OBAYASHI CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.720 JPY | +1,03% |
|
+1,71% | +40,98% |
| 05/03 | Japanse Nikkei eindigt vlak na dip-buying, index zakt weg van piek | RE |
| 05/03 | Japanse Nikkei zakt weg van recordhoogte door dip in chipgerelateerde aandelen | RE |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 799.751 | 664.540 | 728.436 | 645.286 | 726.269 | 1.233.241 | - | - |
| Bedrijfswaarde 1 | 896.591 | 598.064 | 735.839 | 655.128 | 643.941 | 1.231.663 | 1.192.699 | 1.178.083 |
| K/w-verhouding | 7,07 x | 5,88 x | 7,37 x | 16,5 x | 9,35 x | 20,3 x | 16,7 x | 13,7 x |
| Dividendrendement | 2,87% | 3,46% | 3,15% | 3,56% | 4,15% | 4,19% | 4,24% | 4,07% |
| Marktkapitalisatie/omzet | 0,39 x | 0,32 x | 0,41 x | 0,34 x | 0,37 x | 0,54 x | 0,54 x | 0,55 x |
| Bedrijfswaarde/omzet | 0,44 x | 0,29 x | 0,42 x | 0,34 x | 0,32 x | 0,54 x | 0,53 x | 0,52 x |
| Bedrijfswaarde/EBITDA | 5,18 x | 3,46 x | 5,14 x | 10,6 x | 5,47 x | 12,6 x | 10,7 x | 9,17 x |
| Bedrijfswaarde/FCF | -816 x | 3,14 x | -13,6 x | 33 x | 5,08 x | -11,9 x | 19 x | 21,5 x |
| FCF Yield | -0,12% | 31,8% | -7,38% | 3,03% | 19,7% | -8,39% | 5,26% | 4,65% |
| Price to Book | 1,04 x | 0,81 x | 0,78 x | 0,68 x | 0,73 x | 1,2 x | 1,18 x | 1,14 x |
| Aantal aandelen (in duizenden) | 717.910 | 717.646 | 717.671 | 716.985 | 716.948 | 717.000 | - | - |
| Referentieprijs 2 | 1.114 | 926,0 | 1.015 | 900,0 | 1.013 | 1.720 | 1.720 | 1.720 |
| Datum van publicatie | 13/05/19 | 15/05/20 | 12/05/21 | 12/05/22 | 11/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.039.685 | 2.073.043 | 1.766.893 | 1.922.884 | 1.983.888 | 2.290.912 | 2.270.986 | 2.257.271 |
| EBITDA 1 | 173.152 | 172.751 | 143.199 | 61.742 | 117.741 | 98.092 | 111.667 | 128.425 |
| Bedrijfsresultaat (EBIT) 1 | 155.480 | 152.871 | 123.161 | 41.051 | 93.800 | 74.035 | 89.803 | 110.171 |
| Operationele Marge | 7,62% | 7,37% | 6,97% | 2,13% | 4,73% | 3,23% | 3,95% | 4,88% |
| Resultaat voor belastingen (EBT) 1 | 164.635 | 162.503 | 134.573 | 56.281 | 113.706 | 87.750 | 105.467 | 127.167 |
| Nettowinst (verlies) 1 | 113.155 | 113.093 | 98.780 | 39.127 | 77.671 | 60.860 | 73.642 | 89.557 |
| Nettomarge | 5,55% | 5,46% | 5,59% | 2,03% | 3,92% | 2,66% | 3,24% | 3,97% |
| WPA 2 | 157,6 | 157,6 | 137,6 | 54,55 | 108,3 | 84,89 | 102,9 | 125,8 |
| Free Cash Flow 1 | -1.099 | 190.310 | -54.272 | 19.864 | 126.846 | -103.300 | 62.767 | 54.833 |
| FCF-marge | -0,05% | 9,18% | -3,07% | 1,03% | 6,39% | -4,51% | 2,76% | 2,43% |
| Kasstroomconversie (ebitda) | - | 110,16% | - | 32,17% | 107,73% | - | 56,21% | 42,7% |
| Kasstroomconversie (nettowinst) | - | 168,28% | - | 50,77% | 163,31% | - | 85,23% | 61,23% |
| Dividend per aandeel 2 | 32,00 | 32,00 | 32,00 | 32,00 | 42,00 | 72,00 | 73,00 | 70,00 |
| Datum van publicatie | 13/05/19 | 15/05/20 | 12/05/21 | 12/05/22 | 11/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 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 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 965.290 | 1.107.753 | 852.681 | 914.212 | 462.746 | 899.160 | 476.981 | 546.743 | 1.023.724 | - | 514.060 | 924.391 | 516.704 | 542.793 | 1.059.497 | 487.444 | 593.916 | 1.081.360 | 620.189 | 602.399 | - | 503.402 | 616.799 | - | 641.261 | 635.000 | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 72.764 | 80.107 | 54.871 | 68.290 | 4.820 | 19.298 | 26.807 | -5.054 | 21.753 | 8.434 | 33.351 | 41.785 | 23.928 | 28.087 | 52.015 | 4.167 | 26.676 | 30.843 | 20.365 | 23.012 | - | 12.022 | 25.210 | - | 27.049 | 33.000 | - | - | - |
| Operationele Marge | 7,54% | 7,23% | 6,44% | 7,47% | 1,04% | 2,15% | 5,62% | -0,92% | 2,12% | - | 6,49% | 4,52% | 4,63% | 5,17% | 4,91% | 0,85% | 4,49% | 2,85% | 3,28% | 3,82% | - | 2,39% | 4,09% | - | 4,22% | 5,2% | - | - | - |
| Resultaat voor belastingen (EBT) 1 | 79.536 | - | 60.300 | 74.273 | 9.501 | 26.760 | 28.831 | 690 | 29.521 | 15.873 | 38.386 | 54.259 | 26.758 | 32.689 | 59.447 | 9.071 | 32.598 | 41.669 | 27.425 | 12.700 | - | - | - | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 56.813 | 56.280 | 47.155 | 51.625 | 6.596 | 18.889 | 19.483 | 755 | 20.238 | 11.279 | 27.215 | 38.494 | 18.056 | 21.121 | 39.177 | 6.591 | 23.150 | 29.741 | 17.751 | 15.699 | - | 11.765 | 19.744 | - | 20.623 | 25.000 | - | - | - |
| Nettomarge | 5,89% | 5,08% | 5,53% | 5,65% | 1,43% | 2,1% | 4,08% | 0,14% | 1,98% | - | 5,29% | 4,16% | 3,49% | 3,89% | 3,7% | 1,35% | 3,9% | 2,75% | 2,86% | 2,61% | - | 2,34% | 3,2% | - | 3,22% | 3,94% | - | - | - |
| WPA 2 | 79,17 | - | 65,71 | - | - | 26,32 | 27,17 | - | - | 15,73 | 37,96 | 53,69 | 25,19 | 29,46 | - | 9,190 | 32,29 | 41,48 | 24,76 | 16,60 | - | 16,78 | 22,30 | - | 28,24 | - | - | - | - |
| Dividend per aandeel | 16,00 | 16,00 | 16,00 | 16,00 | - | 16,00 | - | - | 16,00 | - | - | 21,00 | - | - | 21,00 | - | - | 21,00 | - | - | 51,00 | - | - | 22,00 | - | - | 53,00 | 23,00 | 55,00 |
| Datum van publicatie | 11/11/19 | 15/05/20 | 9/11/20 | 12/05/21 | 8/11/21 | 8/11/21 | 10/02/22 | 12/05/22 | 12/05/22 | 10/08/22 | 7/11/22 | 7/11/22 | 6/02/23 | 11/05/23 | 11/05/23 | 7/08/23 | 6/11/23 | 6/11/23 | 5/02/24 | - | - | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 96.840 | - | 7.403 | 9.842 | - | - | - | - |
| Nettokaspositie 1 | - | 66.476 | - | - | 82.328 | 1.578 | 40.542 | 55.157 |
| Hefboom (schuld/ebitda) | 0,5593 x | - | 0,0517 x | 0,1594 x | - | - | - | - |
| Free Cash Flow 1 | -1.099 | 190.310 | -54.272 | 19.864 | 126.846 | -103.300 | 62.767 | 54.833 |
| ROE (netto-inkomsten/eigen vermogen) | 15,6% | 14,3% | 11,3% | 4,1% | 8% | 5,98% | 7,2% | 8,46% |
| ROA (netto-inkomsten/totale activa) | 7,47% | 7,15% | 5,72% | 2,12% | 4,01% | 2,38% | 2,75% | 3,23% |
| Totale activa 1 | 1.514.030 | 1.580.694 | 1.726.917 | 1.842.649 | 1.938.659 | 2.562.522 | 2.677.880 | 2.776.966 |
| Nettoactief per aandeel 2 | 1.071 | 1.140 | 1.297 | 1.333 | 1.391 | 1.432 | 1.461 | 1.510 |
| Cashflow per aandeel 2 | 182,0 | 185,0 | 166,0 | 83,40 | 142,0 | 46,30 | 152,0 | 168,0 |
| Capex 1 | 36.552 | 47.471 | 57.431 | 58.030 | 92.360 | 37.500 | 60.667 | 60.667 |
| Capex/omzet | 1,79% | 2,29% | 3,25% | 3,02% | 4,66% | 1,64% | 2,67% | 2,69% |
| Datum van publicatie | 13/05/19 | 15/05/20 | 12/05/21 | 12/05/22 | 11/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
8
Laatste slotkoers
1.720
JPY
Gemiddelde koersdoel
1.850
JPY
Spread / Gemiddelde doel
+7,56%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +40,98% | 7,83 mld. | |
| -2,29% | 67,67 mld. | |
| +2,13% | 59,37 mld. | |
| +21,25% | 38,3 mld. | |
| +11,23% | 30,73 mld. | |
| +2,06% | 26,35 mld. | |
| +22,89% | 22,01 mld. | |
| +15,06% | 19,47 mld. | |
| +22,99% | 17,6 mld. | |
| +64,33% | 16,64 mld. |
- Beurs
- Aandelen
- Koers 1802
- Financiën Obayashi Corporation
