TOKYO TATEMONO CO., LTD. Toevoegen aan een lijst
Financiën Tokyo Tatemono Co., Ltd.
Aandelen
8804
JP3582600007
onroerend goed ontwikkeling & transacties
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.559 JPY | +1,03% |
|
+1,55% | +21,16% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 357.213 | 295.764 | 350.940 | 334.016 | 441.205 | 534.585 | - | - |
| Bedrijfswaarde 1 | 1.239.760 | 1.215.375 | 1.218.332 | 1.239.143 | 1.400.877 | 1.543.356 | 1.595.546 | 1.633.465 |
| K/w-verhouding | 12,1 x | 9,3 x | 10 x | 7,76 x | 9,79 x | 11,1 x | 10,8 x | 10,4 x |
| Dividendrendement | 2,4% | 3,25% | 3,04% | 4,07% | 3,46% | 3,11% | 3,23% | 3,34% |
| Marktkapitalisatie/omzet | 1,11 x | 0,88 x | 1,03 x | 0,95 x | 1,17 x | 1,09 x | 1,11 x | 1,09 x |
| Bedrijfswaarde/omzet | 3,84 x | 3,63 x | 3,58 x | 3,54 x | 3,73 x | 3,16 x | 3,32 x | 3,32 x |
| Bedrijfswaarde/EBITDA | 17,8 x | 17,7 x | 15,7 x | 14,9 x | 15,4 x | 15,7 x | 15,8 x | 15,5 x |
| Bedrijfswaarde/FCF | -29,2 x | -33,9 x | 19 x | -50,5 x | -56,2 x | -12,6 x | -28,4 x | -81,1 x |
| FCF Yield | -3,43% | -2,95% | 5,27% | -1,98% | -1,78% | -7,93% | -3,52% | -1,23% |
| Price to Book | 0,95 x | 0,76 x | 0,84 x | 0,75 x | 0,89 x | 1,01 x | 0,95 x | 0,9 x |
| Aantal aandelen (in duizenden) | 209.019 | 209.020 | 208.893 | 208.891 | 208.904 | 208.904 | - | - |
| Referentieprijs 2 | 1.709 | 1.415 | 1.680 | 1.599 | 2.112 | 2.559 | 2.559 | 2.559 |
| Datum van publicatie | 5/02/20 | 12/02/21 | 14/02/22 | 13/02/23 | 13/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 323.036 | 334.980 | 340.477 | 349.940 | 375.946 | 488.811 | 480.864 | 492.288 |
| EBITDA 1 | 69.687 | 68.602 | 77.536 | 83.274 | 90.965 | 98.289 | 101.007 | 105.214 |
| Bedrijfsresultaat (EBIT) 1 | 52.410 | 49.631 | 58.784 | 64.478 | 70.508 | 76.042 | 77.636 | 79.921 |
| Operationele Marge | 16,22% | 14,82% | 17,27% | 18,43% | 18,75% | 15,56% | 16,15% | 16,23% |
| Resultaat voor belastingen (EBT) 1 | 45.329 | 46.923 | 56.234 | 62.750 | 68.411 | 70.283 | 73.338 | 76.360 |
| Nettowinst (verlies) 1 | 29.796 | 31.795 | 34.965 | 43.062 | 45.084 | 47.992 | 49.606 | 51.527 |
| Nettomarge | 9,22% | 9,49% | 10,27% | 12,31% | 11,99% | 9,82% | 10,32% | 10,47% |
| WPA 2 | 141,6 | 152,1 | 167,4 | 206,2 | 215,8 | 229,8 | 237,5 | 246,7 |
| Free Cash Flow 1 | -42.491 | -35.895 | 64.247 | -24.536 | -24.924 | -122.454 | -56.174 | -20.132 |
| FCF-marge | -13,15% | -10,72% | 18,87% | -7,01% | -6,63% | -25,05% | -11,68% | -4,09% |
| Kasstroomconversie (ebitda) | - | - | 82,86% | - | - | - | - | - |
| Kasstroomconversie (nettowinst) | - | - | 183,75% | - | - | - | - | - |
| Dividend per aandeel 2 | 41,00 | 46,00 | 51,00 | 65,00 | 73,00 | 79,60 | 82,67 | 85,57 |
| Datum van publicatie | 5/02/20 | 12/02/21 | 14/02/22 | 13/02/23 | 13/02/24 | - | - | - |
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 | 2021 S2 | 2022 Q1 | 2022 Q2 | 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 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 136.751 | 152.434 | 182.546 | 162.590 | 60.586 | 117.301 | 177.887 | 121.684 | 93.382 | 215.066 | 53.389 | 81.485 | 134.874 | 118.393 | 61.277 | 179.670 | 58.529 | 137.747 | 196.276 | 134.647 | 112.165 | 258.350 | 76.724 | 167.214 | 210.050 | - |
| EBITDA 1 | - | 27.785 | - | 39.549 | - | - | - | 30.146 | - | 57.520 | - | - | - | 32.226 | - | 45.948 | - | - | - | 25.800 | - | 43.300 | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 20.030 | 18.590 | 31.041 | 30.314 | 11.318 | 17.152 | 28.470 | 25.504 | 22.723 | 48.227 | 6.823 | 9.428 | 16.251 | 27.289 | 8.761 | 36.050 | 7.028 | 27.430 | 34.458 | 23.149 | 18.451 | 43.800 | 9.778 | 24.857 | 30.280 | - |
| Operationele Marge | 14,65% | 12,2% | 17% | 18,64% | 18,68% | 14,62% | 16% | 20,96% | 24,33% | 22,42% | 12,78% | 11,57% | 12,05% | 23,05% | 14,3% | 20,06% | 12,01% | 19,91% | 17,56% | 17,19% | 16,45% | 16,95% | 12,74% | 14,87% | 14,42% | - |
| Resultaat voor belastingen (EBT) 1 | - | 16.550 | - | 29.596 | 16.424 | 10.214 | 26.638 | 25.310 | 25.185 | 50.495 | 6.290 | 5.965 | - | 27.448 | 8.872 | 36.320 | 7.566 | 24.525 | - | 26.900 | 19.000 | 39.800 | 7.000 | 14.000 | - | - |
| Nettowinst (verlies) 1 | 9.760 | 10.834 | 20.961 | 20.185 | 11.260 | 3.520 | 14.780 | 17.226 | 18.104 | 35.330 | 4.061 | 3.671 | 7.732 | 17.755 | 6.061 | 23.816 | 5.269 | 15.999 | 21.268 | 15.604 | 12.448 | 27.650 | 4.504 | 15.619 | 18.830 | - |
| Nettomarge | 7,14% | 7,11% | 11,48% | 12,41% | 18,59% | 3% | 8,31% | 14,16% | 19,39% | 16,43% | 7,61% | 4,51% | 5,73% | 15% | 9,89% | 13,26% | 9% | 11,61% | 10,84% | 11,59% | 11,1% | 10,7% | 5,87% | 9,34% | 8,96% | - |
| WPA 2 | - | 51,84 | - | 96,59 | 53,90 | 16,86 | 70,76 | 82,47 | 86,66 | 169,1 | 19,44 | 17,58 | - | 85,00 | 29,01 | 114,0 | 25,22 | 76,59 | - | 75,12 | 45,70 | - | 28,70 | 78,46 | - | - |
| Dividend per aandeel 2 | - | 22,00 | - | 24,00 | - | 27,00 | 30,00 | - | 29,00 | 29,00 | - | 36,00 | - | - | 36,00 | 36,00 | - | 37,00 | - | - | 37,00 | - | - | 42,00 | - | - |
| Datum van publicatie | 5/02/20 | 4/08/20 | 12/02/21 | 10/08/21 | 10/11/21 | 14/02/22 | 14/02/22 | 12/05/22 | 10/08/22 | 10/08/22 | 10/11/22 | 13/02/23 | 13/02/23 | 11/05/23 | 10/08/23 | 10/08/23 | 9/11/23 | 13/02/24 | 13/02/24 | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 882.547 | 919.611 | 867.392 | 905.127 | 959.672 | 1.008.771 | 1.060.962 | 1.098.881 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 12,66 x | 13,41 x | 11,19 x | 10,87 x | 10,55 x | 10,26 x | 10,5 x | 10,44 x |
| Free Cash Flow 1 | -42.491 | -35.895 | 64.247 | -24.536 | -24.924 | -122.454 | -56.174 | -20.132 |
| ROE (netto-inkomsten/eigen vermogen) | 8,2% | 8,3% | 8,7% | 10% | 9,6% | 9,47% | 9,37% | 9,11% |
| ROA (netto-inkomsten/totale activa) | 2,96% | 2,95% | 2,83% | 3,77% | 3,83% | 3,12% | 3,13% | 3,11% |
| Totale activa 1 | 1.007.081 | 1.076.906 | 1.237.568 | 1.142.419 | 1.176.388 | 1.536.608 | 1.587.387 | 1.655.745 |
| Nettoactief per aandeel 2 | 1.794 | 1.863 | 1.997 | 2.135 | 2.379 | 2.531 | 2.691 | 2.853 |
| Cashflow per aandeel | 224,0 | 243,0 | 256,0 | 296,0 | 314,0 | - | - | - |
| Capex 1 | 66.587 | 79.419 | 21.530 | 26.893 | 45.512 | 102.358 | 105.320 | 81.180 |
| Capex/omzet | 20,61% | 23,71% | 6,32% | 7,69% | 12,11% | 20,94% | 21,9% | 16,49% |
| Datum van publicatie | 5/02/20 | 12/02/21 | 14/02/22 | 13/02/23 | 13/02/24 | - | - | - |
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
10
Laatste slotkoers
2.559
JPY
Gemiddelde koersdoel
2.644
JPY
Spread / Gemiddelde doel
+3,32%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +21,16% | 3,4 mld. | |
| +36,16% | 27,94 mld. | |
| -13,74% | 26,97 mld. | |
| +25,00% | 26,95 mld. | |
| -0,71% | 25,32 mld. | |
| +44,49% | 22,58 mld. | |
| +2,78% | 19,59 mld. | |
| +1,45% | 19,52 mld. | |
| +28,54% | 16,23 mld. | |
| -14,80% | 14,98 mld. |
- Beurs
- Aandelen
- Koers 8804
- Financiën Tokyo Tatemono Co., Ltd.
