SHIONOGI & CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 7.306 JPY | +2,21% |
|
+2,70% | +7,47% |
Totale waarde
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 2.130.768 | 1.615.227 | 1.794.318 | 2.270.169 | 1.759.071 | 2.071.189 | - | - |
| Bedrijfswaarde 1 | 1.804.875 | 1.414.518 | 1.526.132 | 2.022.423 | 1.459.258 | 1.597.836 | 1.505.396 | 1.420.507 |
| K/w-verhouding | 16,1 x | 13,4 x | 16,3 x | 19,9 x | 9,62 x | 13,3 x | 14,4 x | 13,6 x |
| Dividendrendement | 1,37% | 1,94% | 1,81% | 1,53% | 2,26% | 2,06% | 2,13% | 2,22% |
| Marktkapitalisatie/omzet | 5,86 x | 4,85 x | 6,04 x | 6,77 x | 4,12 x | 4,65 x | 4,95 x | 4,8 x |
| Bedrijfswaarde/omzet | 4,96 x | 4,24 x | 5,14 x | 6,04 x | 3,42 x | 3,59 x | 3,6 x | 3,29 x |
| Bedrijfswaarde/EBITDA | 11,4 x | 9,84 x | 11,5 x | 16 x | 8,78 x | 9,05 x | 9,51 x | 8,74 x |
| Bedrijfswaarde/FCF | 13 x | 11,6 x | 14,7 x | 345 x | 11,3 x | 10,3 x | 9,78 x | 9,24 x |
| FCF Yield | 7,71% | 8,62% | 6,8% | 0,29% | 8,88% | 9,73% | 10,2% | 10,8% |
| Price to Book | 3,2 x | 2,11 x | 2,12 x | 2,33 x | 1,6 x | 1,78 x | 1,65 x | 1,52 x |
| Aantal aandelen (in duizenden) | 310.970 | 303.785 | 301.465 | 301.483 | 294.307 | 283.491 | - | - |
| Referentieprijs 2 | 6.852 | 5.317 | 5.952 | 7.530 | 5.977 | 7.306 | 7.306 | 7.306 |
| Datum van publicatie | 9/05/19 | 11/05/20 | 10/05/21 | 11/05/22 | 10/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 363.721 | 333.371 | 297.177 | 335.100 | 426.684 | 445.161 | 418.741 | 431.243 |
| EBITDA 1 | 157.700 | 143.682 | 132.238 | 126.700 | 166.168 | 176.548 | 158.310 | 162.501 |
| Bedrijfsresultaat (EBIT) 1 | 138.500 | 130.628 | 117.438 | 110.300 | 149.003 | 157.948 | 140.956 | 147.986 |
| Operationele Marge | 38,08% | 39,18% | 39,52% | 32,92% | 34,92% | 35,48% | 33,66% | 34,32% |
| Resultaat voor belastingen (EBT) 1 | 170.343 | 158.516 | 143.018 | 126.300 | 220.332 | 199.595 | 184.725 | 193.824 |
| Nettowinst (verlies) 1 | 132.800 | 122.193 | 111.858 | 114.200 | 184.965 | 159.588 | 145.771 | 152.846 |
| Nettomarge | 36,51% | 36,65% | 37,64% | 34,08% | 43,35% | 35,85% | 34,81% | 35,44% |
| WPA 2 | 424,3 | 395,7 | 365,0 | 378,8 | 621,3 | 550,7 | 508,3 | 538,5 |
| Free Cash Flow 1 | 139.136 | 121.986 | 103.778 | 5.864 | 129.575 | 155.481 | 154.000 | 153.667 |
| FCF-marge | 38,25% | 36,59% | 34,92% | 1,75% | 30,37% | 34,93% | 36,78% | 35,63% |
| Kasstroomconversie (ebitda) | 88,23% | 84,9% | 78,48% | 4,63% | 77,98% | 88,07% | 97,28% | 94,56% |
| Kasstroomconversie (nettowinst) | 104,77% | 99,83% | 92,78% | 5,13% | 70,05% | 97,43% | 105,65% | 100,54% |
| Dividend per aandeel 2 | 94,00 | 103,0 | 108,0 | 115,0 | 135,0 | 150,8 | 155,5 | 162,4 |
| Datum van publicatie | 9/05/19 | 11/05/20 | 10/05/21 | 11/05/22 | 10/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: März | 2020 S1 | 2020 S2 | 2021 S1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 160.877 | 174.081 | 148.452 | 76.120 | 145.085 | 74.541 | 115.500 | 71.800 | 78.900 | 150.779 | 187.568 | 88.337 | 109.312 | 121.230 | 230.542 | 106.279 | 109.812 | 94.526 | - | 187.740 | - | - |
| EBITDA 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 45.198 | 14.561 | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 58.161 | 67.070 | 55.308 | 23.870 | 42.664 | 17.758 | 49.900 | 12.400 | 15.800 | 28.224 | 118.249 | 2.530 | 46.585 | 51.521 | 98.106 | 40.631 | 18.995 | 34.060 | - | 62.786 | - | - |
| Operationele Marge | 36,15% | 38,53% | 37,26% | 31,36% | 29,41% | 23,82% | 43,2% | 17,27% | 20,03% | 18,72% | 63,04% | 2,86% | 42,62% | 42,5% | 42,55% | 38,23% | 17,3% | 36,03% | - | 33,44% | - | - |
| Resultaat voor belastingen (EBT) 1 | 67.386 | 91.178 | 67.189 | 27.891 | 50.832 | 23.952 | 51.500 | 40.300 | 27.700 | 67.978 | 130.808 | 21.546 | 55.704 | 59.899 | 115.603 | 48.884 | 35.800 | 42.960 | - | 80.586 | - | - |
| Nettowinst (verlies) 1 | 51.616 | 69.679 | 49.381 | 20.893 | 53.131 | 17.869 | 43.200 | 34.700 | 22.500 | 57.264 | 100.465 | 27.236 | 42.562 | 48.031 | 90.593 | 36.629 | 35.558 | 34.060 | - | 62.786 | - | - |
| Nettomarge | 32,08% | 40,03% | 33,26% | 27,45% | 36,62% | 23,97% | 37,4% | 48,33% | 28,52% | 37,98% | 53,56% | 30,83% | 38,94% | 39,62% | 39,3% | 34,46% | 32,38% | 36,03% | - | 33,44% | - | - |
| WPA 2 | 165,8 | - | 160,8 | 69,30 | 176,2 | 59,27 | 143,2 | 115,2 | 75,04 | 190,2 | 337,6 | 93,50 | 144,6 | 164,0 | 308,6 | 127,2 | 131,5 | 122,6 | - | 226,0 | - | - |
| Dividend per aandeel 2 | 50,00 | - | 53,00 | - | 55,00 | - | - | - | - | 60,00 | - | - | - | 75,00 | 75,00 | - | 75,00 | - | 80,00 | - | - | 80,00 |
| Datum van publicatie | 30/10/19 | 11/05/20 | 30/10/20 | 1/11/21 | 1/11/21 | 31/01/22 | 11/05/22 | 1/08/22 | 31/10/22 | 31/10/22 | 30/01/23 | 10/05/23 | 31/07/23 | 31/10/23 | 31/10/23 | 31/01/24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 325.893 | 200.709 | 268.186 | 247.746 | 299.813 | 473.352 | 565.792 | 650.681 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 139.136 | 121.986 | 103.778 | 5.864 | 129.575 | 155.481 | 154.000 | 153.667 |
| ROE (netto-inkomsten/eigen vermogen) | 20,9% | 15,5% | 13,9% | 12,5% | 17,8% | 14% | 11,6% | 11,5% |
| ROA (netto-inkomsten/totale activa) | 22,2% | 19,6% | 11,9% | 10,6% | 17,9% | 12,1% | 9,74% | 9,64% |
| Totale activa 1 | 598.424 | 625.008 | 936.340 | 1.074.793 | 1.033.572 | 1.324.384 | 1.496.622 | 1.585.536 |
| Nettoactief per aandeel 2 | 2.144 | 2.517 | 2.807 | 3.236 | 3.738 | 4.115 | 4.436 | 4.792 |
| Cashflow per aandeel 2 | 477,0 | 441,0 | 413,0 | 433,0 | 679,0 | 620,0 | 587,0 | 584,0 |
| Capex 1 | 6.548 | 9.954 | 27.400 | 26.185 | 11.858 | 29.814 | 27.300 | 27.163 |
| Capex/omzet | 1,8% | 2,99% | 9,22% | 7,81% | 2,78% | 6,7% | 6,52% | 6,3% |
| Datum van publicatie | 9/05/19 | 11/05/20 | 10/05/21 | 11/05/22 | 10/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
13
Laatste slotkoers
7.306
JPY
Gemiddelde koersdoel
7.721
JPY
Spread / Gemiddelde doel
+5,68%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +7,47% | 13,16 mld. | |
| +25,83% | 661 mld. | |
| +27,00% | 566 mld. | |
| -6,76% | 352 mld. | |
| +20,34% | 332 mld. | |
| +3,00% | 283 mld. | |
| +13,09% | 231 mld. | |
| +5,46% | 200 mld. | |
| -9,61% | 195 mld. | |
| -6,26% | 145 mld. |
- Beurs
- Aandelen
- Koers 4507
- Financiën Shionogi & Co., Ltd.
