OPEN HOUSE GROUP CO., LTD. Toevoegen aan een lijst
Financiën Open House Group Co., Ltd.
Aandelen
3288
JP3173540000
onroerend goed ontwikkeling & transacties
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.725 JPY | +1,57% |
|
+5,61% | +12,96% |
| 19/03 | Open House verkrijgt bankleningen van 43 miljard Yen | MT |
| 14/02 | Winst Open House stijgt met 68% in fiscaal eerste kwartaal | MT |
Totale waarde
| Fiscaal tijdperk: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 284.456 | 460.056 | 834.775 | 574.891 | 611.744 | 561.432 | - | - |
| Bedrijfswaarde 1 | 397.444 | 512.107 | 934.219 | 734.546 | 785.001 | 764.582 | 765.032 | 764.532 |
| K/w-verhouding | 7,33 x | 7,23 x | 12 x | 7,82 x | 6,64 x | 5,91 x | 6,09 x | 5,57 x |
| Dividendrendement | 4,9% | 2,11% | 1,69% | 2,64% | 3,23% | 3,59% | 3,68% | 3,72% |
| Marktkapitalisatie/omzet | 0,53 x | 0,8 x | 1,03 x | 0,6 x | 0,53 x | 0,42 x | 0,4 x | 0,38 x |
| Bedrijfswaarde/omzet | 0,74 x | 0,89 x | 1,15 x | 0,77 x | 0,68 x | 0,58 x | 0,55 x | 0,51 x |
| Bedrijfswaarde/EBITDA | 6,82 x | 8,17 x | 9,15 x | 6,08 x | 5,46 x | 5,73 x | 5,17 x | 4,44 x |
| Bedrijfswaarde/FCF | 41,6 x | 20,7 x | 12,7 x | -35,5 x | -14,8 x | 42,5 x | 21,1 x | -25,5 x |
| FCF Yield | 2,4% | 4,83% | 7,89% | -2,82% | -6,75% | 2,35% | 4,74% | -3,92% |
| Price to Book | 1,03 x | 2,05 x | 2,84 x | 1,75 x | 1,47 x | 1,17 x | 1,03 x | 0,92 x |
| Aantal aandelen (in duizenden) | 110.511 | 121.067 | 126.099 | 117.444 | 120.564 | 118.821 | - | - |
| Referentieprijs 2 | 2.574 | 3.800 | 6.620 | 4.895 | 5.074 | 4.725 | 4.725 | 4.725 |
| Datum van publicatie | 14/11/19 | 13/11/20 | 12/11/21 | 14/11/22 | 14/11/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 540.376 | 575.951 | 810.540 | 952.686 | 1.148.484 | 1.325.980 | 1.396.960 | 1.495.400 |
| EBITDA 1 | 58.296 | 62.663 | 102.056 | 120.733 | 143.841 | 133.500 | 148.000 | 172.000 |
| Bedrijfsresultaat (EBIT) 1 | 57.779 | 62.129 | 101.103 | 119.358 | 142.330 | 131.180 | 144.360 | 155.975 |
| Operationele Marge | 10,69% | 10,79% | 12,47% | 12,53% | 12,39% | 9,89% | 10,33% | 10,43% |
| Resultaat voor belastingen (EBT) 1 | 55.699 | 77.357 | 101.970 | 120.988 | 136.901 | 135.075 | 139.925 | 150.350 |
| Nettowinst (verlies) 1 | 39.405 | 59.491 | 69.582 | 77.884 | 92.050 | 95.420 | 91.440 | 98.025 |
| Nettomarge | 7,29% | 10,33% | 8,58% | 8,18% | 8,01% | 7,2% | 6,55% | 6,56% |
| WPA 2 | 351,2 | 525,4 | 552,4 | 626,2 | 763,7 | 799,2 | 775,8 | 848,3 |
| Free Cash Flow 1 | 9.544 | 24.739 | 73.664 | -20.720 | -52.968 | 18.000 | 36.250 | -30.000 |
| FCF-marge | 1,77% | 4,3% | 9,09% | -2,17% | -4,61% | 1,36% | 2,59% | -2,01% |
| Kasstroomconversie (ebitda) | 16,37% | 39,48% | 72,18% | - | - | 13,48% | 24,49% | - |
| Kasstroomconversie (nettowinst) | 24,22% | 41,58% | 105,87% | - | - | 18,86% | 39,64% | - |
| Dividend per aandeel 2 | 126,0 | 80,00 | 112,0 | 129,0 | 164,0 | 169,7 | 174,1 | 176,0 |
| Datum van publicatie | 14/11/19 | 13/11/20 | 12/11/21 | 14/11/22 | 14/11/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: September | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q4 | 2021 S2 | 2022 Q1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 297.530 | 261.922 | 314.029 | 363.945 | 226.782 | 446.595 | 235.255 | 220.156 | 455.411 | 211.722 | 285.553 | 497.275 | 248.198 | 293.596 | 541.794 | 243.536 | 363.154 | 606.690 | 304.846 | 319.084 | 614.400 | 310.800 | 393.800 | 710.575 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 33.982 | 27.035 | 35.094 | 41.614 | 28.261 | 59.489 | 35.041 | 24.957 | 59.998 | 23.971 | 35.389 | 59.360 | 30.668 | 38.982 | 69.650 | 27.159 | 45.521 | 72.680 | 32.643 | 28.028 | 60.933 | 25.600 | 43.700 | 70.000 |
| Operationele Marge | 11,42% | 10,32% | 11,18% | 11,43% | 12,46% | 13,32% | 14,89% | 11,34% | 13,17% | 11,32% | 12,39% | 11,94% | 12,36% | 13,28% | 12,86% | 11,15% | 12,53% | 11,98% | 10,71% | 8,78% | 9,92% | 8,24% | 11,1% | 9,85% |
| Resultaat voor belastingen (EBT) | 32.733 | 26.091 | 51.266 | 45.079 | 26.870 | - | 35.418 | 26.089 | 61.507 | 25.389 | 34.092 | 59.481 | 29.514 | 38.022 | 67.536 | 26.973 | 42.392 | 69.365 | 45.008 | - | 73.400 | - | - | - |
| Nettowinst (verlies) 1 | 23.273 | 18.136 | 41.355 | 32.751 | 18.581 | 36.831 | 22.653 | 16.877 | 39.530 | 16.699 | 21.655 | 38.354 | 19.643 | 24.809 | 44.452 | 16.963 | 30.635 | 47.598 | 32.994 | 15.503 | 49.633 | 17.100 | 28.250 | 45.000 |
| Nettomarge | 7,82% | 6,92% | 13,17% | 9% | 8,19% | 8,25% | 9,63% | 7,67% | 8,68% | 7,89% | 7,58% | 7,71% | 7,91% | 8,45% | 8,2% | 6,97% | 8,44% | 7,85% | 10,82% | 4,86% | 8,08% | 5,5% | 7,17% | 6,33% |
| WPA | - | 164,0 | - | 260,2 | 147,4 | - | 179,6 | 133,8 | 313,4 | 134,3 | 178,6 | - | 163,0 | - | 368,9 | 140,7 | - | - | 274,1 | - | 431,2 | - | - | - |
| Dividend per aandeel | - | 40,00 | - | 50,00 | - | - | - | - | 62,00 | - | - | - | - | - | 72,00 | - | - | - | - | - | 74,00 | - | - | - |
| Datum van publicatie | 14/11/19 | 15/05/20 | 13/11/20 | 14/05/21 | 12/11/21 | 12/11/21 | 14/02/22 | 13/05/22 | 13/05/22 | 12/08/22 | 14/11/22 | 14/11/22 | 14/02/23 | 15/05/23 | 15/05/23 | 14/08/23 | 14/11/23 | 14/11/23 | 14/02/24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: September | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 112.988 | 52.051 | 99.444 | 159.655 | 173.257 | 203.150 | 203.600 | 203.100 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,938 x | 0,8306 x | 0,9744 x | 1,322 x | 1,205 x | 1,522 x | 1,376 x | 1,181 x |
| Free Cash Flow 1 | 9.544 | 24.739 | 73.664 | -20.720 | -52.968 | 18.000 | 36.250 | -30.000 |
| ROE (netto-inkomsten/eigen vermogen) | 32,3% | 32% | 26,4% | 24,7% | 24,4% | 21,4% | 17,9% | 17,3% |
| ROA (netto-inkomsten/totale activa) | 13,1% | 15,2% | 9,6% | 12,7% | 12,3% | 9,4% | 9,1% | 10,4% |
| Totale activa 1 | 301.152 | 390.279 | 724.511 | 614.212 | 749.512 | 1.015.106 | 1.004.835 | 942.548 |
| Nettoactief per aandeel 2 | 2.492 | 1.856 | 2.330 | 2.802 | 3.449 | 4.056 | 4.584 | 5.151 |
| Cashflow per aandeel | 128,0 | 530,0 | 560,0 | 637,0 | 776,0 | - | - | - |
| Capex 1 | 983 | 617 | 1.786 | 3.139 | 6.381 | 1.250 | 1.250 | 1.250 |
| Capex/omzet | 0,18% | 0,11% | 0,22% | 0,33% | 0,56% | 0,09% | 0,09% | 0,08% |
| Datum van publicatie | 14/11/19 | 13/11/20 | 12/11/21 | 14/11/22 | 14/11/23 | - | - | - |
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
Accumuleren
Aantal analisten
5
Laatste slotkoers
4.725
JPY
Gemiddelde koersdoel
5.340
JPY
Spread / Gemiddelde doel
+13,02%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +12,96% | 3,57 mld. | |
| -9,36% | 22,5 mld. | |
| +9,02% | 10,79 mld. | |
| -34,32% | 10,32 mld. | |
| -28,99% | 7,2 mld. | |
| -5,56% | 7,01 mld. | |
| -0,34% | 6,53 mld. | |
| -3,03% | 6,09 mld. | |
| -5,92% | 3,54 mld. | |
| +27,36% | 3,32 mld. |
- Beurs
- Aandelen
- Koers 3288
- Financiën Open House Group Co., Ltd.
