SUN* INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 919 JPY | 0,00% |
|
+3,61% | -4,96% |
Totale waarde
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 88.084 | 79.580 | 48.926 | 36.819 | 34.992 | - | - |
| Bedrijfswaarde 1 | 83.373 | 74.209 | 42.941 | 28.917 | 34.992 | 34.992 | 34.992 |
| K/w-verhouding | 104 x | 60,6 x | 59,1 x | 23,4 x | 19,6 x | 15,3 x | 14,9 x |
| Dividendrendement | - | - | - | - | - | - | - |
| Marktkapitalisatie/omzet | 16,4 x | 9,91 x | 4,55 x | 2,94 x | 2,31 x | 1,94 x | 1,76 x |
| Bedrijfswaarde/omzet | 16,4 x | 9,91 x | 4,55 x | 2,94 x | 2,31 x | 1,94 x | 1,76 x |
| Bedrijfswaarde/EBITDA | 92.235.301 x | 53.420.331 x | - | - | - | - | - |
| Bedrijfswaarde/FCF | 106.253.842 x | - | 94.817.165 x | 20.719.681 x | - | - | - |
| FCF Yield | 0% | - | 0% | 0% | - | - | - |
| Price to Book | 17,6 x | 12,1 x | 6,32 x | 3,88 x | 3,15 x | 2,68 x | 2,27 x |
| Aantal aandelen (in duizenden) | 36.840 | 37.734 | 37.956 | 38.075 | 38.076 | - | - |
| Referentieprijs 2 | 2.391 | 2.109 | 1.289 | 967,0 | 919,0 | 919,0 | 919,0 |
| Datum van publicatie | 10/02/21 | 9/02/22 | 8/02/23 | 9/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Omzet 1 | 5.367 | 8.030 | 10.745 | 12.516 | 15.150 | 18.050 | 19.900 |
| EBITDA | 955 | 1.490 | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 886 | 1.411 | 902,1 | 1.775 | 2.175 | 2.850 | 2.900 |
| Operationele Marge | 16,51% | 17,57% | 8,4% | 14,18% | 14,36% | 15,79% | 14,57% |
| Resultaat voor belastingen (EBT) | 926 | 1.562 | 1.076 | 2.107 | - | - | - |
| Nettowinst (verlies) 1 | 804 | 1.301 | 824 | 1.569 | 1.787 | 2.292 | 2.350 |
| Nettomarge | 14,98% | 16,2% | 7,67% | 12,54% | 11,8% | 12,7% | 11,81% |
| WPA 2 | 22,93 | 34,79 | 21,81 | 41,25 | 47,00 | 60,20 | 61,70 |
| Free Cash Flow | 829 | - | 516 | 1.777 | - | - | - |
| FCF-marge | 15,45% | - | 4,8% | 14,2% | - | - | - |
| Kasstroomconversie (ebitda) | 86,81% | - | - | - | - | - | - |
| Kasstroomconversie (nettowinst) | 103,11% | - | 62,62% | 113,26% | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - |
| Datum van publicatie | 10/02/21 | 9/02/22 | 8/02/23 | 9/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2020 S1 | 2021 S1 | 2021 Q3 | 2022 Q1 | 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 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.697 | 3.632 | 2.091 | 2.604 | 5.195 | 2.795 | 2.755 | 5.549 | 3.049 | 3.072 | 6.121 | 3.163 | 3.232 | - | 3.500 | 3.500 | 3.700 | 4.000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 548 | 782 | 347 | 305 | 459 | 190 | 252,2 | 442,5 | 476 | 385 | 861 | 475 | 439 | - | 450 | 340 | 500 | 660 |
| Operationele Marge | 20,32% | 21,53% | 16,59% | 11,71% | 8,84% | 6,8% | 9,16% | 7,97% | 15,61% | 12,53% | 14,07% | 15,02% | 13,58% | - | 12,86% | 9,71% | 13,51% | 16,5% |
| Resultaat voor belastingen (EBT) | 564 | 839 | 367 | 177 | 393 | 350 | - | - | 520 | - | 947 | 604 | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | 500 | 718 | 316 | 134 | 339 | 283 | - | - | 407 | 309 | 716 | 488 | 365 | - | 390 | 300 | 430 | 480 |
| Nettomarge | 18,54% | 19,77% | 15,11% | 5,15% | 6,53% | 10,13% | - | - | 13,35% | 10,06% | 11,7% | 15,43% | 11,29% | - | 11,14% | 8,57% | 11,62% | 12% |
| WPA | 14,80 | 19,37 | 8,370 | 3,570 | 8,980 | 7,500 | - | - | 10,71 | - | 18,84 | 12,82 | - | - | - | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 14/08/20 | 12/08/21 | 10/11/21 | 11/05/22 | 10/08/22 | 9/11/22 | 8/02/23 | 8/02/23 | 10/05/23 | 9/08/23 | 9/08/23 | 8/11/23 | 9/02/24 | 9/02/24 | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Nettoschuldpositie | - | - | - | - | - | - | - |
| Nettokaspositie | 4.711 | 5.371 | 5.985 | 7.902 | - | - | - |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - |
| Free Cash Flow | 829 | - | 516 | 1.777 | - | - | - |
| ROE (netto-inkomsten/eigen vermogen) | 22,8% | 22,4% | 11,5% | 18,2% | - | - | - |
| ROA (netto-inkomsten/totale activa) | 16,8% | 21,5% | 12,7% | 21,2% | - | - | - |
| Totale activa 1 | 4.784 | 6.038 | 6.508 | 7.413 | - | - | - |
| Nettoactief per aandeel 2 | 136,0 | 175,0 | 204,0 | 249,0 | 292,0 | 343,0 | 405,0 |
| Cashflow per aandeel | 24,60 | 36,20 | 23,60 | 44,50 | - | - | - |
| Capex | 33 | 51 | 291 | 106 | - | - | - |
| Capex/omzet | 0,61% | 0,64% | 2,71% | 0,85% | - | - | - |
| Datum van publicatie | 10/02/21 | 9/02/22 | 8/02/23 | 9/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
1
Laatste slotkoers
919
Gemiddelde koersdoel
-
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -4,96% | 222 mln. | |
| -12,23% | 194 mld. | |
| +0,74% | 166 mld. | |
| +2,19% | 153 mld. | |
| +4,34% | 99,85 mld. | |
| +7,04% | 77,56 mld. | |
| +19,09% | 73,55 mld. | |
| -7,30% | 71 mld. | |
| -20,54% | 52,81 mld. | |
| +0,53% | 47,86 mld. |
- Beurs
- Aandelen
- Koers 4053
- Financiën Sun* Inc.
