NSK LTD Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 845,6 JPY | -1,80% |
|
-2,24% | +10,83% |
| 31/01 | Schikkingen tussen verhuurder en Rusland over vastzittende vliegtuigen | RE |
| 2023 | Transcript : NSK Ltd., Q2 2024 Earnings Call, Nov 02, 2023 |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 530.953 | 355.438 | 581.743 | 377.459 | 387.907 | 413.226 | - | - |
| Bedrijfswaarde 1 | 677.600 | 518.653 | 756.952 | 568.521 | 588.908 | 608.741 | 610.393 | 609.459 |
| K/w-verhouding | 9,65 x | 20,4 x | 1.645 x | 22,8 x | 21,1 x | 30,1 x | 17 x | 13,7 x |
| Dividendrendement | 3,86% | 4,32% | 1,76% | 3,4% | 3,97% | 3,55% | 3,59% | 4,02% |
| Marktkapitalisatie/omzet | 0,54 x | 0,43 x | 0,78 x | 0,44 x | 0,41 x | 0,52 x | 0,5 x | 0,48 x |
| Bedrijfswaarde/omzet | 0,68 x | 0,62 x | 1,01 x | 0,66 x | 0,63 x | 0,77 x | 0,74 x | 0,7 x |
| Bedrijfswaarde/EBITDA | 5,29 x | 6,69 x | 12,4 x | 6,61 x | 6,45 x | 7,45 x | 6,47 x | 5,8 x |
| Bedrijfswaarde/FCF | 58,8 x | 29,7 x | 45,8 x | 206 x | 38,3 x | 12,8 x | 23,5 x | 49,1 x |
| FCF Yield | 1,7% | 3,37% | 2,18% | 0,49% | 2,61% | 7,79% | 4,26% | 2,04% |
| Price to Book | 0,99 x | 0,7 x | 1,05 x | 0,61 x | 0,63 x | 0,67 x | 0,66 x | 0,64 x |
| Aantal aandelen (in duizenden) | 512.009 | 512.159 | 512.549 | 512.852 | 513.104 | 488.678 | - | - |
| Referentieprijs 2 | 1.037 | 694,0 | 1.135 | 736,0 | 756,0 | 845,6 | 845,6 | 845,6 |
| Datum van publicatie | 9/05/19 | 2/06/20 | 11/05/21 | 10/05/22 | 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 | 991.365 | 831.034 | 747.559 | 865.166 | 938.098 | 788.962 | 823.312 | 868.288 |
| EBITDA 1 | 128.080 | 77.530 | 60.891 | 85.988 | 91.312 | 81.657 | 94.314 | 105.129 |
| Bedrijfsresultaat (EBIT) 1 | 79.279 | 23.604 | 6.364 | 29.430 | 32.936 | 28.450 | 39.988 | 49.725 |
| Operationele Marge | 8% | 2,84% | 0,85% | 3,4% | 3,51% | 3,61% | 4,86% | 5,73% |
| Resultaat voor belastingen (EBT) 1 | 79.229 | 24.065 | 5.889 | 29.516 | 31.926 | 26.862 | 39.125 | 49.225 |
| Nettowinst (verlies) 1 | 55.809 | 17.412 | 355 | 16.587 | 18.412 | 13.869 | 24.318 | 30.345 |
| Nettomarge | 5,63% | 2,1% | 0,05% | 1,92% | 1,96% | 1,76% | 2,95% | 3,49% |
| WPA 2 | 107,5 | 34,00 | 0,6900 | 32,35 | 35,89 | 28,06 | 49,63 | 61,92 |
| Free Cash Flow 1 | 11.515 | 17.460 | 16.539 | 2.760 | 15.385 | 47.402 | 26.002 | 12.422 |
| FCF-marge | 1,16% | 2,1% | 2,21% | 0,32% | 1,64% | 6,01% | 3,16% | 1,43% |
| Kasstroomconversie (ebitda) | 8,99% | 22,52% | 27,16% | 3,21% | 16,85% | 58,05% | 27,57% | 11,82% |
| Kasstroomconversie (nettowinst) | 20,63% | 100,28% | 4.658,87% | 16,64% | 83,56% | 341,79% | 106,93% | 40,94% |
| Dividend per aandeel 2 | 40,00 | 30,00 | 20,00 | 25,00 | 30,00 | 30,00 | 30,33 | 34,00 |
| Datum van publicatie | 9/05/19 | 2/06/20 | 11/05/21 | 10/05/22 | 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 | 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 | 434.820 | 396.214 | 315.892 | 431.667 | 204.306 | 417.764 | 215.016 | 232.386 | 219.387 | 244.437 | 463.824 | 236.356 | 237.918 | 188.247 | 198.444 | 386.691 | 201.368 | 201.163 | 200.250 | 205.150 | 215.300 | 201.465 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 15.765 | 7.839 | -10.636 | 17.000 | 6.812 | 15.989 | 4.801 | 8.640 | 4.538 | 8.985 | 13.523 | 8.459 | 10.954 | 4.128 | 6.995 | 11.123 | 8.180 | 9.268 | 5.600 | 8.850 | 12.550 | 13.850 |
| Operationele Marge | 3,63% | 1,98% | -3,37% | 3,94% | 3,33% | 3,83% | 2,23% | 3,72% | 2,07% | 3,68% | 2,92% | 3,58% | 4,6% | 2,19% | 3,52% | 2,88% | 4,06% | 4,61% | 2,8% | 4,31% | 5,83% | 6,87% |
| Resultaat voor belastingen (EBT) 1 | 15.552 | - | -10.671 | - | 6.446 | 15.924 | 5.008 | 8.584 | 4.521 | 8.298 | 12.819 | 8.692 | 10.415 | 4.277 | 6.251 | 10.528 | 8.108 | 8.464 | 5.000 | 8.600 | 12.400 | 11.300 |
| Nettowinst (verlies) 1 | 11.816 | - | -12.287 | - | 3.137 | 7.970 | 4.085 | 4.532 | 1.320 | 4.707 | 6.027 | 4.899 | 7.486 | -929 | 1.588 | 659 | 4.064 | 4.277 | - | 3.600 | 7.400 | 4.900 |
| Nettomarge | 2,72% | - | -3,89% | - | 1,54% | 1,91% | 1,9% | 1,95% | 0,6% | 1,93% | 1,3% | 2,07% | 3,15% | -0,49% | 0,8% | 0,17% | 2,02% | 2,13% | - | 1,75% | 3,44% | 2,43% |
| WPA | 23,07 | - | -23,98 | - | 6,120 | 15,55 | 7,960 | 8,840 | 2,570 | 9,180 | 11,75 | 9,550 | 14,59 | -1,850 | - | 1,330 | 8,240 | - | - | - | - | - |
| Dividend per aandeel | 20,00 | - | 10,00 | - | - | 10,00 | - | - | - | - | 15,00 | - | - | - | - | 15,00 | - | - | - | - | - | - |
| Datum van publicatie | 30/10/19 | 2/06/20 | 2/11/20 | 11/05/21 | 1/11/21 | 1/11/21 | 31/01/22 | 10/05/22 | 29/07/22 | 31/10/22 | 31/10/22 | 1/02/23 | 12/05/23 | 31/07/23 | 31/10/23 | 31/10/23 | 2/02/24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 146.647 | 163.215 | 175.209 | 191.062 | 201.001 | 195.515 | 197.167 | 196.233 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,145 x | 2,105 x | 2,877 x | 2,222 x | 2,201 x | 2,394 x | 2,091 x | 1,867 x |
| Free Cash Flow 1 | 11.515 | 17.460 | 16.539 | 2.760 | 15.385 | 47.403 | 26.003 | 12.422 |
| ROE (netto-inkomsten/eigen vermogen) | 10,4% | 3,3% | 0,1% | 2,8% | 3% | 2,23% | 3,9% | 4,77% |
| ROA (netto-inkomsten/totale activa) | 7,27% | 2,27% | 0,54% | 2,46% | 2,59% | 1,35% | 2,17% | 2,52% |
| Totale activa 1 | 767.363 | 765.629 | 66.231 | 674.935 | 711.602 | 1.027.011 | 1.120.312 | 1.202.354 |
| Nettoactief per aandeel 2 | 1.048 | 987,0 | 1.082 | 1.205 | 1.201 | 1.263 | 1.282 | 1.312 |
| Cashflow per aandeel 2 | 201,0 | 139,0 | 107,0 | 143,0 | 150,0 | 245,0 | 181,0 | 165,0 |
| Capex 1 | 81.102 | 54.927 | 37.303 | 52.311 | 62.085 | 60.000 | 62.600 | 64.800 |
| Capex/omzet | 8,18% | 6,61% | 4,99% | 6,05% | 6,62% | 7,6% | 7,6% | 7,46% |
| Datum van publicatie | 9/05/19 | 2/06/20 | 11/05/21 | 10/05/22 | 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
8
Laatste slotkoers
845,6
JPY
Gemiddelde koersdoel
830
JPY
Spread / Gemiddelde doel
-1,84%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +10,83% | 2,67 mld. | |
| +26,07% | 48,82 mld. | |
| +23,77% | 20,08 mld. | |
| -13,30% | 19,02 mld. | |
| +33,27% | 17,43 mld. | |
| -3,59% | 14,97 mld. | |
| -15,44% | 13,69 mld. | |
| -20,44% | 13 mld. | |
| +33,81% | 11,96 mld. | |
| +27,60% | 10,65 mld. |
- Beurs
- Aandelen
- Koers 6471
- Financiën NSK Ltd
