SHIN-ETSU CHEMICAL CO., LTD. Toevoegen aan een lijst
Financiën Shin-Etsu Chemical Co., Ltd. Deutsche Boerse AG
Aandelen
SEH0
US8245511055
Gediversifieerde chemicaliën
|
Vertraagde tijd
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 17,4 EUR | +1,16% |
|
+0,58% | -3,33% |
| 08:15 | Japanse aandelen bereiken hoogste punt in drie maanden, gestimuleerd door rally bij chipmakers | MT |
| 24/06 | Japanse Nikkei boekt winst in woelige sessie | RE |
Totale waarde
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 4.461.143 | 7.731.342 | 7.805.404 | 8.621.051 | 13.137.294 | 12.174.041 | - | - |
| Bedrijfswaarde 1 | 3.396.737 | 6.892.214 | 6.399.725 | 7.050.213 | 11.441.884 | 10.333.493 | 10.190.875 | 9.932.804 |
| K/w-verhouding | 14,2 x | 26,3 x | 15,6 x | 12,3 x | 25,4 x | 20,9 x | 18 x | 16,4 x |
| Dividendrendement | 2,05% | 1,34% | 2,13% | 2,34% | 1,52% | 1,89% | 2,14% | 2,44% |
| Marktkapitalisatie/omzet | 2,89 x | 5,16 x | 3,76 x | 3,07 x | 5,44 x | 4,67 x | 4,33 x | 4,08 x |
| Bedrijfswaarde/omzet | 2,2 x | 4,6 x | 3,09 x | 2,51 x | 4,74 x | 3,97 x | 3,62 x | 3,33 x |
| Bedrijfswaarde/EBITDA | 6,32 x | 12,9 x | 7,57 x | 5,82 x | 12,3 x | 10,1 x | 8,64 x | 7,81 x |
| Bedrijfswaarde/FCF | 190 x | 40 x | 21,3 x | 11,7 x | 32,9 x | 18,7 x | 17,4 x | 13,1 x |
| FCF Yield | 0,53% | 2,5% | 4,68% | 8,53% | 3,04% | 5,33% | 5,75% | 7,61% |
| Price to Book | 1,68 x | 2,75 x | 2,35 x | 2,23 x | 3,09 x | 2,68 x | 2,48 x | 2,28 x |
| Aantal aandelen (in duizenden) | 2.078.818 | 2.077.201 | 2.077.010 | 2.016.620 | 1.995.336 | 1.987.599 | - | - |
| Referentieprijs 2 | 2.146 | 3.722 | 3.758 | 4.275 | 6.584 | 6.125 | 6.125 | 6.125 |
| Datum van publicatie | 28/04/20 | 28/04/21 | 27/04/22 | 27/04/23 | 25/04/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.543.525 | 1.496.906 | 2.074.428 | 2.808.824 | 2.414.937 | 2.604.394 | 2.812.225 | 2.986.935 |
| EBITDA 1 | 537.213 | 536.020 | 845.110 | 1.211.834 | 928.657 | 1.027.062 | 1.179.348 | 1.271.270 |
| Bedrijfsresultaat (EBIT) 1 | 406.041 | 392.213 | 676.322 | 998.202 | 701.038 | 769.822 | 897.388 | 971.574 |
| Operationele Marge | 26,31% | 26,2% | 32,6% | 35,54% | 29,03% | 29,56% | 31,91% | 32,53% |
| Resultaat voor belastingen (EBT) 1 | 426.017 | 402.145 | 696.137 | 1.020.211 | 795.673 | 841.524 | 963.449 | 1.050.315 |
| Nettowinst (verlies) 1 | 314.027 | 293.732 | 500.117 | 708.238 | 520.140 | 581.617 | 668.972 | 728.322 |
| Nettomarge | 20,34% | 19,62% | 24,11% | 25,21% | 21,54% | 22,33% | 23,79% | 24,38% |
| WPA 2 | 151,0 | 141,4 | 240,8 | 347,8 | 259,4 | 292,9 | 339,4 | 372,5 |
| Free Cash Flow 1 | 17.837 | 172.375 | 299.805 | 601.525 | 348.297 | 551.121 | 586.222 | 756.256 |
| FCF-marge | 1,16% | 11,52% | 14,45% | 21,42% | 14,42% | 21,16% | 20,85% | 25,32% |
| Kasstroomconversie (ebitda) | 3,32% | 32,16% | 35,48% | 49,64% | 37,51% | 53,66% | 49,71% | 59,49% |
| Kasstroomconversie (nettowinst) | 5,68% | 58,68% | 59,95% | 84,93% | 66,96% | 94,76% | 87,63% | 103,84% |
| Dividend per aandeel 2 | 44,00 | 50,00 | 80,00 | 100,0 | 100,0 | 115,9 | 130,8 | 149,2 |
| Datum van publicatie | 28/04/20 | 28/04/21 | 27/04/22 | 27/04/23 | 25/04/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 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 | 756.983 | 710.526 | 786.380 | 941.341 | 542.362 | 590.700 | 1.133.087 | 656.707 | 752.629 | 1.409.336 | 753.901 | 645.587 | 1.399.488 | 599.201 | 596.701 | 1.195.902 | 627.501 | 591.534 | 1.219.035 | 608.475 | 649.525 | 1.247.500 | 696.650 | 676.875 | 1.362.950 | 691.100 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 195.509 | 184.317 | 207.896 | 298.403 | 181.709 | 196.200 | 377.919 | 249.620 | 286.617 | 536.237 | 271.990 | 189.975 | 461.965 | 190.820 | 191.099 | 381.919 | 177.609 | 141.510 | 319.119 | 167.750 | 187.953 | 357.000 | 202.850 | 204.857 | 416.500 | 204.900 |
| Operationele Marge | 25,83% | 25,94% | 26,44% | 31,7% | 33,5% | 33,21% | 33,35% | 38,01% | 38,08% | 38,05% | 36,08% | 29,43% | 33,01% | 31,85% | 32,03% | 31,94% | 28,3% | 23,92% | 26,18% | 27,57% | 28,94% | 28,62% | 29,12% | 30,27% | 30,56% | 29,65% |
| Resultaat voor belastingen (EBT) 1 | 200.702 | 192.243 | 209.902 | 303.522 | 186.782 | 205.833 | 392.615 | 262.633 | 296.393 | 559.026 | 265.191 | 195.994 | 461.185 | 224.229 | 215.628 | 439.857 | 174.714 | 181.102 | 355.816 | 182.900 | 188.700 | 360.000 | 215.900 | 240.650 | 467.000 | 217.100 |
| Nettowinst (verlies) 1 | 149.002 | 140.306 | 153.426 | 220.904 | 132.231 | 146.900 | 279.213 | 184.124 | 208.200 | 392.324 | 186.195 | 129.719 | 315.914 | 153.633 | 147.806 | 301.439 | 105.090 | 113.611 | 218.701 | 127.000 | 131.000 | 254.600 | 149.450 | 168.150 | 330.400 | 149.500 |
| Nettomarge | 19,68% | 19,75% | 19,51% | 23,47% | 24,38% | 24,87% | 24,64% | 28,04% | 27,66% | 27,84% | 24,7% | 20,09% | 22,57% | 25,64% | 24,77% | 25,21% | 16,75% | 19,21% | 17,94% | 20,87% | 20,17% | 20,41% | 21,45% | 24,84% | 24,24% | 21,63% |
| WPA 2 | - | 67,49 | - | 106,3 | 63,67 | 70,76 | - | 89,26 | 101,9 | 191,2 | 92,10 | 64,55 | - | 76,13 | 73,52 | 149,6 | 52,79 | 56,97 | - | 64,63 | 72,61 | - | 78,34 | 79,80 | - | 76,95 |
| Dividend per aandeel 2 | - | 22,00 | - | 30,00 | - | 50,00 | - | - | 45,00 | 45,00 | - | 55,00 | - | - | - | 50,00 | - | 50,00 | - | - | 57,00 | - | - | 57,00 | - | - |
| Datum van publicatie | 28/04/20 | 27/10/20 | 28/04/21 | 27/10/21 | 27/01/22 | 27/04/22 | 27/04/22 | 27/07/22 | 27/10/22 | 27/10/22 | 26/01/23 | 27/04/23 | 27/04/23 | 27/07/23 | 27/10/23 | 27/10/23 | 26/01/24 | 25/04/24 | 25/04/24 | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 1.064.406 | 839.128 | 1.405.679 | 1.570.838 | 1.695.410 | 1.840.548 | 1.983.166 | 2.241.236 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 17.837 | 172.375 | 299.805 | 601.525 | 348.297 | 551.121 | 586.222 | 756.257 |
| ROE (netto-inkomsten/eigen vermogen) | 12,3% | 10,7% | 16,3% | 19,7% | 12,8% | 13,2% | 14,1% | 14,2% |
| ROA (netto-inkomsten/totale activa) | 13,3% | 12,3% | 18,7% | 23,2% | 15,9% | 12,5% | 13,1% | 13,6% |
| Totale activa 1 | 2.353.540 | 2.396.799 | 2.676.916 | 3.048.892 | 3.263.435 | 4.663.543 | 5.088.952 | 5.363.459 |
| Nettoactief per aandeel 2 | 1.276 | 1.354 | 1.601 | 1.918 | 2.133 | 2.284 | 2.473 | 2.683 |
| Cashflow per aandeel 2 | 214,0 | 211,0 | 322,0 | 453,0 | 373,0 | 418,0 | 460,0 | 509,0 |
| Capex 1 | 268.365 | 228.801 | 213.918 | 318.046 | 406.886 | 394.857 | 362.500 | 321.800 |
| Capex/omzet | 17,39% | 15,28% | 10,31% | 11,32% | 16,85% | 15,16% | 12,89% | 10,77% |
| Datum van publicatie | 28/04/20 | 28/04/21 | 27/04/22 | 27/04/23 | 25/04/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
15
Laatste slotkoers
6.125
JPY
Gemiddelde koersdoel
7.037
JPY
Spread / Gemiddelde doel
+14,88%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -6,03% | 44,33 mld. | |
| +4,59% | 33,64 mld. | |
| +16,92% | 19,13 mld. | |
| +9,05% | 11,52 mld. | |
| -22,73% | 10,01 mld. | |
| -5,74% | 10 mld. | |
| -1,35% | 8,96 mld. | |
| -3,11% | 8,51 mld. | |
| +3,68% | 7,92 mld. |
- Beurs
- Aandelen
- Koers 4063
- Koers SEH0
- Financiën Shin-Etsu Chemical Co., Ltd.
