THE JAPAN STEEL WORKS, LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.767 JPY | +0,32% |
|
+0,99% | +53,76% |
| 11/04 | Inflatierapporten Beijing, Washington stompen Aziatische aandelenmarkten af | MT |
| 25/03 | Winstverwachtingen, winstnemingen dempen Aziatische aandelenmarkten | MT |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 149.879 | 96.176 | 193.231 | 281.034 | 182.414 | 277.233 | - | - |
| Bedrijfswaarde 1 | 127.070 | 72.713 | 161.829 | 233.236 | 138.547 | 238.780 | 231.936 | 228.545 |
| K/w-verhouding | 7,5 x | 10,3 x | 28 x | 20,1 x | 15,2 x | 20,3 x | 16,4 x | 13,4 x |
| Dividendrendement | 2,7% | 3,44% | 1,33% | 1,49% | 2,34% | 1,54% | 1,98% | 2,38% |
| Marktkapitalisatie/omzet | 0,68 x | 0,44 x | 0,98 x | 1,31 x | 0,76 x | 1,06 x | 0,94 x | 0,85 x |
| Bedrijfswaarde/omzet | 0,58 x | 0,33 x | 0,82 x | 1,09 x | 0,58 x | 0,91 x | 0,79 x | 0,7 x |
| Bedrijfswaarde/EBITDA | 4,39 x | 2,97 x | 9,82 x | 10,7 x | 6,73 x | 9,22 x | 7,25 x | 5,57 x |
| Bedrijfswaarde/FCF | -14,4 x | 8,68 x | 76,3 x | 12,1 x | -3.552 x | 16,4 x | 29 x | 20,2 x |
| FCF Yield | -6,97% | 11,5% | 1,31% | 8,3% | -0,03% | 6,08% | 3,45% | 4,95% |
| Price to Book | 1,17 x | 0,74 x | 1,38 x | 1,88 x | 1,15 x | 1,66 x | 1,56 x | 1,44 x |
| Aantal aandelen (in duizenden) | 73.506 | 73.529 | 73.556 | 73.569 | 73.584 | 73.595 | - | - |
| Referentieprijs 2 | 2.039 | 1.308 | 2.627 | 3.820 | 2.479 | 3.767 | 3.767 | 3.767 |
| Datum van publicatie | 13/05/19 | 25/05/20 | 10/05/21 | 11/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 220.153 | 217.527 | 198.041 | 213.790 | 238.721 | 261.860 | 294.460 | 326.580 |
| EBITDA 1 | 28.929 | 24.442 | 16.473 | 21.808 | 20.582 | 25.900 | 32.000 | 41.050 |
| Bedrijfsresultaat (EBIT) 1 | 24.290 | 18.709 | 10.226 | 15.460 | 13.846 | 17.700 | 23.300 | 28.940 |
| Operationele Marge | 11,03% | 8,6% | 5,16% | 7,23% | 5,8% | 6,76% | 7,91% | 8,86% |
| Resultaat voor belastingen (EBT) 1 | 29.317 | 14.154 | 12.960 | 19.736 | 18.518 | 19.900 | 25.050 | 31.025 |
| Nettowinst (verlies) 1 | 19.966 | 9.310 | 6.893 | 13.948 | 11.974 | 13.683 | 16.909 | 20.769 |
| Nettomarge | 9,07% | 4,28% | 3,48% | 6,52% | 5,02% | 5,23% | 5,74% | 6,36% |
| WPA 2 | 271,7 | 126,7 | 93,76 | 189,6 | 162,8 | 185,4 | 229,2 | 281,5 |
| Free Cash Flow 1 | -8.853 | 8.374 | 2.120 | 19.349 | -39 | 14.528 | 8.007 | 11.322 |
| FCF-marge | -4,02% | 3,85% | 1,07% | 9,05% | -0,02% | 5,55% | 2,72% | 3,47% |
| Kasstroomconversie (ebitda) | - | 34,26% | 12,87% | 88,72% | - | 56,09% | 25,02% | 27,58% |
| Kasstroomconversie (nettowinst) | - | 89,95% | 30,76% | 138,72% | - | 106,17% | 47,36% | 54,51% |
| Dividend per aandeel 2 | 55,00 | 45,00 | 35,00 | 57,00 | 58,00 | 58,00 | 74,40 | 89,80 |
| Datum van publicatie | 13/05/19 | 25/05/20 | 10/05/21 | 11/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: March | 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 | 106.282 | 90.100 | 45.199 | 91.199 | 55.842 | 66.749 | 122.591 | 45.029 | 58.620 | 103.649 | 58.547 | 76.525 | 54.751 | 55.433 | 110.184 | 63.703 | 89.114 | 61.600 | 74.300 | 78.800 | 97.700 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 11.176 | 4.729 | 3.409 | 7.113 | 3.017 | 5.330 | 8.347 | 648 | 2.461 | 3.109 | 2.932 | 7.805 | 2.755 | 3.029 | 5.784 | 5.454 | 6.789 | 3.600 | 5.300 | 6.100 | 8.200 |
| Operationele Marge | 10,52% | 5,25% | 7,54% | 7,8% | 5,4% | 7,99% | 6,81% | 1,44% | 4,2% | 3% | 5,01% | 10,2% | 5,03% | 5,46% | 5,25% | 8,56% | 7,62% | 5,84% | 7,13% | 7,74% | 8,39% |
| Resultaat voor belastingen (EBT) | 7.946 | 7.689 | - | 9.605 | 3.822 | - | - | 1.273 | - | 3.662 | 2.543 | - | 3.462 | 3.434 | 6.896 | 5.662 | - | 4.000 | 5.700 | 6.500 | 8.500 |
| Nettowinst (verlies) 1 | 5.205 | 3.580 | - | 6.713 | 2.334 | 4.901 | - | 518 | 1.242 | 1.760 | 1.559 | 8.655 | 2.452 | 2.311 | 4.763 | 4.205 | 4.834 | 2.100 | 3.800 | 4.600 | 6.500 |
| Nettomarge | 4,9% | 3,97% | - | 7,36% | 4,18% | 7,34% | - | 1,15% | 2,12% | 1,7% | 2,66% | 11,31% | 4,48% | 4,17% | 4,32% | 6,6% | 5,43% | 3,41% | 5,11% | 5,84% | 6,65% |
| WPA | 70,82 | 48,69 | - | 91,27 | 31,73 | - | - | 7,050 | - | 23,93 | 21,20 | - | 33,33 | - | 64,73 | 57,14 | - | - | - | - | - |
| Dividend per aandeel | 27,50 | 17,50 | - | 22,50 | - | - | - | - | - | 29,00 | - | - | - | - | 29,00 | - | - | - | - | - | - |
| Datum van publicatie | 11/11/19 | 9/11/20 | 15/11/21 | 15/11/21 | 7/02/22 | 11/05/22 | 11/05/22 | 8/08/22 | 14/11/22 | 14/11/22 | 13/02/23 | 12/05/23 | 7/08/23 | 10/11/23 | 10/11/23 | 13/02/24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 22.809 | 23.463 | 31.402 | 47.798 | 43.867 | 38.454 | 45.297 | 48.688 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -8.853 | 8.374 | 2.120 | 19.349 | -39 | 14.528 | 8.007 | 11.322 |
| ROE (netto-inkomsten/eigen vermogen) | 16,3% | 7,2% | 5,1% | 9,6% | 7,8% | 8,33% | 9,6% | 11,4% |
| ROA (netto-inkomsten/totale activa) | 9,26% | 6,61% | 3,5% | 5,11% | 4,35% | 4,17% | 5,13% | 6,27% |
| Totale activa 1 | 215.534 | 140.921 | 197.143 | 272.763 | 275.409 | 328.397 | 329.392 | 331.417 |
| Nettoactief per aandeel 2 | 1.747 | 1.779 | 1.909 | 2.031 | 2.162 | 2.271 | 2.422 | 2.612 |
| Cashflow per aandeel 2 | 332,0 | 205,0 | 176,0 | 274,0 | 252,0 | 486,0 | 421,0 | 373,0 |
| Capex 1 | 9.945 | 10.585 | 12.592 | 4.903 | 7.346 | 11.667 | 11.950 | 11.450 |
| Capex/omzet | 4,52% | 4,87% | 6,36% | 2,29% | 3,08% | 4,46% | 4,06% | 3,51% |
| Datum van publicatie | 13/05/19 | 25/05/20 | 10/05/21 | 11/05/22 | 12/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
5
Laatste slotkoers
3.767
JPY
Gemiddelde koersdoel
3.710
JPY
Spread / Gemiddelde doel
-1,51%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +53,76% | 1,76 mld. | |
| -1,42% | 14,89 mld. | |
| +25,00% | 4,92 mld. | |
| -14,84% | 4,68 mld. | |
| -11,99% | 4,52 mld. | |
| +10,91% | 4,18 mld. | |
| -17,31% | 4,12 mld. | |
| +13,00% | 3,73 mld. | |
| +29,08% | 3,43 mld. | |
| +0,73% | 3,31 mld. |
- Beurs
- Aandelen
- Koers 5631
- Financiën The Japan Steel Works, Ltd.
