TOYOTA MOTOR CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.510 JPY | +0,37% |
|
-0,34% | +35,50% |
| 26/04 | BEKIJK DE autoshow van Beijing | RE |
| 26/04 | Buitenlandse autofabrikanten staan te popelen om Chinese partners op Beijing autoshow | RE |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 18.374.053 | 17.961.555 | 24.089.951 | 30.631.613 | 25.502.542 | 47.294.356 | - | - |
| Bedrijfswaarde 1 | 34.949.527 | 34.324.006 | 40.433.272 | 51.014.316 | 47.365.849 | 68.751.041 | 67.909.993 | 67.543.561 |
| K/w-verhouding | 9,97 x | 8,84 x | 10,7 x | 10,8 x | 10,5 x | 10,5 x | 10,5 x | 10,2 x |
| Dividendrendement | 3,39% | 3,38% | 2,79% | 2,34% | 3,19% | 2,41% | 2,61% | 2,78% |
| Marktkapitalisatie/omzet | 0,61 x | 0,6 x | 0,89 x | 0,98 x | 0,69 x | 1,07 x | 1,03 x | 1 x |
| Bedrijfswaarde/omzet | 1,16 x | 1,15 x | 1,49 x | 1,63 x | 1,27 x | 1,56 x | 1,48 x | 1,43 x |
| Bedrijfswaarde/EBITDA | 10,1 x | 10,5 x | 13,2 x | 12,7 x | 9,94 x | 10,5 x | 9,78 x | 9,47 x |
| Bedrijfswaarde/FCF | 32,7 x | 78 x | 28,2 x | 16,2 x | 31,5 x | 29,6 x | 30,7 x | 26,2 x |
| FCF Yield | 3,06% | 1,28% | 3,55% | 6,17% | 3,18% | 3,38% | 3,26% | 3,81% |
| Price to Book | 0,95 x | 0,9 x | 1,03 x | 1,17 x | 0,9 x | 1,47 x | 1,34 x | 1,23 x |
| Aantal aandelen (in duizenden) | 14.162.212 | 13.814.455 | 13.979.777 | 13.782.503 | 13.565.182 | 13.474.175 | - | - |
| Referentieprijs 2 | 1.297 | 1.300 | 1.723 | 2.222 | 1.880 | 3.510 | 3.510 | 3.510 |
| Datum van publicatie | 8/05/19 | 12/05/20 | 12/05/21 | 11/05/22 | 10/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 30.225.681 | 29.929.992 | 27.214.594 | 31.379.507 | 37.154.298 | 44.080.564 | 45.749.384 | 47.259.046 |
| EBITDA 1 | 3.452.345 | 3.256.000 | 3.074.648 | 4.002.897 | 4.764.929 | 6.578.753 | 6.941.880 | 7.133.212 |
| Bedrijfsresultaat (EBIT) 1 | 2.467.545 | 2.442.869 | 2.197.748 | 2.995.697 | 2.725.025 | 5.135.971 | 5.307.232 | 5.454.086 |
| Operationele Marge | 8,16% | 8,16% | 8,08% | 9,55% | 7,33% | 11,65% | 11,6% | 11,54% |
| Resultaat voor belastingen (EBT) 1 | 2.285.465 | 2.554.607 | 2.932.354 | 3.990.532 | 3.668.733 | 6.385.195 | 6.419.669 | 6.586.152 |
| Nettowinst (verlies) 1 | 1.882.873 | 2.076.183 | 2.245.261 | 2.850.110 | 2.451.318 | 4.617.697 | 4.533.319 | 4.632.475 |
| Nettomarge | 6,23% | 6,94% | 8,25% | 9,08% | 6,6% | 10,48% | 9,91% | 9,8% |
| WPA 2 | 130,1 | 147,1 | 160,6 | 205,2 | 179,5 | 335,6 | 334,8 | 343,7 |
| Free Cash Flow 1 | 1.069.356 | 439.782 | 1.433.962 | 3.145.119 | 1.504.880 | 2.323.493 | 2.211.798 | 2.573.399 |
| FCF-marge | 3,54% | 1,47% | 5,27% | 10,02% | 4,05% | 5,27% | 4,83% | 5,45% |
| Kasstroomconversie (ebitda) | 30,97% | 13,51% | 46,64% | 78,57% | 31,58% | 35,32% | 31,86% | 36,08% |
| Kasstroomconversie (nettowinst) | 56,79% | 21,18% | 63,87% | 110,35% | 61,39% | 50,32% | 48,79% | 55,55% |
| Dividend per aandeel 2 | 44,00 | 44,00 | 48,00 | 52,00 | 60,00 | 84,72 | 91,74 | 97,56 |
| Datum van publicatie | 8/05/19 | 12/05/20 | 12/05/21 | 11/05/22 | 10/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: März | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 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 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 15.285.595 | 14.644.397 | 11.375.223 | 15.839.371 | 7.545.741 | 15.481.299 | 7.785.742 | 8.112.466 | 15.898.208 | 8.491.116 | 9.218.232 | 17.709.348 | 9.754.685 | 9.690.265 | 19.444.950 | 10.546.831 | 11.434.786 | 21.981.617 | 12.041.104 | 9.973.417 | 22.015.565 | 10.969.496 | 11.244.114 | 22.489.430 | 11.735.808 | 11.598.210 | 23.917.663 | 23.598.406 | 25.065.881 |
| EBITDA 1 | - | - | - | - | 979.176 | - | 1.255.499 | 738.362 | - | 862.955 | 852.489 | - | 1.475.287 | 1.132.075 | - | 1.419.000 | 1.952.546 | - | 1.983.844 | 1.291.168 | - | 1.539.642 | 1.719.409 | - | 1.735.312 | 1.538.163 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 1.404.336 | 1.038.533 | 519.981 | 1.677.767 | 749.976 | 1.747.465 | 784.370 | 463.862 | 1.248.232 | 578.655 | 562.789 | 1.141.444 | 956.651 | 626.930 | 1.583.581 | 1.120.900 | 1.438.394 | 2.559.294 | 1.680.944 | 862.649 | 2.766.898 | 1.361.507 | 1.400.752 | 3.087.177 | 1.571.408 | 1.211.616 | 3.160.621 | 3.294.606 | 3.217.329 |
| Operationele Marge | 9,19% | 7,09% | 4,57% | 10,59% | 9,94% | 11,29% | 10,07% | 5,72% | 7,85% | 6,81% | 6,11% | 6,45% | 9,81% | 6,47% | 8,14% | 10,63% | 12,58% | 11,64% | 13,96% | 8,65% | 12,57% | 12,41% | 12,46% | 13,73% | 13,39% | 10,45% | 13,21% | 13,96% | 12,84% |
| Resultaat voor belastingen (EBT) 1 | 1.583.485 | 971.122 | 728.815 | 2.203.539 | 886.825 | 2.144.045 | 1.093.508 | 752.979 | 1.846.487 | 1.021.748 | 812.528 | 1.834.276 | 1.034.998 | 799.459 | 1.834.457 | 1.720.553 | 1.800.972 | 3.521.525 | 1.835.540 | 1.117.325 | 3.106.064 | 1.687.400 | 1.688.045 | 3.845.733 | 1.891.685 | 1.506.867 | 3.941.205 | 4.131.012 | 4.072.053 |
| Nettowinst (verlies) 1 | 1.274.976 | 801.207 | 629.368 | 1.615.893 | 626.652 | 1.524.484 | 791.738 | 533.888 | 1.325.626 | 736.820 | 434.264 | 1.171.084 | 727.942 | 487.196 | 1.280.234 | 1.311.372 | 1.278.056 | 2.589.428 | 1.357.814 | 777.823 | 2.011.000 | 1.022.424 | 1.143.650 | - | 1.154.151 | 1.005.330 | - | - | - |
| Nettomarge | 8,34% | 5,47% | 5,53% | 10,2% | 8,3% | 9,85% | 10,17% | 6,58% | 8,34% | 8,68% | 4,71% | 6,61% | 7,46% | 5,03% | 6,58% | 12,43% | 11,18% | 11,78% | 11,28% | 7,8% | 9,13% | 9,32% | 10,17% | - | 9,83% | 8,67% | - | - | - |
| WPA 2 | 89,87 | 57,25 | 45,04 | 115,6 | 45,05 | 109,3 | 57,17 | 38,78 | 95,95 | 53,65 | 31,77 | 85,42 | 53,36 | 40,69 | 94,00 | 96,74 | 94,52 | 191,3 | 100,6 | 61,55 | 175,8 | 95,55 | 92,13 | 208,0 | 105,0 | 82,49 | 208,5 | 223,4 | 215,9 |
| Dividend per aandeel 2 | 20,00 | 24,00 | 21,00 | 27,00 | 24,00 | 24,00 | - | 28,00 | 28,00 | - | 25,00 | 25,00 | - | 35,00 | 35,00 | - | 30,00 | 30,00 | - | 87,00 | - | - | 60,00 | - | - | 74,00 | - | - | - |
| Datum van publicatie | 7/11/19 | 12/05/20 | 6/11/20 | 12/05/21 | 4/11/21 | 4/11/21 | 9/02/22 | 11/05/22 | 11/05/22 | 4/08/22 | 1/11/22 | 1/11/22 | 9/02/23 | 10/05/23 | 10/05/23 | 1/08/23 | 1/11/23 | 1/11/23 | 6/02/24 | - | - | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: März | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 16.575.474 | 16.362.451 | 16.343.321 | 20.382.703 | 21.863.307 | 21.456.685 | 20.615.637 | 20.249.205 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 4,801 x | 5,025 x | 5,316 x | 5,092 x | 4,588 x | 3,262 x | 2,97 x | 2,839 x |
| Free Cash Flow 1 | 1.069.356 | 439.782 | 1.433.962 | 3.145.119 | 1.504.880 | 2.323.493 | 2.211.798 | 2.573.399 |
| ROE (netto-inkomsten/eigen vermogen) | 9,8% | 10,4% | 10,2% | 11,5% | 9% | 15,3% | 13,7% | 12,9% |
| ROA (netto-inkomsten/totale activa) | 4,47% | 4,88% | 5,1% | 6,14% | 5,17% | 6,64% | 6,38% | 6,25% |
| Totale activa 1 | 42.117.162 | 42.512.414 | 44.006.864 | 46.408.450 | 47.437.030 | 69.492.140 | 71.084.574 | 74.126.357 |
| Nettoactief per aandeel 2 | 1.366 | 1.450 | 1.674 | 1.905 | 2.089 | 2.384 | 2.621 | 2.856 |
| Cashflow per aandeel 2 | 256,0 | 263,0 | 278,0 | 336,0 | 329,0 | 497,0 | 454,0 | 487,0 |
| Capex 1 | 1.465.800 | 1.393.000 | 1.293.200 | 1.197.266 | 1.450.196 | 1.930.931 | 2.035.209 | 2.166.380 |
| Capex/omzet | 4,85% | 4,65% | 4,75% | 3,82% | 3,9% | 4,38% | 4,45% | 4,58% |
| Datum van publicatie | 8/05/19 | 12/05/20 | 12/05/21 | 11/05/22 | 10/05/23 | - | - | - |
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
Accumuleren
Aantal analisten
18
Laatste slotkoers
3.510
JPY
Gemiddelde koersdoel
3.570
JPY
Spread / Gemiddelde doel
+1,71%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +35,50% | 300 mld. | |
| +18,88% | 82,12 mld. | |
| +5,58% | 71,52 mld. | |
| +19,41% | 53,62 mld. | |
| +4,92% | 51,06 mld. | |
| +27,62% | 52,28 mld. | |
| +28,00% | 43,93 mld. | |
| +22,60% | 39,41 mld. | |
| +18,24% | 27,31 mld. | |
| +14,40% | 25,9 mld. |
- Beurs
- Aandelen
- Koers 7203
- Financiën Toyota Motor Corporation
