SUMCO CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.384 JPY | +4,56% |
|
+0,93% | +12,72% |
| 23/04 | Japanse Nikkei stijgt, maar voorzichtigheid voor Amerikaanse winsten houdt stijging tegen | RE |
| 02/04 | Vooruitzichten Chinese fabrieken stuwen Aziatische aandelenmarkten omhoog | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 535.525 | 658.926 | 822.543 | 615.244 | 739.414 | 833.479 | - | - |
| Bedrijfswaarde 1 | 617.530 | 725.854 | 738.936 | 496.988 | 807.308 | 900.060 | 785.682 | 715.741 |
| K/w-verhouding | 16,2 x | 25,9 x | 17,3 x | 8,76 x | 11,6 x | 27,4 x | 14,9 x | 11,5 x |
| Dividendrendement | 1,92% | 1,19% | 1,75% | 4,61% | 2,6% | 1,29% | 2,09% | 2,75% |
| Marktkapitalisatie/omzet | 1,79 x | 2,26 x | 2,45 x | 1,39 x | 1,74 x | 2 x | 1,67 x | 1,55 x |
| Bedrijfswaarde/omzet | 2,06 x | 2,49 x | 2,2 x | 1,13 x | 1,9 x | 2,16 x | 1,57 x | 1,33 x |
| Bedrijfswaarde/EBITDA | 6,64 x | 8,57 x | 7,08 x | 2,93 x | 5,59 x | 6,4 x | 4,25 x | 3,61 x |
| Bedrijfswaarde/FCF | 39,8 x | 23,8 x | 19,8 x | 9,36 x | -5,33 x | 22,7 x | 14,7 x | 7,64 x |
| FCF Yield | 2,51% | 4,19% | 5,06% | 10,7% | -18,7% | 4,4% | 6,78% | 13,1% |
| Price to Book | 1,77 x | 2,09 x | 1,73 x | 1,15 x | 1,29 x | 1,4 x | 1,3 x | 1,2 x |
| Aantal aandelen (in duizenden) | 293.278 | 291.174 | 350.167 | 350.167 | 349.687 | 349.687 | - | - |
| Referentieprijs 2 | 1.826 | 2.263 | 2.349 | 1.757 | 2.114 | 2.384 | 2.384 | 2.384 |
| Datum van publicatie | 13/02/20 | 9/02/21 | 9/02/22 | 9/02/23 | 14/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 299.460 | 291.333 | 335.674 | 441.083 | 425.941 | 416.689 | 499.117 | 538.706 |
| EBITDA 1 | 93.032 | 84.667 | 104.332 | 169.529 | 144.505 | 140.634 | 184.930 | 198.097 |
| Bedrijfsresultaat (EBIT) 1 | 50.636 | 37.897 | 51.543 | 109.683 | 73.080 | 48.705 | 85.955 | 112.437 |
| Operationele Marge | 16,91% | 13,01% | 15,36% | 24,87% | 17,16% | 11,69% | 17,22% | 20,87% |
| Resultaat voor belastingen (EBT) 1 | 49.228 | 35.650 | 51.107 | 111.339 | 92.711 | 49.034 | 89.424 | 116.808 |
| Nettowinst (verlies) 1 | 33.112 | 25.505 | 41.120 | 70.205 | 63.884 | 30.469 | 55.901 | 72.752 |
| Nettomarge | 11,06% | 8,75% | 12,25% | 15,92% | 15% | 7,31% | 11,2% | 13,51% |
| WPA 2 | 112,9 | 87,48 | 135,9 | 200,5 | 182,6 | 87,12 | 159,8 | 208,1 |
| Free Cash Flow 1 | 15.499 | 30.448 | 37.371 | 53.111 | -151.335 | 39.626 | 53.297 | 93.717 |
| FCF-marge | 5,18% | 10,45% | 11,13% | 12,04% | -35,53% | 9,51% | 10,68% | 17,4% |
| Kasstroomconversie (ebitda) | 16,66% | 35,96% | 35,82% | 31,33% | - | 28,18% | 28,82% | 47,31% |
| Kasstroomconversie (nettowinst) | 46,81% | 119,38% | 90,88% | 75,65% | - | 130,05% | 95,34% | 128,82% |
| Dividend per aandeel 2 | 35,00 | 27,00 | 41,00 | 81,00 | 55,00 | 30,74 | 49,78 | 65,55 |
| Datum van publicatie | 13/02/20 | 9/02/21 | 9/02/22 | 9/02/23 | 14/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 Q1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 142.973 | 147.142 | 144.191 | 157.778 | 86.685 | 91.211 | 177.896 | 100.449 | 106.963 | 207.412 | 116.246 | 117.425 | 233.671 | 109.948 | 110.711 | 220.659 | 100.192 | 105.090 | 205.282 | 89.504 | 97.471 | 177.250 | 110.661 | 120.222 | 226.750 | 127.600 |
| EBITDA 1 | - | - | - | - | 28.458 | 30.290 | - | 36.889 | 40.531 | - | 45.756 | 46.353 | - | 40.136 | 37.374 | - | 34.272 | 32.723 | - | 29.100 | 30.100 | - | 34.100 | 39.100 | - | - |
| Bedrijfsresultaat (EBIT) 1 | 17.093 | 23.170 | 14.727 | 21.720 | 14.813 | 15.010 | 29.823 | 23.452 | 26.299 | 49.751 | 30.180 | 29.752 | 59.932 | 25.974 | 20.812 | 46.786 | 15.069 | 11.225 | 26.294 | 6.916 | 8.455 | 10.250 | 13.670 | 16.011 | 33.500 | 13.100 |
| Operationele Marge | 11,96% | 15,75% | 10,21% | 13,77% | 17,09% | 16,46% | 16,76% | 23,35% | 24,59% | 23,99% | 25,96% | 25,34% | 25,65% | 23,62% | 18,8% | 21,2% | 15,04% | 10,68% | 12,81% | 7,73% | 8,67% | 5,78% | 12,35% | 13,32% | 14,77% | 10,27% |
| Resultaat voor belastingen (EBT) 1 | - | 22.650 | 13.000 | 20.964 | 14.220 | 15.923 | 30.143 | 23.734 | 27.195 | 50.929 | 32.483 | 27.927 | 60.410 | 47.468 | - | 68.612 | 15.465 | - | - | 5.490 | 6.133 | 7.000 | 16.044 | 18.819 | 40.000 | - |
| Nettowinst (verlies) 1 | 10.133 | 16.821 | 8.684 | 16.373 | 10.606 | 14.141 | 24.747 | 15.202 | 16.122 | 31.324 | 20.470 | 18.411 | 38.881 | 37.698 | 11.949 | 49.647 | 9.290 | 4.947 | - | 4.002 | 5.445 | 4.300 | 8.640 | 9.419 | 24.600 | - |
| Nettomarge | 7,09% | 11,43% | 6,02% | 10,38% | 12,24% | 15,5% | 13,91% | 15,13% | 15,07% | 15,1% | 17,61% | 15,68% | 16,64% | 34,29% | 10,79% | 22,5% | 9,27% | 4,71% | - | 4,47% | 5,59% | 2,43% | 7,81% | 7,83% | 10,85% | - |
| WPA 2 | - | 57,62 | - | 56,36 | 36,54 | 42,96 | - | 43,42 | 46,04 | 89,46 | 58,45 | 52,58 | - | 107,7 | 34,16 | 141,8 | 26,60 | 14,17 | - | 13,02 | 18,01 | - | 25,27 | 27,12 | - | - |
| Dividend per aandeel 2 | - | 18,00 | - | 17,00 | - | 24,00 | - | - | 36,00 | 36,00 | - | 45,00 | - | - | 42,00 | 42,00 | - | 13,00 | - | - | 15,00 | - | - | 12,00 | - | - |
| Datum van publicatie | 13/02/20 | 6/08/20 | 9/02/21 | 5/08/21 | 4/11/21 | 9/02/22 | 9/02/22 | 12/05/22 | 4/08/22 | 4/08/22 | 8/11/22 | 9/02/23 | 9/02/23 | 11/05/23 | 8/08/23 | 8/08/23 | 8/11/23 | 14/02/24 | 14/02/24 | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 82.005 | 66.928 | - | - | 67.894 | 66.581 | - | - |
| Nettokaspositie 1 | - | - | 83.607 | 118.256 | - | - | 47.798 | 117.739 |
| Hefboom (schuld/ebitda) | 0,8815 x | 0,7905 x | - | - | 0,4698 x | 0,4734 x | - | - |
| Free Cash Flow 1 | 15.499 | 30.448 | 37.371 | 53.111 | -151.335 | 39.627 | 53.297 | 93.717 |
| ROE (netto-inkomsten/eigen vermogen) | 11,3% | 8,3% | 10,4% | 13,9% | 11,6% | 5,15% | 9,04% | 11,1% |
| ROA (netto-inkomsten/totale activa) | 8,28% | 6,08% | 7,53% | 13,4% | 7,39% | 3,27% | 5,84% | 7,24% |
| Totale activa 1 | 399.853 | 419.224 | 546.420 | 522.530 | 864.506 | 933.116 | 957.590 | 1.004.960 |
| Nettoactief per aandeel 2 | 1.030 | 1.082 | 1.360 | 1.524 | 1.636 | 1.708 | 1.832 | 1.982 |
| Cashflow per aandeel 2 | 252,0 | 242,0 | 305,0 | 371,0 | 387,0 | 389,0 | 381,0 | 458,0 |
| Capex 1 | 62.165 | 53.740 | 67.786 | 125.453 | 256.910 | 144.014 | 97.791 | 87.259 |
| Capex/omzet | 20,76% | 18,45% | 20,19% | 28,44% | 60,32% | 34,56% | 19,59% | 16,2% |
| Datum van publicatie | 13/02/20 | 9/02/21 | 9/02/22 | 9/02/23 | 14/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
17
Laatste slotkoers
2.384
JPY
Gemiddelde koersdoel
2.614
JPY
Spread / Gemiddelde doel
+9,69%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +12,72% | 5,29 mld. | |
| +77,16% | 2.159 mld. | |
| +20,41% | 623 mld. | |
| +31,87% | 622 mld. | |
| +6,78% | 254 mld. | |
| +14,54% | 185 mld. | |
| +4,12% | 162 mld. | |
| +34,57% | 127 mld. | |
| +35,67% | 105 mld. | |
| +1,72% | 100 mld. |
- Beurs
- Aandelen
- Koers 3436
- Financiën SUMCO Corporation
