SUMITOMO HEAVY INDUSTRIES, LTD. Toevoegen aan een lijst
Financiën Sumitomo Heavy Industries, Ltd.
Aandelen
6302
JP3405400007
Industriële machines & uitrusting
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.332 JPY | -1,37% |
|
-5,31% | +21,86% |
| 29/04 | Sumitomo Heavy Industries toerekenbare winst stijgt met 25,8% in boekjaar 2024 | MT |
| 03/04 | Sumitomo Heavy Industries begint met aankopen onder een inkoopprogramma van 10 miljard yen | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 383.484 | 311.914 | 341.662 | 323.703 | 435.436 | 529.126 | - | - |
| Bedrijfswaarde 1 | 383.207 | 349.517 | 366.562 | 323.703 | 493.208 | 527.994 | 540.740 | 521.867 |
| K/w-verhouding | 8,4 x | 9,51 x | 12,8 x | 56 x | 13,3 x | 11,7 x | 10,2 x | 9,2 x |
| Dividendrendement | 3,58% | 3,57% | 2,33% | 3,4% | 3,38% | 2,92% | 3,4% | 3,88% |
| Marktkapitalisatie/omzet | 0,42 x | 0,36 x | 0,4 x | 0,38 x | 0,4 x | 0,49 x | 0,47 x | 0,46 x |
| Bedrijfswaarde/omzet | 0,42 x | 0,4 x | 0,43 x | 0,38 x | 0,46 x | 0,48 x | 0,48 x | 0,45 x |
| Bedrijfswaarde/EBITDA | 3,79 x | 4,13 x | 4,52 x | 4,35 x | 4,45 x | 4,9 x | 4,6 x | 4,15 x |
| Bedrijfswaarde/FCF | -371 x | -16,3 x | 18 x | -20,3 x | 21,6 x | 25,9 x | 27,9 x | 16,1 x |
| FCF Yield | -0,27% | -6,15% | 5,57% | -4,92% | 4,64% | 3,87% | 3,59% | 6,23% |
| Price to Book | 0,85 x | 0,67 x | 0,7 x | 0,57 x | 0,7 x | 0,85 x | 0,78 x | 0,74 x |
| Aantal aandelen (in duizenden) | 122.519 | 122.511 | 122.503 | 122.429 | 122.486 | 122.143 | - | - |
| Referentieprijs 2 | 3.130 | 2.546 | 2.789 | 2.644 | 3.555 | 4.332 | 4.332 | 4.332 |
| Datum van publicatie | 8/05/19 | 28/05/20 | 10/05/21 | 13/02/23 | 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 | 903.051 | 864.490 | 849.065 | 854.093 | 1.081.533 | 1.089.940 | 1.134.500 | 1.151.833 |
| EBITDA 1 | 101.219 | 84.686 | 81.088 | 74.437 | 110.741 | 107.750 | 117.475 | 125.700 |
| Bedrijfsresultaat (EBIT) 1 | 75.244 | 56.821 | 51.342 | 44.803 | 74.367 | 72.100 | 81.400 | 82.633 |
| Operationele Marge | 8,33% | 6,57% | 6,05% | 5,25% | 6,88% | 6,62% | 7,17% | 7,17% |
| Resultaat voor belastingen (EBT) 1 | 67.070 | 52.657 | 43.775 | 17.761 | 51.444 | 68.775 | 77.925 | 85.950 |
| Nettowinst (verlies) 1 | 45.650 | 32.807 | 26.764 | 5.782 | 32.742 | 45.040 | 51.820 | 57.025 |
| Nettomarge | 5,06% | 3,79% | 3,15% | 0,68% | 3,03% | 4,13% | 4,57% | 4,95% |
| WPA 2 | 372,6 | 267,8 | 218,5 | 47,20 | 267,3 | 368,8 | 425,5 | 470,6 |
| Free Cash Flow 1 | -1.032 | -21.489 | 20.400 | -15.913 | 22.868 | 20.408 | 19.388 | 32.491 |
| FCF-marge | -0,11% | -2,49% | 2,4% | -1,86% | 2,11% | 1,87% | 1,71% | 2,82% |
| Kasstroomconversie (ebitda) | - | - | 25,16% | - | 20,65% | 18,94% | 16,5% | 25,85% |
| Kasstroomconversie (nettowinst) | - | - | 76,22% | - | 69,84% | 45,31% | 37,42% | 56,98% |
| Dividend per aandeel 2 | 112,0 | 91,00 | 65,00 | 90,00 | 120,0 | 126,7 | 147,2 | 168,2 |
| Datum van publicatie | 8/05/19 | 28/05/20 | 10/05/21 | 13/02/23 | 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 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 479.390 | 424.697 | 439.793 | 391.701 | 208.170 | 249.194 | 262.871 | 314.208 | 577.079 | 262.440 | 277.445 | 248.236 | 261.823 | 510.059 | 262.446 | 309.028 | 254.811 | 259.700 | 273.700 | 327.100 | 266.900 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 41.158 | 27.197 | 29.624 | 21.163 | 15.178 | 15.001 | 21.532 | 14.781 | 36.313 | 11.952 | 18.070 | 16.157 | 14.498 | 30.655 | 19.077 | 24.635 | 18.434 | 13.600 | 17.600 | 26.500 | 17.300 |
| Operationele Marge | 8,59% | 6,4% | 6,74% | 5,4% | 7,29% | 6,02% | 8,19% | 4,7% | 6,29% | 4,55% | 6,51% | 6,51% | 5,54% | 6,01% | 7,27% | 7,97% | 7,23% | 5,24% | 6,43% | 8,1% | 6,48% |
| Resultaat voor belastingen (EBT) 1 | - | 25.799 | - | 19.128 | 14.433 | 10.214 | - | - | - | - | - | 16.235 | 16.349 | 32.584 | 17.295 | 1.565 | 18.595 | 13.100 | 17.100 | 23.300 | 16.100 |
| Nettowinst (verlies) 1 | 24.288 | 16.437 | 16.370 | 10.866 | 9.769 | 6.129 | - | 10.311 | - | - | -13.220 | 10.809 | 11.667 | 22.476 | 11.843 | -1.577 | 13.599 | 7.400 | 11.400 | 14.900 | 9.400 |
| Nettomarge | 5,07% | 3,87% | 3,72% | 2,77% | 4,69% | 2,46% | - | 3,28% | - | - | -4,76% | 4,35% | 4,46% | 4,41% | 4,51% | -0,51% | 5,34% | 2,85% | 4,17% | 4,56% | 3,52% |
| WPA | - | 134,2 | - | 88,69 | 79,74 | 50,03 | - | - | - | - | - | 88,24 | 95,25 | 183,5 | 96,68 | -12,87 | 111,1 | - | - | - | - |
| Dividend per aandeel | - | 56,00 | - | 9,000 | - | - | - | - | 45,00 | - | - | - | - | 60,00 | - | - | - | - | - | - | - |
| Datum van publicatie | 8/05/19 | 31/10/19 | 28/05/20 | 30/10/20 | 29/01/21 | 10/05/21 | 29/06/22 | 5/08/22 | 5/08/22 | 11/11/22 | 13/02/23 | 12/05/23 | 7/08/23 | 7/08/23 | 9/11/23 | 14/02/24 | 26/04/24 | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | 37.603 | 24.900 | - | 57.772 | - | 11.615 | - |
| Nettokaspositie 1 | 277 | - | - | - | - | 1.132 | - | 7.259 |
| Hefboom (schuld/ebitda) | - | 0,444 x | 0,3071 x | - | 0,5217 x | - | 0,0989 x | - |
| Free Cash Flow 1 | -1.032 | -21.489 | 20.400 | -15.913 | 22.868 | 20.408 | 19.389 | 32.491 |
| ROE (netto-inkomsten/eigen vermogen) | 10,3% | 7,1% | 5,6% | 1% | 5,5% | 7,22% | 7,84% | 7,54% |
| ROA (netto-inkomsten/totale activa) | 7,85% | 5,4% | 4,89% | 3,9% | 6% | 3,9% | 4,73% | 5,15% |
| Totale activa 1 | 581.325 | 607.209 | 547.186 | 148.256 | 545.700 | 1.154.872 | 1.094.790 | 1.107.282 |
| Nettoactief per aandeel 2 | 3.701 | 3.791 | 4.005 | 4.647 | 5.060 | 5.076 | 5.539 | 5.846 |
| Cashflow per aandeel | 585,0 | 495,0 | 461,0 | - | 564,0 | - | - | - |
| Capex 1 | 56.205 | 41.316 | 43.589 | 36.544 | 42.502 | 59.000 | 47.667 | 48.000 |
| Capex/omzet | 6,22% | 4,78% | 5,13% | 4,28% | 3,93% | 5,41% | 4,2% | 4,17% |
| Datum van publicatie | 8/05/19 | 28/05/20 | 10/05/21 | 13/02/23 | 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
5
Laatste slotkoers
4.332
JPY
Gemiddelde koersdoel
4.600
JPY
Spread / Gemiddelde doel
+6,19%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +21,86% | 3,44 mld. | |
| +13,02% | 82,32 mld. | |
| +15,19% | 68,15 mld. | |
| +20,05% | 37,47 mld. | |
| +18,91% | 32,88 mld. | |
| +12,78% | 28,75 mld. | |
| +3,35% | 26,79 mld. | |
| +1,15% | 25,18 mld. | |
| +13,59% | 24,83 mld. | |
| +15,43% | 24,4 mld. |
- Beurs
- Aandelen
- Koers 6302
- Financiën Sumitomo Heavy Industries, Ltd.
