SUNDRUG CO.,LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4.528 JPY | +0,13% |
|
+3,50% | -0,09% |
| 2023 | Harris Associates zegt voorzichtig over Japan, alles in op Europa | RE |
| 2023 | Consolidatie zal waarde van Japanse, nog steeds gefragmenteerde drogisterijsector doen stijgen - Orbis | RE |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 356.525 | 404.474 | 473.445 | 347.847 | 425.016 | 529.557 | - | - |
| Bedrijfswaarde 1 | 286.286 | 323.775 | 386.950 | 258.517 | 344.144 | 448.111 | 451.762 | 453.670 |
| K/w-verhouding | 14,9 x | 17,1 x | 18,7 x | 14,6 x | 16,5 x | 18,5 x | 17,2 x | 15,9 x |
| Dividendrendement | 2,16% | 1,97% | 1,73% | 2,39% | 2,75% | 2,58% | 2,8% | 2,99% |
| Marktkapitalisatie/omzet | 0,61 x | 0,65 x | 0,75 x | 0,54 x | 0,62 x | 0,7 x | 0,65 x | 0,61 x |
| Bedrijfswaarde/omzet | 0,49 x | 0,52 x | 0,61 x | 0,4 x | 0,5 x | 0,6 x | 0,56 x | 0,52 x |
| Bedrijfswaarde/EBITDA | 6,59 x | 7,2 x | 8,41 x | 5,84 x | 6,95 x | 7,82 x | 7,34 x | 6,92 x |
| Bedrijfswaarde/FCF | 14 x | 15,9 x | 29,3 x | 23,5 x | 38,8 x | 80,5 x | 45,3 x | 32,2 x |
| FCF Yield | 7,16% | 6,31% | 3,41% | 4,26% | 2,58% | 1,24% | 2,21% | 3,1% |
| Price to Book | 2,09 x | 2,17 x | 2,31 x | 1,58 x | 1,8 x | 2,1 x | 1,97 x | 1,85 x |
| Aantal aandelen (in duizenden) | 116.894 | 116.900 | 116.900 | 116.923 | 116.923 | 116.952 | - | - |
| Referentieprijs 2 | 3.050 | 3.460 | 4.050 | 2.975 | 3.635 | 4.528 | 4.528 | 4.528 |
| Datum van publicatie | 10/05/19 | 15/05/20 | 14/05/21 | 13/05/22 | 15/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 588.069 | 617.769 | 634.310 | 648.734 | 690.462 | 751.932 | 809.559 | 867.710 |
| EBITDA 1 | 43.475 | 44.963 | 46.008 | 44.261 | 49.520 | 57.301 | 61.518 | 65.600 |
| Bedrijfsresultaat (EBIT) 1 | 35.233 | 36.604 | 37.345 | 34.052 | 37.452 | 42.170 | 45.127 | 48.781 |
| Operationele Marge | 5,99% | 5,93% | 5,89% | 5,25% | 5,42% | 5,61% | 5,57% | 5,62% |
| Resultaat voor belastingen (EBT) 1 | 35.071 | 34.648 | 37.188 | 34.675 | 37.710 | 42.280 | 45.620 | 49.340 |
| Nettowinst (verlies) 1 | 23.933 | 23.692 | 25.329 | 23.853 | 25.703 | 28.657 | 30.814 | 33.367 |
| Nettomarge | 4,07% | 3,84% | 3,99% | 3,68% | 3,72% | 3,81% | 3,81% | 3,85% |
| WPA 2 | 204,8 | 202,7 | 216,7 | 204,0 | 219,8 | 245,1 | 263,5 | 285,3 |
| Free Cash Flow 1 | 20.503 | 20.421 | 13.187 | 11.023 | 8.868 | 5.570 | 9.962 | 14.074 |
| FCF-marge | 3,49% | 3,31% | 2,08% | 1,7% | 1,28% | 0,74% | 1,23% | 1,62% |
| Kasstroomconversie (ebitda) | 47,16% | 45,42% | 28,66% | 24,9% | 17,91% | 9,72% | 16,19% | 21,45% |
| Kasstroomconversie (nettowinst) | 85,67% | 86,19% | 52,06% | 46,21% | 34,5% | 19,43% | 32,33% | 42,18% |
| Dividend per aandeel 2 | 66,00 | 68,00 | 70,00 | 71,00 | 100,0 | 116,9 | 126,7 | 135,2 |
| Datum van publicatie | 10/05/19 | 15/05/20 | 14/05/21 | 13/05/22 | 15/05/23 | - | - | - |
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 | 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 | 316.821 | 316.459 | 162.557 | 326.754 | 164.905 | 157.075 | 166.455 | 172.768 | 339.223 | 180.330 | 170.909 | 182.146 | 189.561 | 371.707 | 194.265 | 186.212 | 200.000 | 207.000 | 211.000 | 203.000 |
| EBITDA | - | - | 10.793 | - | 12.139 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 19.807 | 19.671 | 8.329 | 17.928 | 9.513 | 6.655 | 9.058 | 9.453 | 18.511 | 10.982 | 7.959 | 9.899 | 10.710 | 20.609 | 12.607 | 9.230 | 10.800 | 11.700 | 13.600 | 9.900 |
| Operationele Marge | 6,25% | 6,22% | 5,12% | 5,49% | 5,77% | 4,24% | 5,44% | 5,47% | 5,46% | 6,09% | 4,66% | 5,43% | 5,65% | 5,54% | 6,49% | 4,96% | 5,4% | 5,65% | 6,45% | 4,88% |
| Resultaat voor belastingen (EBT) | 19.936 | 19.564 | - | 18.310 | 9.618 | - | 9.155 | - | 18.513 | 11.156 | 8.041 | 10.064 | - | 20.594 | 12.735 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 13.532 | 13.478 | 5.654 | 12.455 | 6.549 | 4.851 | 6.298 | 6.424 | 12.722 | 7.642 | 5.339 | 6.900 | 7.154 | 14.054 | 8.727 | 5.769 | 7.600 | 8.200 | 9.500 | 6.700 |
| Nettomarge | 4,27% | 4,26% | 3,48% | 3,81% | 3,97% | 3,09% | 3,78% | 3,72% | 3,75% | 4,24% | 3,12% | 3,79% | 3,77% | 3,78% | 4,49% | 3,1% | 3,8% | 3,96% | 4,5% | 3,3% |
| WPA 2 | 115,8 | 115,3 | 48,36 | 106,5 | 56,01 | - | 53,87 | - | 108,8 | 65,36 | - | 59,02 | 61,18 | 120,2 | 74,62 | 52,33 | - | - | - | - |
| Dividend per aandeel 2 | 34,00 | 35,00 | - | 35,00 | - | - | - | - | 50,00 | - | - | - | 57,00 | 57,00 | - | 57,00 | - | 63,00 | - | 63,00 |
| Datum van publicatie | 8/11/19 | 11/11/20 | 12/11/21 | 12/11/21 | 14/02/22 | 13/05/22 | 12/08/22 | 14/11/22 | 14/11/22 | 14/02/23 | 15/05/23 | 10/08/23 | 14/11/23 | 14/11/23 | 14/02/24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 70.239 | 80.699 | 86.495 | 89.330 | 80.872 | 81.447 | 77.795 | 75.887 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 20.503 | 20.421 | 13.187 | 11.023 | 8.868 | 5.570 | 9.963 | 14.074 |
| ROE (netto-inkomsten/eigen vermogen) | 14,7% | 13,2% | 12,9% | 11,2% | 11,3% | 11,8% | 11,9% | 12% |
| ROA (netto-inkomsten/totale activa) | 14,1% | 13,6% | 12,9% | 11% | 11,1% | 9,99% | 10,1% | 10,4% |
| Totale activa 1 | 170.076 | 174.211 | 196.389 | 217.065 | 231.336 | 286.898 | 303.625 | 322.153 |
| Nettoactief per aandeel 2 | 1.463 | 1.598 | 1.754 | 1.886 | 2.021 | 2.158 | 2.298 | 2.451 |
| Cashflow per aandeel | 275,0 | 274,0 | 291,0 | 291,0 | 323,0 | - | - | - |
| Capex 1 | 10.588 | 11.853 | 18.574 | 22.336 | 38.393 | 35.800 | 36.480 | 36.860 |
| Capex/omzet | 1,8% | 1,92% | 2,93% | 3,44% | 5,56% | 4,76% | 4,51% | 4,25% |
| Datum van publicatie | 10/05/19 | 15/05/20 | 14/05/21 | 13/05/22 | 15/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
D-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
6
Laatste slotkoers
4.528
JPY
Gemiddelde koersdoel
4.962
JPY
Spread / Gemiddelde doel
+9,58%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -0,09% | 3,36 mld. | |
| -11,64% | 3,62 mld. | |
| -23,44% | 3,06 mld. | |
| +7,46% | 2,59 mld. | |
| -9,26% | 1,75 mld. | |
| +9,30% | 1,35 mld. | |
| -20,60% | 957 mln. | |
| -38,42% | 704 mln. | |
| -0,53% | 450 mln. | |
| -1,85% | 370 mln. |
- Beurs
- Aandelen
- Koers 9989
- Financiën Sundrug Co.,Ltd.
