NIPPON SHEET GLASS COMPANY, LIMITED Toevoegen aan een lijst
Financiën Nippon Sheet Glass Company, Limited
Aandelen
5202
JP3686800008
Bouwmaterialen & Inrichtingen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 519 JPY | +0,97% |
|
+4,22% | -9,58% |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 80.694 | 30.185 | 51.477 | 38.933 | 57.773 | 47.436 | - | - |
| Bedrijfswaarde 1 | 399.796 | 413.844 | 462.944 | 446.354 | 480.003 | 478.847 | 475.713 | 464.052 |
| K/w-verhouding | 7,74 x | -1,41 x | -2,72 x | 17,8 x | -1,61 x | 4,04 x | 4,32 x | 3,69 x |
| Dividendrendement | 3,37% | - | - | - | - | - | - | - |
| Marktkapitalisatie/omzet | 0,13 x | 0,05 x | 0,1 x | 0,06 x | 0,08 x | 0,06 x | 0,06 x | 0,05 x |
| Bedrijfswaarde/omzet | 0,65 x | 0,74 x | 0,93 x | 0,74 x | 0,63 x | 0,58 x | 0,56 x | 0,53 x |
| Bedrijfswaarde/EBITDA | 6,17 x | 7,39 x | 9,48 x | 7,88 x | 6,4 x | 5,63 x | 5,46 x | 4,88 x |
| Bedrijfswaarde/FCF | 451 x | -11,3 x | -20,8 x | 20 x | 34,6 x | -11.971 x | 40,9 x | 36,2 x |
| FCF Yield | 0,22% | -8,83% | -4,82% | 4,99% | 2,89% | -0,01% | 2,44% | 2,76% |
| Price to Book | 0,91 x | 0,71 x | 1,62 x | 0,34 x | 0,88 x | 0,55 x | 0,52 x | 0,46 x |
| Aantal aandelen (in duizenden) | 90.566 | 90.644 | 90.788 | 90.965 | 91.125 | 91.399 | - | - |
| Referentieprijs 2 | 891,0 | 333,0 | 567,0 | 428,0 | 634,0 | 519,0 | 519,0 | 519,0 |
| Datum van publicatie | 10/05/19 | 22/05/20 | 13/05/21 | 12/05/22 | 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 | 612.789 | 556.178 | 499.224 | 600.568 | 763.521 | 827.025 | 849.025 | 883.700 |
| EBITDA 1 | 64.765 | 56.019 | 48.835 | 56.655 | 75.024 | 85.033 | 87.067 | 95.100 |
| Bedrijfsresultaat (EBIT) 1 | 36.855 | 21.177 | 13.067 | 19.980 | 34.812 | 41.550 | 42.200 | 48.600 |
| Operationele Marge | 6,01% | 3,81% | 2,62% | 3,33% | 4,56% | 5,02% | 4,97% | 5,5% |
| Resultaat voor belastingen (EBT) 1 | 22.730 | -13.549 | -17.171 | 11.859 | -21.933 | 23.233 | 24.900 | 27.925 |
| Nettowinst (verlies) 1 | 13.287 | -18.925 | -16.930 | 4.134 | -33.761 | 13.667 | 12.900 | 16.600 |
| Nettomarge | 2,17% | -3,4% | -3,39% | 0,69% | -4,42% | 1,65% | 1,52% | 1,88% |
| WPA 2 | 115,2 | -236,0 | -208,3 | 24,07 | -393,1 | 128,6 | 120,1 | 140,5 |
| Free Cash Flow 1 | 887 | -36.527 | -22.294 | 22.274 | 13.857 | -40 | 11.624 | 12.830 |
| FCF-marge | 0,14% | -6,57% | -4,47% | 3,71% | 1,81% | -0% | 1,37% | 1,45% |
| Kasstroomconversie (ebitda) | 1,37% | - | - | 39,32% | 18,47% | - | 13,35% | 13,49% |
| Kasstroomconversie (nettowinst) | 6,68% | - | - | 538,8% | - | - | 90,11% | 77,29% |
| Dividend per aandeel 2 | 30,00 | - | - | - | - | - | - | - |
| Datum van publicatie | 10/05/19 | 22/05/20 | 13/05/21 | 12/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: March | 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 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 288.625 | 267.553 | 221.531 | 277.693 | 142.987 | 290.687 | 152.274 | 157.607 | 309.881 | 177.900 | 197.751 | 375.651 | 190.574 | 197.296 | 207.954 | 212.214 | 420.168 | 192.528 | 215.036 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 14.876 | 6.301 | 3.238 | 9.829 | 5.500 | 12.700 | 1.824 | 5.456 | 7.280 | 8.300 | 6.137 | 14.437 | 9.718 | 10.657 | 14.578 | 11.450 | 26.028 | 6.065 | 9.938 |
| Operationele Marge | 5,15% | 2,36% | 1,46% | 3,54% | 3,85% | 4,37% | 1,2% | 3,46% | 2,35% | 4,67% | 3,1% | 3,84% | 5,1% | 5,4% | 7,01% | 5,4% | 6,19% | 3,15% | 4,62% |
| Resultaat voor belastingen (EBT) 1 | 7.196 | -20.745 | -15.972 | -1.199 | 9.198 | 14.727 | 713 | -3.581 | -2.868 | 8.800 | - | -34.543 | 7.735 | - | 13.273 | - | 19.335 | 1.740 | 1.625 |
| Nettowinst (verlies) 1 | 1.908 | -20.833 | -17.315 | 385 | 6.057 | 8.598 | 35 | -4.499 | -4.464 | 2.400 | - | -38.816 | 1.656 | - | 7.027 | - | 9.771 | 3.732 | 497 |
| Nettomarge | 0,66% | -7,79% | -7,82% | 0,14% | 4,24% | 2,96% | 0,02% | -2,85% | -1,44% | 1,35% | - | -10,33% | 0,87% | - | 3,38% | - | 2,33% | 1,94% | 0,23% |
| WPA | 3,120 | -239,1 | -201,9 | -6,460 | 61,36 | 84,02 | -5,030 | -54,91 | -59,95 | 20,88 | - | -438,1 | 12,86 | - | 71,95 | - | 96,70 | 35,59 | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 31/10/19 | 22/05/20 | 5/11/20 | 13/05/21 | 11/11/21 | 11/11/21 | 3/02/22 | 12/05/22 | 12/05/22 | 5/08/22 | 10/11/22 | 10/11/22 | 9/02/23 | 12/05/23 | 9/08/23 | 9/11/23 | 9/11/23 | 9/02/24 | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 319.102 | 383.659 | 411.467 | 407.421 | 422.230 | 431.411 | 428.277 | 416.616 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 4,927 x | 6,849 x | 8,426 x | 7,191 x | 5,628 x | 5,073 x | 4,919 x | 4,381 x |
| Free Cash Flow 1 | 887 | -36.527 | -22.294 | 22.274 | 13.857 | -40 | 11.624 | 12.831 |
| ROE (netto-inkomsten/eigen vermogen) | 10,3% | -19,2% | -24,8% | 4% | -27,9% | 10,9% | 11,2% | 11,5% |
| ROA (netto-inkomsten/totale activa) | 2,93% | -1,77% | -2,16% | 1,34% | -2,32% | 1,73% | 1,45% | 1,49% |
| Totale activa 1 | 454.129 | 1.066.492 | 783.920 | 307.505 | 1.455.134 | 788.463 | 889.655 | 1.114.094 |
| Nettoactief per aandeel 2 | 979,0 | 471,0 | 350,0 | 1.256 | 724,0 | 936,0 | 1.006 | 1.117 |
| Cashflow per aandeel 2 | 455,0 | 176,0 | 208,0 | 450,0 | 71,00 | 615,0 | 572,0 | 588,0 |
| Capex 1 | 32.150 | 66.971 | 43.347 | 28.629 | 40.917 | 48.225 | 43.125 | 40.875 |
| Capex/omzet | 5,25% | 12,04% | 8,68% | 4,77% | 5,36% | 5,83% | 5,08% | 4,63% |
| Datum van publicatie | 10/05/19 | 22/05/20 | 13/05/21 | 12/05/22 | 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
B
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
4
Laatste slotkoers
519
JPY
Gemiddelde koersdoel
622,5
JPY
Spread / Gemiddelde doel
+19,94%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -9,58% | 301 mln. | |
| +12,87% | 40,33 mld. | |
| +3,17% | 30,34 mld. | |
| +12,41% | 22,89 mld. | |
| +28,21% | 19,09 mld. | |
| +4,28% | 15,38 mld. | |
| +9,35% | 9,84 mld. | |
| -2,57% | 9,32 mld. | |
| +10,03% | 7,75 mld. | |
| -12,31% | 7,37 mld. |
- Beurs
- Aandelen
- Koers 5202
- Financiën Nippon Sheet Glass Company, Limited
