RAKUS CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.566 JPY | +0,61% |
|
-0,32% | -40,04% |
| 14/02 | Rakus' winst 264% hoger in fiscaal Q1-Q3 | MT |
| 14/02 | Japanse aandelen volgen Wall Street lager nu Amerikaanse inflatie minder vertraagt dan verwacht | MT |
Totale waarde
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 91.423 | 144.609 | 386.713 | 302.447 | 343.945 | 283.872 | - | - |
| Bedrijfswaarde 1 | 89.187 | 142.117 | 380.678 | 297.626 | 337.991 | 276.366 | 270.359 | 259.604 |
| K/w-verhouding | 89,8 x | 181 x | 132 x | 281 x | 270 x | 72,5 x | 45 x | 24,8 x |
| Dividendrendement | 0,22% | 0,2% | 0,08% | 0,11% | 0,1% | 0,14% | 0,27% | 0,47% |
| Marktkapitalisatie/omzet | 10,5 x | 12,5 x | 25,1 x | 14,7 x | 12,6 x | 7,4 x | 5,84 x | 4,73 x |
| Bedrijfswaarde/omzet | 10,2 x | 12,2 x | 24,7 x | 14,4 x | 12,3 x | 7,21 x | 5,56 x | 4,32 x |
| Bedrijfswaarde/EBITDA | 49,4 x | 91,2 x | 87,2 x | 139 x | 152 x | 46,1 x | 27,3 x | 15,2 x |
| Bedrijfswaarde/FCF | 97,9 x | 276 x | 96,4 x | -702 x | 219 x | 118 x | 46,3 x | 23,6 x |
| FCF Yield | 1,02% | 0,36% | 1,04% | -0,14% | 0,46% | 0,85% | 2,16% | 4,23% |
| Price to Book | 19,9 x | 27,8 x | 49,3 x | 35,1 x | 36 x | 22,1 x | 14,7 x | 9,47 x |
| Aantal aandelen (in duizenden) | 181.215 | 181.215 | 181.215 | 181.215 | 181.214 | 181.214 | - | - |
| Referentieprijs 2 | 504,5 | 798,0 | 2.134 | 1.669 | 1.898 | 1.566 | 1.566 | 1.566 |
| Datum van publicatie | 14/05/19 | 14/05/20 | 13/05/21 | 13/05/22 | 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 | 8.743 | 11.608 | 15.387 | 20.629 | 27.399 | 38.339 | 48.588 | 60.035 |
| EBITDA 1 | 1.804 | 1.558 | 4.364 | 2.140 | 2.218 | 5.990 | 9.888 | 17.125 |
| Bedrijfsresultaat (EBIT) 1 | 1.468 | 1.174 | 3.898 | 1.578 | 1.656 | 5.506 | 8.968 | 16.260 |
| Operationele Marge | 16,79% | 10,11% | 25,33% | 7,65% | 6,04% | 14,36% | 18,46% | 27,08% |
| Resultaat voor belastingen (EBT) 1 | 1.474 | 1.169 | 4.087 | 1.543 | 1.839 | 5.562 | 9.107 | 16.212 |
| Nettowinst (verlies) 1 | 1.018 | 799 | 2.936 | 1.078 | 1.274 | 3.919 | 6.313 | 11.430 |
| Nettomarge | 11,64% | 6,88% | 19,08% | 5,23% | 4,65% | 10,22% | 12,99% | 19,04% |
| WPA 2 | 5,620 | 4,410 | 16,20 | 5,950 | 7,030 | 21,62 | 34,84 | 63,07 |
| Free Cash Flow 1 | 911 | 515 | 3.951 | -424 | 1.545 | 2.349 | 5.842 | 10.978 |
| FCF-marge | 10,42% | 4,44% | 25,68% | -2,06% | 5,64% | 6,13% | 12,02% | 18,29% |
| Kasstroomconversie (ebitda) | 50,5% | 33,05% | 90,53% | - | 69,66% | 39,22% | 59,09% | 64,11% |
| Kasstroomconversie (nettowinst) | 89,49% | 64,46% | 134,56% | - | 121,27% | 59,94% | 92,55% | 96,04% |
| Dividend per aandeel 2 | 1,100 | 1,600 | 1,750 | 1,900 | 1,950 | 2,125 | 4,287 | 7,363 |
| Datum van publicatie | 14/05/19 | 14/05/20 | 13/05/21 | 13/05/22 | 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 | 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 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 5.391 | 6.217 | 7.074 | 8.313 | 4.860 | 9.473 | 5.366 | 5.790 | 11.156 | 6.165 | 6.571 | 12.736 | 7.082 | 7.581 | 14.663 | 8.288 | 9.374 | 17.662 | 10.179 | 10.561 | 20.484 | 10.933 | 11.600 | 12.323 | 13.055 |
| EBITDA | - | - | - | - | 500,5 | - | - | - | - | 434 | 526 | - | 583 | 675 | - | 1.193 | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 676 | 498 | 1.704 | 2.194 | 369 | 888 | 312 | 378 | 690 | 286 | 391 | 677 | 433 | 546 | 979 | 1.031 | 687 | 1.718 | 1.853 | 1.805 | 3.096 | 1.531 | 1.749 | 1.896 | 2.412 |
| Operationele Marge | 12,54% | 8,01% | 24,09% | 26,39% | 7,59% | 9,37% | 5,81% | 6,53% | 6,19% | 4,64% | 5,95% | 5,32% | 6,11% | 7,2% | 6,68% | 12,44% | 7,33% | 9,73% | 18,2% | 17,09% | 15,11% | 14% | 15,08% | 15,39% | 18,48% |
| Resultaat voor belastingen (EBT) 1 | 678 | 491 | 1.924 | - | 372 | 898 | 313 | 332 | 645 | 293 | 383 | 676 | 408 | 755 | 1.163 | 1.054 | 699 | 1.753 | 1.856 | 1.738 | 3.100 | 1.531 | 1.749 | 1.896 | 2.412 |
| Nettowinst (verlies) 1 | 433 | 366 | 1.299 | - | 241 | 587 | 197 | 294 | 491 | 182 | 241 | 423 | 256 | 595 | 851 | 705 | 503 | 1.208 | 1.266 | 1.265 | 2.216 | 1.024 | 1.170 | 1.268 | 1.613 |
| Nettomarge | 8,03% | 5,89% | 18,36% | - | 4,96% | 6,2% | 3,67% | 5,08% | 4,4% | 2,95% | 3,67% | 3,32% | 3,61% | 7,85% | 5,8% | 8,51% | 5,37% | 6,84% | 12,44% | 11,98% | 10,82% | 9,37% | 10,09% | 10,29% | 12,36% |
| WPA 2 | 2,395 | 2,015 | 7,170 | - | 1,330 | 3,240 | 1,090 | 1,620 | 2,710 | 1,010 | 1,320 | 2,330 | 1,420 | 3,280 | - | 3,890 | 2,780 | 6,670 | 6,990 | 8,455 | 15,70 | - | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 13/11/19 | 14/05/20 | 12/11/20 | 13/05/21 | 12/11/21 | 12/11/21 | 10/02/22 | 13/05/22 | 13/05/22 | 12/08/22 | 11/11/22 | 11/11/22 | 13/02/23 | 12/05/23 | 12/05/23 | 10/08/23 | 13/11/23 | 13/11/23 | 13/02/24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 2.236 | 2.493 | 6.035 | 4.821 | 5.954 | 7.507 | 13.513 | 24.268 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 911 | 515 | 3.951 | -424 | 1.545 | 2.349 | 5.842 | 10.978 |
| ROE (netto-inkomsten/eigen vermogen) | 24,5% | 16,3% | 45,1% | 13,1% | 14% | 34,6% | 41,2% | 46,5% |
| ROA (netto-inkomsten/totale activa) | 25,8% | 17,9% | 41,9% | 13,8% | 13% | 22,5% | 25,5% | 31,2% |
| Totale activa 1 | 3.943 | 4.474 | 7.001 | 7.830 | 9.790 | 17.458 | 24.756 | 36.635 |
| Nettoactief per aandeel 2 | 25,40 | 28,70 | 43,30 | 47,60 | 52,70 | 70,80 | 107,0 | 165,0 |
| Cashflow per aandeel 2 | 6,560 | 5,620 | 17,90 | 8,150 | 9,360 | 26,60 | 45,30 | 76,70 |
| Capex 1 | 209 | 425 | 321 | 413 | 625 | 712 | 785 | 862 |
| Capex/omzet | 2,39% | 3,66% | 2,09% | 2% | 2,28% | 1,86% | 1,61% | 1,44% |
| Datum van publicatie | 14/05/19 | 14/05/20 | 13/05/21 | 13/05/22 | 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
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
9
Laatste slotkoers
1.566
JPY
Gemiddelde koersdoel
2.644
JPY
Spread / Gemiddelde doel
+68,81%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -40,04% | 1,8 mld. | |
| +11,17% | 322 mld. | |
| +24,75% | 216 mld. | |
| +2,41% | 149 mld. | |
| +10,65% | 56,27 mld. | |
| +8,71% | 32,13 mld. | |
| -4,57% | 27,45 mld. | |
| +103,03% | 22,62 mld. | |
| +20,22% | 19,55 mld. | |
| +13,06% | 14,69 mld. |
- Beurs
- Aandelen
- Koers 3923
- Financiën Rakus Co., Ltd.
