Toevoegen aan een lijst
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.766,00 JPY | -1,14% |
|
-3,10% | -13,07% |
| 17/07 | Couche-Tard trekt bod van $46 miljard op Japanse Seven & i in | RE |
| 17/07 | S&P verlaagt kredietrating Nippon Steel naar BBB vanwege overname US Steel | MT |
Voorlopige winst- en verliesrekening: Nippon Steel Corporation
| Fiscaal tijdperk: Maart | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 4.829.272 | 6.808.890 | 7.975.586 | 8.868.097 | 8.695.526 | 9.510.699 | 10.187.726 | 11.102.459 |
| Variatie | - | 40,99% | 17,13% | 11,19% | -1,95% | 9,37% | 7,12% | 8,98% |
| EBITDA 1 | 400.900 | 1.290.200 | 1.223.817 | 1.141.664 | 1.068.400 | 1.022.788 | 1.268.984 | 1.376.812 |
| Variatie | - | 221,83% | -5,15% | -6,71% | -6,42% | -4,27% | 24,07% | 8,5% |
| Bedrijfsresultaat (EBIT) 1 | 11.381 | 840.901 | 883.646 | 778.662 | 547.960 | 702.400 | 805.286 | 847.280 |
| Variatie | - | 7.288,64% | 5,08% | -11,88% | -29,63% | 28,18% | 14,65% | 5,21% |
| Betaalde rente 1 | -25.404 | -26.245 | -24.888 | -36.230 | -44.423 | -145.267 | -144.200 | -152.950 |
| Resultaat voor belastingen (EBT) 1 | -8.656 | 816.583 | 866.849 | 763.972 | 524.377 | 331.266 | 678.272 | 698.944 |
| Variatie | - | 9.533,72% | 6,16% | -11,87% | -31,36% | -36,83% | 104,75% | 3,05% |
| Nettowinst (verlies) 1 | -32.432 | 637.321 | 694.016 | 549.372 | 350.227 | 201.042 | 451.264 | 458.039 |
| Variatie | - | 2.065,1% | 8,9% | -20,84% | -36,25% | -42,6% | 124,46% | 1,5% |
| Datum van publicatie | 7/05/21 | 10/05/22 | 10/05/23 | 9/05/24 | 9/05/25 | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balansprognose: Nippon Steel Corporation
| Fiscaal tijdperk: Maart | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 2.199.766 | 2.102.300 | 2.028.940 | 2.262.751 | 1.834.966 | 3.333.296 | 3.274.748 | 3.775.372 |
| Variatie | - | -4,43% | -3,49% | 11,52% | -18,91% | 81,65% | -1,76% | 15,29% |
| Datum van publicatie | 7/05/21 | 10/05/22 | 10/05/23 | 9/05/24 | 9/05/25 | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Verwachte kasstroom: Nippon Steel Corporation
| Fiscaal tijdperk: Maart | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 459.811 | 466.902 | 470.018 | 466.345 | 597.938 | 545.333 | 614.040 | 764.667 |
| Variatie | - | 1,54% | 0,67% | -0,78% | 28,22% | -8,8% | 12,6% | 24,53% |
| Vrije kasstroom (FCF) 1 | 14.150 | 236.700 | 191.256 | 299.505 | 516.165 | -221.000 | 24.400 | 98.500 |
| Variatie | - | 1.572,79% | -19,2% | 56,6% | 72,34% | -142,82% | 111,04% | 303,69% |
| Datum van publicatie | 7/05/21 | 10/05/22 | 10/05/23 | 9/05/24 | 9/05/25 | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Nippon Steel Corporation
| Fiscaal tijdperk: Maart | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 8,3% | 18,95% | 15,34% | 12,87% | 12,29% | 10,75% | 12,46% | 12,4% |
| EBIT-marge (%) | 0,24% | 12,35% | 11,08% | 8,78% | 6,3% | 7,39% | 7,9% | 7,63% |
| EBT-marge (%) | -0,18% | 11,99% | 10,87% | 8,61% | 6,03% | 3,48% | 6,66% | 6,3% |
| Nettomarge (%) | -0,67% | 9,36% | 8,7% | 6,19% | 4,03% | 2,11% | 4,43% | 4,13% |
| FCF-marge (%) | 0,29% | 3,48% | 2,4% | 3,38% | 5,94% | -2,32% | 0,24% | 0,89% |
| Vrije kasstroom/nettoresultaat (%) | -43,63% | 37,14% | 27,56% | 54,52% | 147,38% | -109,93% | 5,41% | 21,5% |
Winstgevendheid | ||||||||
| ROA | -0,12% | 10% | 9,46% | 7,53% | 4,84% | 2,48% | 3,55% | 3,71% |
| ROE | -1,2% | 20,5% | 18,1% | 12,3% | 6,9% | 4,54% | 8,23% | 8,13% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 5,49x | 1,63x | 1,66x | 1,98x | 1,72x | 3,26x | 2,58x | 2,74x |
| Schuld/vrije kasstroom | 155,46x | 8,88x | 10,61x | 7,55x | 3,55x | -15,08x | 134,21x | 38,33x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 9,52% | 6,86% | 5,89% | 5,26% | 6,88% | 5,73% | 6,03% | 6,89% |
| CAPEX / EBITDA (%) | 114,69% | 36,19% | 38,41% | 40,85% | 55,97% | 53,32% | 48,39% | 55,54% |
| CAPEX / FCF (%) | 3.249,55% | 197,25% | 245,75% | 155,71% | 115,84% | -246,76% | 2.516,56% | 776,31% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 280,7 | 1.051 | 1.123 | 990,8 | 736,9 | 383,5 | 915,5 | 1.110 |
| Variatie | - | 274,53% | 6,83% | -11,78% | -25,62% | -47,96% | 138,72% | 21,24% |
| Dividend per aandeel 1 | 10 | 160 | 180 | 160 | 160 | 120 | 139 | 138,6 |
| Variatie | - | 1.500% | 12,5% | -11,11% | 0% | -25% | 15,83% | -0,31% |
| Nettoactief per aandeel 1 | 2.998 | 3.765 | 4.541 | 5.187 | 5.151 | 5.233 | 5.449 | 5.758 |
| Variatie | - | 25,59% | 20,61% | 14,24% | -0,71% | 1,61% | 4,13% | 5,66% |
| WPA 1 | -35,22 | 692,2 | 753,7 | 596,6 | 350,9 | 190,5 | 420,5 | 429,6 |
| Variatie | - | 2.065,25% | 8,89% | -20,84% | -41,18% | -45,72% | 120,73% | 2,18% |
| Aantal aandelen (in duizend) | 920.767 | 920.749 | 920.851 | 920.817 | 1.045.200 | 1.045.189 | 1.045.189 | 1.045.189 |
| Datum van publicatie | 7/05/21 | 10/05/22 | 10/05/23 | 9/05/24 | 9/05/25 | - | - | - |
1JPY
Geschatte gegevens
| 2026 * | 2027 * | |
|---|---|---|
| k/w-verhouding | 14,7x | 6,65x |
| PBR-ratio | 0,53x | 0,51x |
| EV/omzet | 0,66x | 0,61x |
| Dividendrendement | 4,29% | 4,97% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
10
Laatste slotkoers
2.798,00JPY
Gemiddelde koersdoel
3.394,00JPY
Spread / Gemiddelde doel
+21,30%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers 5401
- Financiën Nippon Steel Corporation
Kies jouw editie
Alle financiële informatie op nationaal niveau
