NORITAKE CO., LIMITED Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.900 JPY | -0,64% |
|
+0,52% | +13,87% |
| 09/05 | Noritake Co., Limited besluit tot dividend, ingangsdatum is 3 juni 2024 | CI |
| 2023 | Noritake Co., Limited rapporteert resultaten voor het gehele jaar eindigend op 31 maart 2023 | CI |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 76.161 | 49.569 | 51.244 | 64.375 | 66.248 | 113.058 | - | - |
| Bedrijfswaarde 1 | 68.010 | 44.782 | 47.357 | 57.377 | 65.209 | 124.364 | 113.058 | 113.058 |
| K/w-verhouding | 7,84 x | 14,5 x | 18,2 x | 7,1 x | 6,61 x | 10,8 x | 8,64 x | 7,71 x |
| Dividendrendement | 1,7% | 2,91% | 1,69% | 3,36% | 4,47% | 2,91% | 3,59% | 4,1% |
| Marktkapitalisatie/omzet | 0,61 x | 0,41 x | 0,48 x | 0,5 x | 0,47 x | 0,9 x | 0,79 x | 0,76 x |
| Bedrijfswaarde/omzet | 0,61 x | 0,41 x | 0,48 x | 0,5 x | 0,47 x | 0,9 x | 0,79 x | 0,76 x |
| Bedrijfswaarde/EBITDA | 6,6 x | 5,73 x | 6,98 x | 4,58 x | 4,82 x | 8,01 x | 6,69 x | 5,77 x |
| Bedrijfswaarde/FCF | 25,9 x | 65,3 x | 38 x | 9,18 x | -17,7 x | 7,48 x | 36,5 x | 16,2 x |
| FCF Yield | 3,86% | 1,53% | 2,63% | 10,9% | -5,64% | 13,4% | 2,74% | 6,18% |
| Price to Book | 0,73 x | 0,49 x | 0,46 x | 0,54 x | 0,52 x | 0,85 x | 0,72 x | 0,68 x |
| Aantal aandelen (in duizenden) | 28.740 | 28.819 | 28.870 | 28.868 | 28.866 | 28.989 | - | - |
| Referentieprijs 2 | 2.650 | 1.720 | 1.775 | 2.230 | 2.295 | 3.900 | 3.900 | 3.900 |
| Datum van publicatie | 9/05/19 | 12/05/20 | 11/05/21 | 10/05/22 | 11/05/23 | 9/05/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 125.802 | 120.611 | 107.000 | 127.641 | 139.494 | 137.912 | 143.300 | 148.100 |
| EBITDA 1 | 11.541 | 8.649 | 7.341 | 14.057 | 13.742 | 15.518 | 16.900 | 19.600 |
| Bedrijfsresultaat (EBIT) 1 | 7.484 | 4.207 | 2.557 | 9.353 | 8.969 | 10.709 | 11.900 | 13.600 |
| Operationele Marge | 5,95% | 3,49% | 2,39% | 7,33% | 6,43% | 7,77% | 8,3% | 9,18% |
| Resultaat voor belastingen (EBT) 1 | 12.326 | 4.973 | 4.096 | 11.485 | 12.583 | 15.387 | 15.810 | 17.710 |
| Nettowinst (verlies) 1 | 9.707 | 3.415 | 2.806 | 9.068 | 10.024 | 11.480 | 13.080 | 14.660 |
| Nettomarge | 7,72% | 2,83% | 2,62% | 7,1% | 7,19% | 8,32% | 9,13% | 9,9% |
| WPA 2 | 337,9 | 118,6 | 97,27 | 314,1 | 347,3 | 396,5 | 451,2 | 505,7 |
| Free Cash Flow 1 | 2.938 | 759 | 1.350 | 7.012 | -3.737 | 16.632 | 3.095 | 6.991 |
| FCF-marge | 2,34% | 0,63% | 1,26% | 5,49% | -2,68% | 12,06% | 2,16% | 4,72% |
| Kasstroomconversie (ebitda) | 25,46% | 8,78% | 18,39% | 49,88% | - | 107,18% | 18,31% | 35,67% |
| Kasstroomconversie (nettowinst) | 30,27% | 22,23% | 48,11% | 77,33% | - | 144,88% | 23,66% | 47,69% |
| Dividend per aandeel 2 | 45,00 | 50,00 | 30,00 | 75,00 | 102,5 | 125,0 | 140,0 | 160,0 |
| Datum van publicatie | 9/05/19 | 12/05/20 | 11/05/21 | 10/05/22 | 11/05/23 | 9/05/24 | - | - |
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 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 61.915 | 50.189 | 31.953 | 61.459 | 32.428 | 33.754 | 32.217 | 35.584 | 67.801 | 36.134 | 35.559 | 33.463 | 34.096 | 67.559 | 36.336 | 34.017 | 33.300 | 34.550 | 38.100 | 37.350 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 2.690 | -260 | 2.425 | 4.194 | 2.504 | 2.655 | 2.209 | 2.324 | 4.533 | 2.423 | 2.013 | 2.347 | 2.542 | 4.889 | 3.163 | 2.657 | 2.390 | 2.850 | 3.360 | 3.300 |
| Operationele Marge | 4,34% | -0,52% | 7,59% | 6,82% | 7,72% | 7,87% | 6,86% | 6,53% | 6,69% | 6,71% | 5,66% | 7,01% | 7,46% | 7,24% | 8,7% | 7,81% | 7,18% | 8,25% | 8,82% | 8,84% |
| Resultaat voor belastingen (EBT) | 3.739 | 581 | - | 5.177 | 3.448 | - | 3.333 | - | 6.429 | 3.944 | - | 3.543 | - | 7.546 | 4.185 | - | - | - | - | - |
| Nettowinst (verlies) | 2.814 | -20 | - | 4.206 | 2.839 | - | 2.695 | - | 5.175 | 3.410 | - | 3.040 | - | 5.793 | 3.284 | - | - | - | - | - |
| Nettomarge | 4,54% | -0,04% | - | 6,84% | 8,75% | - | 8,37% | - | 7,63% | 9,44% | - | 9,08% | - | 8,57% | 9,04% | - | - | - | - | - |
| WPA | 97,78 | -0,7200 | - | 145,7 | 98,36 | - | 93,36 | - | 179,3 | 118,1 | - | 105,3 | - | 200,3 | 113,3 | - | - | - | - | - |
| Dividend per aandeel | 25,00 | 15,00 | - | 35,00 | - | - | - | - | 45,00 | - | - | - | - | 60,00 | - | - | - | - | - | - |
| Datum van publicatie | 7/11/19 | 6/11/20 | 8/11/21 | 8/11/21 | 2/02/22 | 10/05/22 | 5/08/22 | 8/11/22 | 8/11/22 | 2/02/23 | 11/05/23 | 4/08/23 | 7/11/23 | 7/11/23 | 7/02/24 | 9/05/24 | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie | - | - | - | - | - | - | - | - |
| Nettokaspositie | 8.151 | 4.787 | 3.887 | 6.998 | 1.039 | - | - | - |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 2.938 | 759 | 1.350 | 7.012 | -3.737 | 16.632 | 3.095 | 6.991 |
| ROE (netto-inkomsten/eigen vermogen) | 9,5% | 3,3% | 2,7% | 7,9% | 8,1% | 8,3% | 8,6% | 9,1% |
| ROA (netto-inkomsten/totale activa) | 6,34% | 4,24% | 2,98% | 7,86% | 7,21% | 7,65% | - | - |
| Totale activa 1 | 153.216 | 80.532 | 94.210 | 115.431 | 139.046 | 149.999 | - | - |
| Nettoactief per aandeel 2 | 3.610 | 3.493 | 3.842 | 4.092 | 4.441 | 5.074 | 5.396 | 5.756 |
| Cashflow per aandeel | 479,0 | 273,0 | 263,0 | 477,0 | 513,0 | 563,0 | - | - |
| Capex 1 | 5.299 | 8.965 | 4.553 | 4.899 | 6.110 | 5.404 | 12.000 | 12.000 |
| Capex/omzet | 4,21% | 7,43% | 4,26% | 3,84% | 4,38% | 3,92% | 8,37% | 8,1% |
| Datum van publicatie | 9/05/19 | 12/05/20 | 11/05/21 | 10/05/22 | 11/05/23 | 9/05/24 | - | - |
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
Kopen
Aantal analisten
1
Laatste slotkoers
3.900
JPY
Gemiddelde koersdoel
4.960
JPY
Spread / Gemiddelde doel
+27,18%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +13,87% | 717 mln. | |
| -12,55% | 13,27 mld. | |
| +3,22% | 5,32 mld. | |
| +2,25% | 5,13 mld. | |
| +19,05% | 4,87 mld. | |
| +6,26% | 4,05 mld. | |
| -28,28% | 3,99 mld. | |
| +11,30% | 3,88 mld. | |
| +45,60% | 3,59 mld. | |
| +1,41% | 3,31 mld. |
- Beurs
- Aandelen
- Koers 5331
- Financiën Noritake Co., Limited
