SOFTBANK CORP. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.878 JPY | +1,57% |
|
+3,33% | +6,76% |
| 25/04 | Labcorp koopt failliete genetische testmaker Invitae voor $239 miljoen | RE |
| 15/04 | Neumora's studie naar schizofrenie in een vroeg stadium wordt stopgezet | RE |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 5.969.570 | 6.516.704 | 6.734.806 | 6.718.191 | 7.229.673 | 8.921.262 | - | - |
| Bedrijfswaarde 1 | 8.901.040 | 10.455.148 | 10.842.506 | 10.976.893 | 11.305.007 | 13.014.273 | 12.829.299 | 12.608.594 |
| K/w-verhouding | 13,9 x | 13,8 x | 13,9 x | 13 x | 13,6 x | 19,1 x | 17,9 x | 16,1 x |
| Dividendrendement | 3,01% | 6,18% | 5,98% | 6,02% | 5,62% | 4,58% | 4,59% | 4,66% |
| Marktkapitalisatie/omzet | 1,59 x | 1,34 x | 1,29 x | 1,18 x | 1,22 x | 1,45 x | 1,39 x | 1,34 x |
| Bedrijfswaarde/omzet | 2,38 x | 2,15 x | 2,08 x | 1,93 x | 1,91 x | 2,11 x | 2 x | 1,89 x |
| Bedrijfswaarde/EBITDA | 7,6 x | 6,59 x | 6,5 x | 6,42 x | 6,2 x | 8,07 x | 7,64 x | 7,13 x |
| Bedrijfswaarde/FCF | 20,5 x | 12,8 x | 13,1 x | 42,5 x | 11,3 x | 17,7 x | 15,8 x | 14,9 x |
| FCF Yield | 4,87% | 7,82% | 7,63% | 2,35% | 8,85% | 5,65% | 6,34% | 6,71% |
| Price to Book | 4,79 x | 6,51 x | 4,46 x | 4,01 x | 3,25 x | 3,92 x | 3,77 x | 3,57 x |
| Aantal aandelen (in duizenden) | 4.787.145 | 4.741.145 | 4.681.825 | 4.704.616 | 4.728.367 | 4.749.141 | - | - |
| Referentieprijs 2 | 1.247 | 1.374 | 1.438 | 1.428 | 1.529 | 1.878 | 1.878 | 1.878 |
| Datum van publicatie | 8/05/19 | 11/05/20 | 11/05/21 | 11/05/22 | 10/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.746.305 | 4.861.247 | 5.205.537 | 5.690.606 | 5.911.999 | 6.160.317 | 6.415.304 | 6.665.671 |
| EBITDA 1 | 1.171.639 | 1.586.966 | 1.667.112 | 1.709.190 | 1.824.378 | 1.613.115 | 1.678.901 | 1.768.717 |
| Bedrijfsresultaat (EBIT) 1 | 719.459 | 911.725 | 970.770 | 985.746 | 1.060.168 | 851.481 | 920.805 | 1.008.534 |
| Operationele Marge | 19,2% | 18,75% | 18,65% | 17,32% | 17,93% | 13,82% | 14,35% | 15,13% |
| Resultaat voor belastingen (EBT) 1 | 631.548 | 811.195 | 847.699 | 880.363 | 862.868 | 748.280 | 817.783 | 905.230 |
| Nettowinst (verlies) 1 | 430.777 | 473.135 | 491.287 | 517.517 | 531.366 | 464.933 | 504.209 | 556.319 |
| Nettomarge | 11,5% | 9,73% | 9,44% | 9,09% | 8,99% | 7,55% | 7,86% | 8,35% |
| WPA 2 | 89,99 | 99,27 | 103,8 | 110,1 | 112,5 | 98,54 | 105,2 | 116,4 |
| Free Cash Flow 1 | 433.363 | 817.752 | 827.654 | 258.225 | 1.000.977 | 735.536 | 813.791 | 846.329 |
| FCF-marge | 11,57% | 16,82% | 15,9% | 4,54% | 16,93% | 11,94% | 12,69% | 12,7% |
| Kasstroomconversie (ebitda) | 36,99% | 51,53% | 49,65% | 15,11% | 54,87% | 45,6% | 48,47% | 47,85% |
| Kasstroomconversie (nettowinst) | 100,6% | 172,84% | 168,47% | 49,9% | 188,38% | 158,2% | 161,4% | 152,13% |
| Dividend per aandeel 2 | 37,50 | 85,00 | 86,00 | 86,00 | 86,00 | 86,00 | 86,20 | 87,52 |
| Datum van publicatie | 8/05/19 | 11/05/20 | 11/05/21 | 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 | 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 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.373.104 | - | 2.428.427 | - | 1.367.660 | 2.724.234 | 1.449.595 | 1.516.777 | - | 1.361.999 | 1.446.556 | 2.808.555 | 1.536.904 | 1.566.540 | 3.103.444 | 1.429.666 | 1.504.092 | 2.933.758 | 1.577.806 | 1.657.623 | 3.226.242 | 1.492.167 | 1.562.425 | 3.058.000 | 1.645.646 | 1.653.008 | 3.362.000 |
| EBITDA 1 | - | - | - | - | 467.734 | - | 430.346 | 345.251 | - | 428.292 | 433.789 | - | 687.727 | - | - | - | - | - | 440.976 | 354.905 | - | 455.000 | 473.000 | - | 420.000 | 372.000 | - |
| Bedrijfsresultaat (EBIT) 1 | 551.964 | - | 589.605 | - | 287.747 | 570.846 | 250.365 | 164.535 | - | 247.111 | 251.447 | 498.558 | 483.445 | 78.165 | 561.610 | 246.319 | 268.069 | 514.388 | 217.545 | 115.532 | 345.612 | 267.785 | 283.440 | 562.000 | 243.740 | 136.717 | 378.000 |
| Operationele Marge | 23,26% | - | 24,28% | - | 21,04% | 20,95% | 17,27% | 10,85% | - | 18,14% | 17,38% | 17,75% | 31,46% | 4,99% | 18,1% | 17,23% | 17,82% | 17,53% | 13,79% | 6,97% | 10,71% | 17,95% | 18,14% | 18,38% | 14,81% | 8,27% | 11,24% |
| Resultaat voor belastingen (EBT) 1 | 514.243 | - | 531.834 | - | 261.053 | 533.515 | 193.806 | 153.042 | - | 221.869 | 200.177 | 422.046 | 402.303 | 38.519 | 440.822 | 248.621 | 252.352 | 500.973 | 189.488 | 54.017 | 319.027 | 250.500 | 271.000 | 542.000 | 235.000 | 115.500 | 358.000 |
| Nettowinst (verlies) 1 | 327.424 | - | 315.104 | - | 156.293 | 307.257 | 113.577 | 96.683 | - | 128.542 | 108.599 | 237.141 | 271.465 | 22.760 | 294.225 | 146.719 | 155.422 | 302.141 | 104.541 | 52.438 | 172.278 | 149.258 | 159.595 | 324.978 | 132.322 | 65.436 | 196.178 |
| Nettomarge | 13,8% | - | 12,98% | - | 11,43% | 11,28% | 7,84% | 6,37% | - | 9,44% | 7,51% | 8,44% | 17,66% | 1,45% | 9,48% | 10,26% | 10,33% | 10,3% | 6,63% | 3,16% | 5,34% | 10% | 10,21% | 10,63% | 8,04% | 3,96% | 5,84% |
| WPA 2 | 68,44 | - | 66,35 | - | 33,27 | 65,45 | 24,15 | 20,53 | - | 27,28 | 23,01 | 50,29 | 57,47 | 4,770 | 62,24 | 30,99 | 32,81 | 63,80 | 22,00 | 8,329 | 36,20 | 32,60 | 35,80 | 68,40 | 33,00 | 8,300 | 41,30 |
| Dividend per aandeel 2 | 42,50 | 42,50 | 43,00 | 43,00 | 43,00 | 43,00 | - | 43,00 | 43,00 | - | 43,00 | 43,00 | - | 43,00 | 43,00 | - | 43,00 | 43,00 | - | 43,00 | 43,00 | - | 43,00 | 43,00 | - | 43,00 | 43,00 |
| Datum van publicatie | 5/11/19 | 11/05/20 | 4/11/20 | 11/05/21 | 4/11/21 | 4/11/21 | 3/02/22 | 11/05/22 | 11/05/22 | 4/08/22 | 4/11/22 | 4/11/22 | 3/02/23 | 10/05/23 | 10/05/23 | 4/08/23 | 8/11/23 | 8/11/23 | 7/02/24 | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 2.931.470 | 3.938.444 | 4.107.700 | 4.258.702 | 4.075.334 | 4.093.011 | 3.908.037 | 3.687.332 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,502 x | 2,482 x | 2,464 x | 2,492 x | 2,234 x | 2,537 x | 2,328 x | 2,085 x |
| Free Cash Flow 1 | 433.363 | 817.752 | 827.654 | 258.225 | 1.000.977 | 735.536 | 813.791 | 846.329 |
| ROE (netto-inkomsten/eigen vermogen) | 40,8% | 37,9% | 39,1% | 32,2% | 25,4% | 21,2% | 22% | 23,2% |
| ROA (netto-inkomsten/totale activa) | 7,78% | 10,4% | 7,7% | 7,06% | 6,3% | 3,67% | 3,45% | 3,69% |
| Totale activa 1 | 5.540.305 | 4.539.867 | 6.380.574 | 7.328.837 | 8.433.605 | 12.656.890 | 14.621.733 | 15.066.716 |
| Nettoactief per aandeel 2 | 261,0 | 211,0 | 323,0 | 356,0 | 470,0 | 479,0 | 498,0 | 527,0 |
| Cashflow per aandeel 2 | 184,0 | 241,0 | 251,0 | 264,0 | 274,0 | 236,0 | 259,0 | 270,0 |
| Capex 1 | 393.219 | 431.783 | 479.522 | 709.092 | 788.609 | 639.827 | 626.356 | 641.125 |
| Capex/omzet | 10,5% | 8,88% | 9,21% | 12,46% | 13,34% | 10,39% | 9,76% | 9,62% |
| Datum van publicatie | 8/05/19 | 11/05/20 | 11/05/21 | 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
Houden
Aantal analisten
17
Laatste slotkoers
1.878
JPY
Gemiddelde koersdoel
1.900
JPY
Spread / Gemiddelde doel
+1,13%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +6,76% | 56,67 mld. | |
| +28,33% | 94,52 mld. | |
| -11,97% | 23,64 mld. | |
| -16,38% | 20,55 mld. | |
| -12,50% | 11,16 mld. | |
| +5,61% | 10,64 mld. | |
| +2,45% | 10,28 mld. | |
| +0,88% | 8,9 mld. | |
| -25,24% | 8,29 mld. | |
| +20,93% | 6,61 mld. |
- Beurs
- Aandelen
- Koers 9434
- Financiën SoftBank Corp.
