OLYMPUS CORPORATION Toevoegen aan een lijst
Financiën Olympus Corporation
Aandelen
7733
JP3201200007
Geavanceerde medische apparatuur & technologie
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.174 JPY | -0,57% |
|
+3,72% | +6,57% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.641.547 | 2.008.074 | 2.945.342 | 2.977.530 | 2.906.166 | 2.534.645 | - | - |
| Bedrijfswaarde 1 | 1.706.301 | 2.126.495 | 3.072.860 | 3.061.085 | 3.076.894 | 2.455.816 | 2.408.036 | 2.321.910 |
| K/w-verhouding | 201 x | 39,7 x | 228 x | 25,9 x | 20,5 x | 10,1 x | 23,5 x | 19,2 x |
| Dividendrendement | 0,62% | 0,64% | 0,52% | 0,6% | 0,69% | 0,82% | 0,91% | 1,04% |
| Marktkapitalisatie/omzet | 2,07 x | 2,52 x | 4,03 x | 3,43 x | 3,3 x | 2,73 x | 2,56 x | 2,43 x |
| Bedrijfswaarde/omzet | 2,15 x | 2,67 x | 4,21 x | 3,52 x | 3,49 x | 2,64 x | 2,43 x | 2,22 x |
| Bedrijfswaarde/EBITDA | 19,6 x | 14 x | 21,7 x | 14 x | 12,1 x | 16,2 x | 10,3 x | 8,71 x |
| Bedrijfswaarde/FCF | 86 x | 37,7 x | 122 x | 31 x | 76,8 x | 7,14 x | 25,6 x | 22,7 x |
| FCF Yield | 1,16% | 2,65% | 0,82% | 3,22% | 1,3% | 14% | 3,91% | 4,4% |
| Price to Book | 3,72 x | 5,42 x | 7,47 x | 5,84 x | 4,54 x | 3,46 x | 3,13 x | 2,83 x |
| Aantal aandelen (in duizenden) | 1.365.680 | 1.285.579 | 1.285.614 | 1.272.993 | 1.253.468 | 1.165.622 | - | - |
| Referentieprijs 2 | 1.202 | 1.562 | 2.291 | 2.339 | 2.318 | 2.174 | 2.174 | 2.174 |
| Datum van publicatie | 10/05/19 | 29/05/20 | 7/05/21 | 11/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 793.862 | 797.411 | 730.544 | 868.867 | 881.923 | 929.526 | 989.034 | 1.044.889 |
| EBITDA 1 | 86.950 | 151.778 | 141.922 | 218.513 | 253.350 | 151.450 | 233.386 | 266.464 |
| Bedrijfsresultaat (EBIT) 1 | 28.281 | 83.469 | 81.985 | 153.898 | 186.609 | 69.694 | 161.028 | 189.423 |
| Operationele Marge | 3,56% | 10,47% | 11,22% | 17,71% | 21,16% | 7,5% | 16,28% | 18,13% |
| Resultaat voor belastingen (EBT) 1 | 20.117 | 77.798 | 76.810 | 149.873 | 182.294 | 55.620 | 155.304 | 186.631 |
| Nettowinst (verlies) 1 | 8.147 | 51.670 | 12.918 | 115.742 | 143.432 | 258.677 | 110.078 | 133.202 |
| Nettomarge | 1,03% | 6,48% | 1,77% | 13,32% | 16,26% | 27,83% | 11,13% | 12,75% |
| WPA 2 | 5,970 | 39,37 | 10,05 | 90,22 | 113,2 | 214,5 | 92,58 | 113,2 |
| Free Cash Flow 1 | 19.849 | 56.360 | 25.187 | 98.713 | 40.076 | 344.076 | 94.171 | 102.207 |
| FCF-marge | 2,5% | 7,07% | 3,45% | 11,36% | 4,54% | 37,02% | 9,52% | 9,78% |
| Kasstroomconversie (ebitda) | 22,83% | 37,13% | 17,75% | 45,17% | 15,82% | 227,19% | 40,35% | 38,36% |
| Kasstroomconversie (nettowinst) | 243,64% | 109,08% | 194,98% | 85,29% | 27,94% | 133,01% | 85,55% | 76,73% |
| Dividend per aandeel 2 | 7,500 | 10,00 | 12,00 | 14,00 | 16,00 | 17,86 | 19,89 | 22,68 |
| Datum van publicatie | 10/05/19 | 29/05/20 | 7/05/21 | 11/05/22 | 12/05/23 | - | - | - |
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 | 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 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 389.189 | 408.222 | 316.500 | 414.044 | 221.500 | 413.100 | 216.698 | 239.110 | 214.100 | 255.700 | 469.800 | 224.485 | 187.638 | 412.123 | 207.723 | 228.900 | 436.600 | 239.070 | 255.090 | 508.756 | 224.978 | 241.247 | 249.067 | 272.772 |
| EBITDA | - | - | - | - | 64.736 | - | 48.772 | 61.610 | 58.500 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 50.937 | 32.532 | 30.292 | 51.693 | 48.600 | 76.300 | 32.654 | 44.988 | 40.800 | 47.900 | 88.700 | 48.969 | 48.940 | 97.909 | 22.476 | -17.700 | 4.800 | 34.246 | 22.746 | 50.711 | 26.438 | 34.842 | 41.142 | 41.831 |
| Operationele Marge | 13,09% | 7,97% | 9,57% | 12,48% | 21,94% | 18,47% | 15,07% | 18,81% | 19,06% | 18,73% | 18,88% | 21,81% | 26,08% | 23,76% | 10,82% | -7,73% | 1,1% | 14,32% | 8,92% | 9,97% | 11,75% | 14,44% | 16,52% | 15,34% |
| Resultaat voor belastingen (EBT) 1 | 48.569 | 29.229 | 28.331 | 48.479 | 46.900 | 73.800 | 29.789 | 46.238 | 38.200 | 51.088 | 89.321 | 50.049 | 42.924 | 92.973 | 19.710 | -20.700 | -1.000 | 33.976 | 16.678 | 48.958 | 25.950 | 33.783 | 38.384 | 36.712 |
| Nettowinst (verlies) 1 | 36.063 | 15.607 | -22.702 | 35.620 | 43.700 | 62.400 | 25.270 | 28.075 | 24.900 | 42.000 | 66.800 | 41.381 | 35.251 | 76.632 | 240.560 | -24.300 | 216.300 | 18.916 | 3.663 | 3.654 | 18.050 | 25.639 | 29.072 | 26.724 |
| Nettomarge | 9,27% | 3,82% | -7,17% | 8,6% | 19,73% | 15,11% | 11,66% | 11,74% | 11,63% | 16,43% | 14,22% | 18,43% | 18,79% | 18,59% | 115,81% | -10,62% | 49,54% | 7,91% | 1,44% | 0,72% | 8,02% | 10,63% | 11,67% | 9,8% |
| WPA 2 | 26,93 | 12,44 | -17,66 | 27,71 | 34,46 | 49,00 | 19,66 | 22,03 | 20,00 | 33,00 | 53,00 | 32,62 | 27,60 | 60,22 | 191,9 | -17,90 | 174,0 | 17,78 | 12,61 | 3,000 | 13,00 | - | - | - |
| Dividend per aandeel 2 | - | 10,00 | - | 12,00 | - | - | - | 14,00 | - | - | - | - | - | - | - | - | - | - | 18,00 | - | - | - | - | 20,00 |
| Datum van publicatie | 6/11/19 | 29/05/20 | 13/11/20 | 7/05/21 | 5/11/21 | 5/11/21 | 4/02/22 | 11/05/22 | 9/08/22 | 11/11/22 | 11/11/22 | 10/02/23 | 12/05/23 | 12/05/23 | 9/08/23 | 9/11/23 | 9/11/23 | 14/02/24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 64.754 | 118.421 | 127.518 | 83.555 | 170.728 | - | - | - |
| Nettokaspositie 1 | - | - | - | - | - | 78.830 | 126.610 | 212.735 |
| Hefboom (schuld/ebitda) | 0,7447 x | 0,7802 x | 0,8985 x | 0,3824 x | 0,6739 x | - | - | - |
| Free Cash Flow 1 | 19.849 | 56.360 | 25.187 | 98.713 | 40.076 | 344.076 | 94.171 | 102.207 |
| ROE (netto-inkomsten/eigen vermogen) | 1,8% | 12,7% | 3,4% | 25,6% | 24,9% | 36,5% | 14,4% | 15,6% |
| ROA (netto-inkomsten/totale activa) | 2,11% | 7,99% | 6,99% | 11,8% | 12,7% | 7,7% | 9,39% | 11,1% |
| Totale activa 1 | 386.897 | 646.786 | 184.720 | 980.399 | 1.127.630 | 3.360.750 | 1.172.667 | 1.194.909 |
| Nettoactief per aandeel 2 | 323,0 | 288,0 | 307,0 | 401,0 | 511,0 | 629,0 | 694,0 | 768,0 |
| Cashflow per aandeel 2 | 48,90 | 91,40 | 56,70 | 141,0 | 166,0 | 185,0 | 167,0 | 193,0 |
| Capex 1 | 66.830 | 77.184 | 59.227 | 75.503 | 72.023 | 82.152 | 77.309 | 80.650 |
| Capex/omzet | 8,42% | 9,68% | 8,11% | 8,69% | 8,17% | 8,84% | 7,82% | 7,72% |
| Datum van publicatie | 10/05/19 | 29/05/20 | 7/05/21 | 11/05/22 | 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
A-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
14
Laatste slotkoers
2.174
JPY
Gemiddelde koersdoel
2.430
JPY
Spread / Gemiddelde doel
+11,75%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +6,57% | 16,1 mld. | |
| +8,07% | 219 mld. | |
| +6,59% | 183 mld. | |
| +11,26% | 133 mld. | |
| +26,57% | 108 mld. | |
| +0,65% | 63,06 mld. | |
| +13,35% | 52,02 mld. | |
| -0,62% | 48,2 mld. | |
| -0,93% | 40,37 mld. | |
| +11,54% | 39,35 mld. |
- Beurs
- Aandelen
- Koers 7733
- Financiën Olympus Corporation
