NISSUI CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 950,1 JPY | +0,36% |
|
+1,00% | +25,16% |
| 20/03 | Nissui gaat voedseldochtermaatschappijen samenvoegen | MT |
| 08/02 | Winst toerekenbaar aan Nissui Corp. stijgt met 9,2% in fiscale negen maanden | MT |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 262.921 | 148.726 | 165.526 | 170.558 | 169.000 | 295.320 | - | - |
| Bedrijfswaarde 1 | 447.209 | 345.982 | 338.751 | 338.799 | 340.706 | 494.620 | 493.870 | 488.720 |
| K/w-verhouding | 17,1 x | 10,1 x | 11,5 x | 9,87 x | 7,96 x | 12,5 x | 12 x | 11 x |
| Dividendrendement | 0,95% | 1,78% | 1,79% | 2,55% | 3,31% | 2,53% | 2,67% | 2,86% |
| Marktkapitalisatie/omzet | 0,37 x | 0,22 x | 0,25 x | 0,25 x | 0,22 x | 0,36 x | 0,35 x | 0,34 x |
| Bedrijfswaarde/omzet | 0,63 x | 0,5 x | 0,52 x | 0,49 x | 0,44 x | 0,6 x | 0,58 x | 0,56 x |
| Bedrijfswaarde/EBITDA | 11,1 x | 8,13 x | 8,93 x | 7,2 x | 7,55 x | 9,65 x | 8,69 x | 8,12 x |
| Bedrijfswaarde/FCF | 56,7 x | -40,4 x | 12,1 x | 28,6 x | -17,8 x | 155 x | 47,6 x | 37 x |
| FCF Yield | 1,76% | -2,48% | 8,23% | 3,5% | -5,63% | 0,65% | 2,1% | 2,7% |
| Price to Book | 1,8 x | 0,97 x | 0,98 x | 0,9 x | 0,78 x | 1,22 x | 1,14 x | 1,06 x |
| Aantal aandelen (in duizenden) | 311.149 | 311.143 | 311.139 | 311.238 | 311.235 | 310.831 | - | - |
| Referentieprijs 2 | 845,0 | 478,0 | 532,0 | 548,0 | 543,0 | 950,1 | 950,1 | 950,1 |
| Datum van publicatie | 14/05/19 | 20/05/20 | 13/05/21 | 12/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 712.111 | 690.016 | 656.491 | 693.682 | 768.181 | 829.533 | 852.800 | 876.167 |
| EBITDA 1 | 40.216 | 42.547 | 37.950 | 47.042 | 45.100 | 51.231 | 56.816 | 60.151 |
| Bedrijfsresultaat (EBIT) 1 | 21.685 | 22.834 | 18.079 | 27.076 | 24.488 | 29.300 | 33.233 | 36.000 |
| Operationele Marge | 3,05% | 3,31% | 2,75% | 3,9% | 3,19% | 3,53% | 3,9% | 4,11% |
| Resultaat voor belastingen (EBT) 1 | 24.605 | 22.662 | 22.561 | 27.154 | 29.293 | 33.550 | 35.750 | 38.600 |
| Nettowinst (verlies) 1 | 15.379 | 14.768 | 14.452 | 17.275 | 21.233 | 23.633 | 24.733 | 26.800 |
| Nettomarge | 2,16% | 2,14% | 2,2% | 2,49% | 2,76% | 2,85% | 2,9% | 3,06% |
| WPA 2 | 49,41 | 47,47 | 46,45 | 55,51 | 68,22 | 75,93 | 79,50 | 86,13 |
| Free Cash Flow 1 | 7.890 | -8.566 | 27.887 | 11.858 | -19.175 | 3.200 | 10.383 | 13.216 |
| FCF-marge | 1,11% | -1,24% | 4,25% | 1,71% | -2,5% | 0,39% | 1,22% | 1,51% |
| Kasstroomconversie (ebitda) | 19,62% | - | 73,48% | 25,21% | - | 6,25% | 18,27% | 21,97% |
| Kasstroomconversie (nettowinst) | 51,3% | - | 192,96% | 68,64% | - | 13,54% | 41,98% | 49,31% |
| Dividend per aandeel 2 | 8,000 | 8,500 | 9,500 | 14,00 | 18,00 | 24,00 | 25,33 | 27,17 |
| Datum van publicatie | 14/05/19 | 20/05/20 | 13/05/21 | 12/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: März | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 345.402 | 344.614 | 320.819 | 335.672 | 174.204 | 339.611 | 185.668 | 168.403 | 184.255 | 192.952 | 377.207 | 201.130 | 189.844 | - | 199.800 | 207.290 | 407.134 | 218.347 | 205.310 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 11.077 | - | 6.968 | 11.111 | 6.817 | 13.866 | 10.786 | 2.424 | 6.676 | 6.656 | 13.332 | 10.033 | 1.123 | 11.156 | 9.700 | 6.555 | 16.275 | 10.080 | 3.072 |
| Operationele Marge | 3,21% | - | 2,17% | 3,31% | 3,91% | 4,08% | 5,81% | 1,44% | 3,62% | 3,45% | 3,53% | 4,99% | 0,59% | - | 4,85% | 3,16% | 4% | 4,62% | 1,5% |
| Resultaat voor belastingen (EBT) | 11.900 | - | 8.023 | - | - | 16.407 | 8.308 | - | 7.595 | - | 17.002 | 9.161 | - | - | 8.941 | - | 17.454 | 11.792 | - |
| Nettowinst (verlies) 1 | 7.829 | - | 5.034 | 9.418 | 6.221 | 11.407 | 5.194 | 674 | 4.233 | 7.514 | 11.747 | 6.842 | 2.644 | - | 5.981 | - | 11.685 | 8.608 | 3.507 |
| Nettomarge | 2,27% | - | 1,57% | 2,81% | 3,57% | 3,36% | 2,8% | 0,4% | 2,3% | 3,89% | 3,11% | 3,4% | 1,39% | - | 2,99% | - | 2,87% | 3,94% | 1,71% |
| WPA 2 | 25,16 | - | 16,18 | - | 19,99 | 36,66 | 16,69 | - | 13,60 | 24,15 | 37,75 | 21,98 | 8,490 | - | 19,22 | - | 37,55 | 27,67 | 11,28 |
| Dividend per aandeel | 4,000 | 4,500 | 4,000 | 5,500 | - | 6,000 | - | - | - | - | 8,000 | - | - | - | - | - | 10,00 | - | - |
| Datum van publicatie | 5/11/19 | 20/05/20 | 5/11/20 | 13/05/21 | 5/11/21 | 5/11/21 | 4/02/22 | 12/05/22 | 4/08/22 | 2/11/22 | 2/11/22 | 3/02/23 | 12/05/23 | 12/05/23 | 4/08/23 | 6/11/23 | 6/11/23 | 6/02/24 | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 184.288 | 197.256 | 173.225 | 168.241 | 171.706 | 199.300 | 198.550 | 193.400 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 4,582 x | 4,636 x | 4,565 x | 3,576 x | 3,807 x | 3,89 x | 3,495 x | 3,215 x |
| Free Cash Flow 1 | 7.890 | -8.566 | 27.887 | 11.858 | -19.175 | 3.200 | 10.383 | 13.216 |
| ROE (netto-inkomsten/eigen vermogen) | 10,8% | 9,9% | 9% | 9,6% | 10,4% | 10,5% | 10,1% | 10,2% |
| ROA (netto-inkomsten/totale activa) | 5,27% | 5,32% | 4,71% | 6,6% | 5,27% | 5,4% | 6,1% | 6,4% |
| Totale activa 1 | 291.877 | 277.382 | 307.128 | 261.790 | 403.143 | 437.654 | 405.464 | 418.750 |
| Nettoactief per aandeel 2 | 470,0 | 492,0 | 545,0 | 610,0 | 697,0 | 778,0 | 835,0 | 896,0 |
| Cashflow per aandeel | 108,0 | 110,0 | 110,0 | 119,0 | 134,0 | - | - | - |
| Capex 1 | 26.530 | 27.352 | 22.613 | 19.352 | 24.585 | 29.000 | 34.000 | 32.500 |
| Capex/omzet | 3,73% | 3,96% | 3,44% | 2,79% | 3,2% | 3,5% | 3,99% | 3,71% |
| Datum van publicatie | 14/05/19 | 20/05/20 | 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
C+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
3
Laatste slotkoers
950,1
JPY
Gemiddelde koersdoel
1.080
JPY
Spread / Gemiddelde doel
+13,67%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +25,16% | 1,88 mld. | |
| +6,15% | 9,05 mld. | |
| +21,22% | 7,39 mld. | |
| -2,67% | 1,73 mld. | |
| +16,25% | 1,58 mld. | |
| +9,76% | 957 mln. | |
| -3,38% | 905 mln. | |
| +19,35% | 656 mln. | |
| -34,47% | 480 mln. | |
| -5,48% | 351 mln. |
- Beurs
- Aandelen
- Koers 1332
- Financiën Nissui Corporation
