzet | 5,1% | 4,98% | 3,5% | 3,81% | 3,46% | 2,96% | 2,89% | 2,86% |
| Datum van publicatie | 13/02/20 | 10/02/21 | 14/02/22 | 14/02/23 | 14/02/24 | - | - | - |
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
Accumuleren
Aantal analisten
8
Laatste slotkoers
982,3
JPY
Gemiddelde koersdoel
1.206
JPY
Spread / Gemiddelde doel
+22,73%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -13,83% | 14,66 mld. | |
| -1,75% | 77,87 mld. | |
| -16,41% | 32,71 mld. | |
| -12,97% | 30,63 mld. | |
| -3,81% | 13,83 mld. | |
| -16,71% | 7,04 mld. | |
| -8,10% | 6,89 mld. | |
| -14,49% | 2,75 mld. | |
| -15,90% | 2,71 mld. | |
| -30,96% | 2,39 mld. |
- Beurs
- Aandelen
- Koers 4612
- Financiën Nippon Paint Holdings Co., Ltd.
