SUMITOMO CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.909 JPY | +1,35% |
|
+5,05% | +27,08% |
| 12:01 | Elliott heeft een "groot" belang in Sumitomo opgebouwd, meldt Bloomberg | RE |
| 11:55 | ELLIOTT BOUWT NAAR VERLUIDT 'GROOT' BELANG IN HET DOOR BUFFETT... | RE |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.911.945 | 1.547.810 | 1.970.669 | 2.648.635 | 2.910.670 | 4.776.274 | - | - |
| Bedrijfswaarde 1 | 4.339.045 | 4.393.783 | 4.655.853 | 4.922.338 | 5.393.376 | 7.378.757 | 7.355.513 | 7.512.185 |
| K/w-verhouding | 5,96 x | 9,03 x | -12,9 x | 5,71 x | 5,17 x | 9,62 x | 9,61 x | 9,13 x |
| Dividendrendement | 4,9% | 6,46% | 4,44% | 5,19% | 4,91% | 3,24% | 3,42% | 3,61% |
| Marktkapitalisatie/omzet | 0,36 x | 0,29 x | 0,42 x | 0,48 x | 0,43 x | 0,7 x | 0,7 x | 0,68 x |
| Bedrijfswaarde/omzet | 0,81 x | 0,83 x | 1 x | 0,9 x | 0,79 x | 1,08 x | 1,07 x | 1,07 x |
| Bedrijfswaarde/EBITDA | 11,2 x | 12,2 x | 21 x | 10,6 x | 8,89 x | 13,2 x | 11,9 x | 12 x |
| Bedrijfswaarde/FCF | 19,9 x | 35,7 x | 11,6 x | 20,2 x | 38,2 x | 36,1 x | 24,2 x | 24,7 x |
| FCF Yield | 5,01% | 2,8% | 8,61% | 4,94% | 2,62% | 2,77% | 4,13% | 4,05% |
| Price to Book | 0,69 x | 0,61 x | 0,78 x | 0,83 x | 0,76 x | 1,1 x | 1,03 x | 0,96 x |
| Aantal aandelen (in duizenden) | 1.248.821 | 1.249.241 | 1.249.631 | 1.249.946 | 1.243.345 | 1.221.866 | - | - |
| Referentieprijs 2 | 1.531 | 1.239 | 1.577 | 2.119 | 2.341 | 3.909 | 3.909 | 3.909 |
| Datum van publicatie | 9/05/19 | 8/05/20 | 7/05/21 | 10/05/22 | 9/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 5.339.238 | 5.299.814 | 4.645.059 | 5.495.015 | 6.817.872 | 6.825.204 | 6.868.352 | 7.047.019 |
| EBITDA 1 | 387.478 | 361.573 | 221.432 | 466.025 | 606.764 | 557.215 | 615.903 | 623.800 |
| Bedrijfsresultaat (EBIT) 1 | 275.640 | 196.233 | 50.526 | 295.662 | 423.015 | 392.197 | 405.464 | 419.930 |
| Operationele Marge | 5,16% | 3,7% | 1,09% | 5,38% | 6,2% | 5,75% | 5,9% | 5,96% |
| Resultaat voor belastingen (EBT) 1 | 404.017 | 251.922 | -94.215 | 590.019 | 722.918 | 647.467 | 629.454 | 658.989 |
| Nettowinst (verlies) 1 | 320.523 | 171.359 | -153.067 | 463.694 | 565.178 | 500.886 | 493.547 | 515.978 |
| Nettomarge | 6% | 3,23% | -3,3% | 8,44% | 8,29% | 7,34% | 7,19% | 7,32% |
| WPA 2 | 256,7 | 137,2 | -122,4 | 370,8 | 452,5 | 406,3 | 407,0 | 428,0 |
| Free Cash Flow 1 | 217.600 | 123.201 | 400.755 | 243.105 | 141.276 | 204.320 | 303.760 | 304.400 |
| FCF-marge | 4,08% | 2,32% | 8,63% | 4,42% | 2,07% | 2,99% | 4,42% | 4,32% |
| Kasstroomconversie (ebitda) | 56,16% | 34,07% | 180,98% | 52,17% | 23,28% | 36,67% | 49,32% | 48,8% |
| Kasstroomconversie (nettowinst) | 67,89% | 71,9% | - | 52,43% | 25% | 40,79% | 61,55% | 58,99% |
| Dividend per aandeel 2 | 75,00 | 80,00 | 70,00 | 110,0 | 115,0 | 126,5 | 133,5 | 141,1 |
| Datum van publicatie | 9/05/19 | 8/05/20 | 7/05/21 | 10/05/22 | 9/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2021 S1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 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 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.636.602 | 2.147.712 | 1.277.099 | 2.543.079 | 1.402.043 | 1.549.893 | 2.951.936 | 1.615.201 | 1.739.150 | 3.354.351 | 1.715.711 | 1.747.810 | 1.671.393 | 1.672.441 | 3.343.834 | 1.720.424 | 1.666.916 | 1.654.087 | 1.660.484 | 1.703.752 | 1.654.316 |
| EBITDA 1 | - | - | 127.316 | - | 117.744 | 109.160 | - | 151.937 | 181.263 | - | 147.027 | 126.537 | 133.913 | 160.802 | - | 150.142 | 165.480 | 147.537 | 178.294 | 172.493 | 109.186 |
| Bedrijfsresultaat (EBIT) 1 | 123.173 | 37.170 | 85.667 | 154.998 | 73.593 | 67.071 | 140.664 | 107.395 | 135.223 | 242.618 | 100.108 | 80.289 | 87.832 | 111.519 | 199.351 | 99.821 | 114.161 | 93.276 | 125.655 | 121.409 | 50.125 |
| Operationele Marge | 4,67% | 1,73% | 6,71% | 6,09% | 5,25% | 4,33% | 4,77% | 6,65% | 7,78% | 7,23% | 5,83% | 4,59% | 5,26% | 6,67% | 5,96% | 5,8% | 6,85% | 5,64% | 7,57% | 7,13% | 3,03% |
| Resultaat voor belastingen (EBT) 1 | 201.227 | -39.655 | 160.647 | 298.374 | 127.013 | 164.632 | 291.645 | 202.133 | 242.387 | 444.520 | 156.756 | 121.642 | 159.108 | 188.187 | 347.295 | 155.411 | 121.789 | 141.748 | 161.949 | 109.724 | 171.828 |
| Nettowinst (verlies) 1 | 152.424 | -60.203 | 133.734 | 241.036 | 94.095 | 128.563 | 222.658 | 155.228 | 194.985 | 350.213 | 114.046 | 100.919 | 129.420 | 155.465 | 284.885 | 119.221 | 101.899 | 108.717 | 125.458 | 82.179 | 133.645 |
| Nettomarge | 5,78% | -2,8% | 10,47% | 9,48% | 6,71% | 8,29% | 7,54% | 9,61% | 11,21% | 10,44% | 6,65% | 5,77% | 7,74% | 9,3% | 8,52% | 6,93% | 6,11% | 6,57% | 7,56% | 4,82% | 8,08% |
| WPA 2 | 122,0 | -48,15 | 106,9 | 192,8 | 75,24 | 102,8 | 178,0 | 124,1 | 155,9 | 280,0 | 91,18 | 81,32 | 105,6 | 127,2 | 232,8 | 97,56 | 66,21 | 88,98 | 102,7 | 67,26 | 109,4 |
| Dividend per aandeel 2 | 45,00 | 35,00 | 45,00 | 45,00 | - | 65,00 | - | - | 57,50 | 57,50 | - | 57,50 | - | 62,50 | 62,50 | - | 62,50 | - | 65,00 | - | 65,00 |
| Datum van publicatie | 1/11/19 | 6/11/20 | 4/11/21 | 4/11/21 | 4/02/22 | 10/05/22 | 10/05/22 | 3/08/22 | 4/11/22 | 4/11/22 | 6/02/23 | 9/05/23 | 3/08/23 | 2/11/23 | 2/11/23 | 5/02/24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 2.427.100 | 2.845.973 | 2.685.184 | 2.273.703 | 2.482.706 | 2.602.483 | 2.579.239 | 2.735.912 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 6,264 x | 7,871 x | 12,13 x | 4,879 x | 4,092 x | 4,671 x | 4,188 x | 4,386 x |
| Free Cash Flow 1 | 217.600 | 123.201 | 400.755 | 243.105 | 141.276 | 204.320 | 303.760 | 304.400 |
| ROE (netto-inkomsten/eigen vermogen) | 12% | 6,4% | -6% | 16,2% | 16,2% | 12,5% | 11% | 10,9% |
| ROA (netto-inkomsten/totale activa) | 5,15% | 3,14% | -1,16% | 6,68% | 7,34% | 5,17% | 5,01% | 5,21% |
| Totale activa 1 | 6.222.624 | 5.456.998 | 13.166.714 | 6.940.311 | 7.696.209 | 9.692.825 | 9.845.333 | 9.896.005 |
| Nettoactief per aandeel 2 | 2.219 | 2.036 | 2.023 | 2.558 | 3.063 | 3.549 | 3.799 | 4.085 |
| Cashflow per aandeel 2 | 346,0 | 270,0 | 14,30 | 507,0 | 186,0 | 364,0 | 392,0 | 393,0 |
| Capex 1 | 112.000 | 76.935 | 66.342 | 69.716 | 70.295 | 123.814 | 89.420 | 90.064 |
| Capex/omzet | 2,1% | 1,45% | 1,43% | 1,27% | 1,03% | 1,81% | 1,3% | 1,28% |
| Datum van publicatie | 9/05/19 | 8/05/20 | 7/05/21 | 10/05/22 | 9/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
10
Laatste slotkoers
3.909
JPY
Gemiddelde koersdoel
3.856
JPY
Spread / Gemiddelde doel
-1,36%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +27,08% | 30,34 mld. | |
| +56,60% | 91,85 mld. | |
| +19,61% | 63,05 mld. | |
| +8,10% | 42,1 mld. | |
| +21,43% | 28,92 mld. | |
| +16,39% | 21,62 mld. | |
| +16,68% | 17,92 mld. | |
| -3,76% | 12,84 mld. | |
| +2,43% | 5,92 mld. | |
| -27,24% | 5,61 mld. |
- Beurs
- Aandelen
- Koers 8053
- Financiën Sumitomo Corporation
