ORIENTAL LAND CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.654 JPY | +1,04% |
|
+2,38% | -11,37% |
| 16/04 | ORIENTAL LAND CO., LTD. : Jefferies & Co. handhaaft het Neutraal advies | ZM |
| 05/02 | Elliott Management mikt op grootste Japanse vastgoedgroep Mitsui Fudosan - FT | RE |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 4.132.592 | 4.524.124 | 5.443.794 | 7.700.005 | 7.416.245 | 7.624.990 | - | - |
| Bedrijfswaarde 1 | 3.842.465 | 4.330.029 | 5.399.205 | 7.707.785 | 7.358.981 | 7.944.473 | 7.386.749 | 7.297.409 |
| K/w-verhouding | 45,8 x | 73 x | -100 x | 955 x | 91,9 x | 66,1 x | 55,6 x | 48,9 x |
| Dividendrendement | 0,33% | 0,32% | 0,16% | 0,12% | 0,18% | 0,27% | 0,28% | 0,31% |
| Marktkapitalisatie/omzet | 7,86 x | 9,74 x | 31,9 x | 27,9 x | 15,4 x | 12,8 x | 10,7 x | 10 x |
| Bedrijfswaarde/omzet | 7,31 x | 9,32 x | 31,7 x | 28 x | 15,2 x | 12,8 x | 10,3 x | 9,59 x |
| Bedrijfswaarde/EBITDA | 22,9 x | 31,8 x | -59.991 x | 149 x | 46,7 x | 34,1 x | 27,8 x | 24,4 x |
| Bedrijfswaarde/FCF | 78,5 x | -65,3 x | -40,9 x | -169 x | 316 x | 124 x | 92 x | 54,4 x |
| FCF Yield | 1,27% | -1,53% | -2,45% | -0,59% | 0,32% | 0,81% | 1,09% | 1,84% |
| Price to Book | 5,15 x | 5,52 x | 7,16 x | 10,2 x | 8,94 x | 8,37 x | 7,17 x | 6,35 x |
| Aantal aandelen (in duizenden) | 1.643.831 | 1.636.803 | 1.637.231 | 1.637.602 | 1.637.863 | 1.638.373 | - | - |
| Referentieprijs 2 | 2.514 | 2.764 | 3.325 | 4.702 | 4.528 | 4.654 | 4.654 | 4.654 |
| Datum van publicatie | 25/04/19 | 28/04/20 | 28/04/21 | 27/04/22 | 27/04/23 | 26/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 525.622 | 464.450 | 170.581 | 275.728 | 483.123 | 618.493 | 715.341 | 761.284 |
| EBITDA 1 | 167.492 | 136.309 | -90 | 51.836 | 157.526 | 220.681 | 265.542 | 299.285 |
| Bedrijfsresultaat (EBIT) 1 | 129.278 | 96.862 | -45.989 | 7.733 | 111.199 | 165.437 | 193.300 | 218.691 |
| Operationele Marge | 24,6% | 20,86% | -26,96% | 2,8% | 23,02% | 26,75% | 27,02% | 28,73% |
| Resultaat voor belastingen (EBT) 1 | 129.439 | 89.133 | -67.804 | 11.699 | 112.028 | 166.005 | 198.151 | 222.833 |
| Nettowinst (verlies) 1 | 90.286 | 62.217 | -54.190 | 8.067 | 80.734 | 120.225 | 136.871 | 154.617 |
| Nettomarge | 17,18% | 13,4% | -31,77% | 2,93% | 16,71% | 19,44% | 19,13% | 20,31% |
| WPA 2 | 54,93 | 37,85 | -33,10 | 4,926 | 49,29 | 73,39 | 83,64 | 95,09 |
| Free Cash Flow 1 | 48.924 | -66.290 | -132.156 | -45.667 | 23.303 | 60.790 | 80.300 | 134.160 |
| FCF-marge | 9,31% | -14,27% | -77,47% | -16,56% | 4,82% | 9,78% | 11,23% | 17,62% |
| Kasstroomconversie (ebitda) | 29,21% | - | - | - | 14,79% | 27,55% | 30,24% | 44,83% |
| Kasstroomconversie (nettowinst) | 54,19% | - | - | - | 28,86% | 50,16% | 58,67% | 86,77% |
| Dividend per aandeel 2 | 8,400 | 8,800 | 5,200 | 5,600 | 8,000 | 13,00 | 13,03 | 14,32 |
| Datum van publicatie | 25/04/19 | 28/04/20 | 28/04/21 | 27/04/22 | 27/04/23 | 26/04/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2020 S2 | 2021 S1 | 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 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 248.428 | 216.022 | 59.149 | 47.747 | 97.568 | 92.700 | 85.415 | 178.160 | 98.166 | 105.877 | 204.043 | 146.982 | 132.098 | 279.080 | 140.604 | 143.696 | 284.300 | 181.900 | 152.293 | 153.482 | 180.199 | 225.260 | 195.201 |
| EBITDA 1 | 76.929 | - | - | - | - | - | 20.496 | - | - | 32.264 | 60.655 | 59.248 | 37.623 | - | - | 49.906 | - | 76.267 | 45.600 | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 60.939 | 35.923 | -24.178 | -10.548 | -19.380 | 17.700 | 9.350 | 27.113 | 17.062 | 20.931 | 37.993 | 47.658 | 25.548 | 73.206 | 38.680 | 38.320 | 77.000 | 64.600 | 23.837 | 38.348 | 49.682 | 85.523 | 36.409 |
| Operationele Marge | 24,53% | 16,63% | -40,88% | -22,09% | -19,86% | 19,09% | 10,95% | 15,22% | 17,38% | 19,77% | 18,62% | 32,42% | 19,34% | 26,23% | 27,51% | 26,67% | 27,08% | 35,51% | 15,65% | 24,99% | 27,57% | 37,97% | 18,65% |
| Resultaat voor belastingen (EBT) 1 | 62.078 | 27.055 | -38.078 | -10.327 | -18.598 | 18.500 | 11.714 | - | 17.501 | 21.083 | 38.584 | 47.800 | 25.644 | 73.444 | 39.058 | 38.642 | 77.745 | 64.700 | 23.560 | - | - | - | - |
| Nettowinst (verlies) 1 | 43.084 | 19.133 | -30.095 | -8.132 | -14.191 | 13.000 | 9.219 | 22.258 | 12.105 | 14.354 | 26.459 | 33.603 | 20.672 | 54.275 | 27.439 | 27.061 | 54.549 | 45.300 | 20.376 | - | - | - | - |
| Nettomarge | 17,34% | 8,86% | -50,88% | -17,03% | -14,54% | 14,02% | 10,79% | 12,49% | 12,33% | 13,56% | 12,97% | 22,86% | 15,65% | 19,45% | 19,52% | 18,83% | 19,19% | 24,9% | 13,38% | - | - | - | - |
| WPA 2 | 26,21 | - | -18,38 | - | -8,668 | 7,964 | 5,630 | - | 7,392 | 8,764 | 16,16 | 20,52 | 12,62 | - | 16,75 | 16,55 | 33,30 | 27,64 | 12,45 | 16,69 | 22,09 | 39,29 | 16,12 |
| Dividend per aandeel 2 | 4,400 | - | 2,600 | - | 2,600 | - | 3,000 | - | - | 3,600 | 3,600 | - | 4,400 | - | - | 5,000 | 5,000 | - | 6,300 | - | - | - | - |
| Datum van publicatie | 30/10/19 | 28/04/20 | 29/10/20 | 28/10/21 | 28/10/21 | 28/01/22 | 27/04/22 | 27/04/22 | 28/07/22 | 27/10/22 | 27/10/22 | 30/01/23 | 27/04/23 | 27/04/23 | 28/07/23 | 30/10/23 | 30/10/23 | 30/01/24 | 26/04/24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | 7.780 | - | - | - | - |
| Nettokaspositie 1 | 290.127 | 194.095 | 44.589 | - | 57.264 | 97.360 | 238.241 | 327.581 |
| Hefboom (schuld/ebitda) | - | - | - | 0,1501 x | - | - | - | - |
| Free Cash Flow 1 | 48.924 | -66.290 | -132.156 | -45.667 | 23.303 | 60.790 | 80.300 | 134.160 |
| ROE (netto-inkomsten/eigen vermogen) | 11,8% | 7,7% | -6,9% | 1,08% | 10,2% | 13,5% | 13,3% | 13,5% |
| ROA (netto-inkomsten/totale activa) | 13,2% | 9,51% | -4,8% | 0,76% | 9,75% | 13% | 10,7% | 10,3% |
| Totale activa 1 | 686.015 | 654.168 | 1.129.457 | 1.063.673 | 828.112 | 927.600 | 1.274.331 | 1.502.798 |
| Nettoactief per aandeel 2 | 489,0 | 501,0 | 464,0 | 462,0 | 507,0 | 580,0 | 649,0 | 733,0 |
| Cashflow per aandeel 2 | 78,20 | 61,80 | -5,060 | 31,90 | 77,60 | 102,0 | 116,0 | 133,0 |
| Capex 1 | 86.050 | 139.626 | 108.322 | 100.269 | 99.472 | 103.606 | 79.895 | 71.567 |
| Capex/omzet | 16,37% | 30,06% | 63,5% | 36,37% | 20,59% | 16,66% | 11,17% | 9,4% |
| Datum van publicatie | 25/04/19 | 28/04/20 | 28/04/21 | 27/04/22 | 27/04/23 | 26/04/24 | - | - |
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
Accumuleren
Aantal analisten
15
Laatste slotkoers
4.654
JPY
Gemiddelde koersdoel
5.438
JPY
Spread / Gemiddelde doel
+16,86%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -11,37% | 48,44 mld. | |
| -3,88% | 3,26 mld. | |
| -3,72% | 1,96 mld. | |
| +21,11% | 1,17 mld. | |
| -18,95% | 798 mln. | |
| +16,33% | 665 mln. | |
| +5,68% | 609 mln. | |
| +40,10% | 541 mln. | |
| +9,21% | 382 mln. | |
| -14,94% | 280 mln. |
- Beurs
- Aandelen
- Koers 4661
- Financiën Oriental Land Co., Ltd.
