SEKISUI HOUSE, LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 20,6 EUR | -.--% |
|
-1,90% | +4,57% |
| 29/05 | Sekisui House Reit sluit eenjarige bankleningen af voor in totaal 3 miljard yen | MT |
| 02/04 | Aandeelhouders M.D.C. Holdings stemmen in met overname Sekisui House in contanten | MT |
Totale waarde
| Fiscaal tijdperk: January | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.613.553 | 1.374.724 | 1.561.723 | 1.622.812 | 2.168.661 | 2.288.563 | - | - |
| Bedrijfswaarde 1 | 1.608.025 | 1.329.644 | 1.588.449 | 1.874.448 | 2.626.308 | 3.271.191 | 3.271.753 | 3.249.597 |
| K/w-verhouding | 11,5 x | 11,1 x | 10,2 x | 8,86 x | 10,8 x | 11 x | 9,95 x | 9,24 x |
| Dividendrendement | 3,43% | 4,16% | 3,89% | 4,49% | 3,67% | 3,62% | 3,99% | 4,31% |
| Marktkapitalisatie/omzet | 0,67 x | 0,56 x | 0,6 x | 0,55 x | 0,7 x | 0,63 x | 0,55 x | 0,54 x |
| Bedrijfswaarde/omzet | 0,67 x | 0,54 x | 0,61 x | 0,64 x | 0,85 x | 0,9 x | 0,79 x | 0,77 x |
| Bedrijfswaarde/EBITDA | 7,09 x | 6,39 x | 6,25 x | 6,5 x | 8,79 x | 10,2 x | 8,65 x | 8,21 x |
| Bedrijfswaarde/FCF | 5,54 x | 13,8 x | 367 x | 62,2 x | -37 x | -5,22 x | 23,4 x | 17,9 x |
| FCF Yield | 18,1% | 7,25% | 0,27% | 1,61% | -2,7% | -19,1% | 4,27% | 5,6% |
| Price to Book | 1,27 x | 1,04 x | 1,06 x | 0,99 x | 1,24 x | 1,22 x | 1,14 x | 1,06 x |
| Aantal aandelen (in duizenden) | 683.419 | 680.894 | 674.756 | 662.102 | 647.942 | 647.951 | - | - |
| Referentieprijs 2 | 2.361 | 2.019 | 2.314 | 2.451 | 3.347 | 3.532 | 3.532 | 3.532 |
| Datum van publicatie | 5/03/20 | 4/03/21 | 10/03/22 | 9/03/23 | 7/03/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: January | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.415.186 | 2.446.904 | 2.589.579 | 2.928.835 | 3.107.242 | 3.626.326 | 4.133.067 | 4.210.287 |
| EBITDA 1 | 226.774 | 208.219 | 254.229 | 288.200 | 298.701 | 319.347 | 378.073 | 395.834 |
| Bedrijfsresultaat (EBIT) 1 | 205.256 | 186.519 | 230.160 | 261.489 | 270.956 | 293.372 | 345.198 | 366.871 |
| Operationele Marge | 8,5% | 7,62% | 8,89% | 8,93% | 8,72% | 8,09% | 8,35% | 8,71% |
| Resultaat voor belastingen (EBT) 1 | 211.383 | 185.494 | 234.334 | 267.710 | 288.958 | 290.838 | 321.818 | 346.838 |
| Nettowinst (verlies) 1 | 141.256 | 123.542 | 153.905 | 184.520 | 202.325 | 207.833 | 228.214 | 243.508 |
| Nettomarge | 5,85% | 5,05% | 5,94% | 6,3% | 6,51% | 5,73% | 5,52% | 5,78% |
| WPA 2 | 205,8 | 181,2 | 227,4 | 276,6 | 309,3 | 321,7 | 355,1 | 382,4 |
| Free Cash Flow 1 | 290.511 | 96.400 | 4.328 | 30.134 | -71.026 | -626.150 | 139.733 | 181.867 |
| FCF-marge | 12,03% | 3,94% | 0,17% | 1,03% | -2,29% | -17,27% | 3,38% | 4,32% |
| Kasstroomconversie (ebitda) | 128,11% | 46,3% | 1,7% | 10,46% | - | - | 36,96% | 45,95% |
| Kasstroomconversie (nettowinst) | 205,66% | 78,03% | 2,81% | 16,33% | - | - | 61,23% | 74,69% |
| Dividend per aandeel 2 | 81,00 | 84,00 | 90,00 | 110,0 | 123,0 | 127,8 | 140,8 | 152,1 |
| Datum van publicatie | 5/03/20 | 4/03/21 | 10/03/22 | 9/03/23 | 7/03/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: January | 2020 S2 | 2021 S1 | 2021 S2 | 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 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.207.351 | 1.167.986 | 1.278.918 | 1.223.605 | 621.207 | 744.767 | 1.365.974 | 743.671 | 679.971 | 1.423.642 | 706.436 | 798.757 | 1.505.193 | 708.280 | 754.163 | 1.462.443 | 727.065 | 917.734 | 1.644.799 | 808.661 | 890.531 | 1.610.000 | 887.971 | 1.066.890 | 2.159.800 | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 92.215 | 92.644 | 93.875 | 109.693 | 58.532 | 61.935 | 120.467 | 87.769 | 58.659 | 146.428 | 56.071 | 58.990 | 115.061 | 55.736 | 69.182 | 124.918 | 61.770 | 84.268 | 146.038 | 63.518 | 72.323 | 132.200 | 63.070 | 91.570 | 167.200 | - |
| Operationele Marge | 7,64% | 7,93% | 7,34% | 8,96% | 9,42% | 8,32% | 8,82% | 11,8% | 8,63% | 10,29% | 7,94% | 7,39% | 7,64% | 7,87% | 9,17% | 8,54% | 8,5% | 9,18% | 8,88% | 7,85% | 8,12% | 8,21% | 7,1% | 8,58% | 7,74% | - |
| Resultaat voor belastingen (EBT) 1 | - | 89.210 | - | 111.216 | 62.366 | 60.752 | 123.118 | 83.589 | 69.619 | 153.208 | 63.176 | 51.326 | - | 61.608 | 73.504 | 135.112 | 64.527 | 89.319 | - | 59.900 | 79.500 | 127.400 | 61.500 | 84.500 | - | - |
| Nettowinst (verlies) 1 | 63.812 | 59.442 | 64.100 | 72.552 | 43.343 | 38.010 | 81.353 | 57.485 | 46.583 | 104.068 | 45.747 | 34.705 | 80.452 | 41.934 | 50.560 | 92.494 | 49.395 | 60.436 | 109.831 | 44.456 | 52.662 | 93.825 | 45.835 | 61.831 | 111.540 | - |
| Nettomarge | 5,29% | 5,09% | 5,01% | 5,93% | 6,98% | 5,1% | 5,96% | 7,73% | 6,85% | 7,31% | 6,48% | 4,34% | 5,34% | 5,92% | 6,7% | 6,32% | 6,79% | 6,59% | 6,68% | 5,5% | 5,91% | 5,83% | 5,16% | 5,8% | 5,16% | - |
| WPA 2 | - | 87,10 | - | 106,9 | 64,16 | 56,31 | 120,5 | 85,40 | 69,66 | 155,1 | 68,99 | 52,53 | - | 63,33 | 76,98 | 140,3 | 75,98 | 93,00 | - | 70,53 | 78,21 | 137,2 | 66,59 | 98,16 | - | - |
| Dividend per aandeel 2 | - | 45,00 | - | 43,00 | - | 47,00 | 47,00 | - | 52,00 | 52,00 | - | - | - | - | 59,00 | 59,00 | - | 64,00 | - | - | 62,00 | - | - | 64,00 | - | - |
| Datum van publicatie | 5/03/20 | 10/09/20 | 4/03/21 | 9/09/21 | 9/12/21 | 10/03/22 | 10/03/22 | 9/06/22 | 8/09/22 | 8/09/22 | 8/12/22 | 9/03/23 | 9/03/23 | 8/06/23 | 7/09/23 | 7/09/23 | 7/12/23 | 7/03/24 | 7/03/24 | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: January | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | 26.726 | 251.636 | 457.647 | 982.628 | 983.190 | 961.034 |
| Nettokaspositie 1 | 5.528 | 45.080 | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | - | - | 0,1051 x | 0,8731 x | 1,532 x | 3,077 x | 2,601 x | 2,428 x |
| Free Cash Flow 1 | 290.511 | 96.400 | 4.328 | 30.134 | -71.026 | -626.150 | 139.733 | 181.867 |
| ROE (netto-inkomsten/eigen vermogen) | 11,5% | 9,5% | 11% | 11,9% | 11,9% | 11,4% | 11,7% | 11,8% |
| ROA (netto-inkomsten/totale activa) | 8,48% | 7,02% | 8,48% | 8,86% | 8,44% | 7,28% | 7,48% | 7,78% |
| Totale activa 1 | 1.666.702 | 1.759.384 | 1.815.020 | 2.083.061 | 2.398.628 | 2.856.812 | 3.053.031 | 3.131.941 |
| Nettoactief per aandeel 2 | 1.853 | 1.948 | 2.184 | 2.466 | 2.708 | 2.892 | 3.101 | 3.345 |
| Cashflow per aandeel 2 | 237,0 | 213,0 | 263,0 | 317,0 | 352,0 | -807,0 | 456,0 | 498,0 |
| Capex 1 | 73.255 | 96.609 | 89.512 | 95.330 | 86.709 | 98.750 | 97.500 | 98.750 |
| Capex/omzet | 3,03% | 3,95% | 3,46% | 3,25% | 2,79% | 2,72% | 2,36% | 2,35% |
| Datum van publicatie | 5/03/20 | 4/03/21 | 10/03/22 | 9/03/23 | 7/03/24 | - | - | - |
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
3.532
JPY
Gemiddelde koersdoel
3.709
JPY
Spread / Gemiddelde doel
+5,01%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -2,75% | 48,67 mld. | |
| +13,66% | 24,68 mld. | |
| -2,27% | 16,99 mld. | |
| +18,34% | 12,52 mld. | |
| +11,77% | 7,06 mld. | |
| +29,10% | 7,06 mld. | |
| +0,07% | 6,63 mld. | |
| -10,56% | 6,21 mld. | |
| +8,40% | 6,12 mld. |
- Beurs
- Aandelen
- Koers 1928
- Koers SPH
- Financiën Sekisui House, Ltd.