ULVAC, INC. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 9.630 JPY | +3,32% |
|
+0,57% | +42,92% |
| 14/02 | ULVAC, INC. : Jefferies & Co. herhaalt koopadvies | ZM |
| 2023 | Enpack Packaging gaat 10 productielijnen voor aluminiumfolie kopen van het Japanse ULVAC | MT |
Totale waarde
| Fiscaal tijdperk: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 168.288 | 153.293 | 277.308 | 227.530 | 300.025 | 474.474 | - | - |
| Bedrijfswaarde 1 | 146.171 | 125.107 | 228.297 | 152.259 | 247.519 | 432.101 | 423.368 | 413.552 |
| K/w-verhouding | 9,02 x | 14,2 x | 18,7 x | 11,3 x | 21,2 x | 26,8 x | 19,9 x | 15,3 x |
| Dividendrendement | 3,07% | 2,57% | 1,69% | 2,68% | 1,79% | 1,27% | 1,68% | 2,13% |
| Marktkapitalisatie/omzet | 0,76 x | 0,83 x | 1,52 x | 0,94 x | 1,32 x | 1,9 x | 1,73 x | 1,57 x |
| Bedrijfswaarde/omzet | 0,66 x | 0,67 x | 1,25 x | 0,63 x | 1,09 x | 1,73 x | 1,54 x | 1,36 x |
| Bedrijfswaarde/EBITDA | 4,75 x | 5,26 x | 8,92 x | 3,94 x | 8,78 x | 12,7 x | 9,47 x | 7,41 x |
| Bedrijfswaarde/FCF | 16,5 x | 13,6 x | 12,3 x | 5,75 x | -16,9 x | 41,5 x | 23 x | 14,8 x |
| FCF Yield | 6,04% | 7,34% | 8,15% | 17,4% | -5,92% | 2,41% | 4,34% | 6,77% |
| Price to Book | 1,12 x | 0,99 x | 1,71 x | 1,2 x | 1,51 x | 2,29 x | 2,11 x | 1,91 x |
| Aantal aandelen (in duizenden) | 49.279 | 49.290 | 49.255 | 49.249 | 49.249 | 49.270 | - | - |
| Referentieprijs 2 | 3.415 | 3.110 | 5.630 | 4.620 | 6.092 | 9.630 | 9.630 | 9.630 |
| Datum van publicatie | 7/08/19 | 11/08/20 | 10/08/21 | 9/08/22 | 8/08/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 220.721 | 185.402 | 183.011 | 241.260 | 227.528 | 249.963 | 274.309 | 303.079 |
| EBITDA 1 | 30.766 | 23.807 | 25.583 | 38.648 | 28.191 | 33.975 | 44.687 | 55.820 |
| Bedrijfsresultaat (EBIT) 1 | 23.828 | 15.958 | 17.197 | 30.061 | 19.946 | 24.347 | 33.816 | 44.070 |
| Operationele Marge | 10,8% | 8,61% | 9,4% | 12,46% | 8,77% | 9,74% | 12,33% | 14,54% |
| Resultaat voor belastingen (EBT) 1 | 27.148 | 21.122 | 21.559 | 29.280 | 20.722 | 25.417 | 34.895 | 44.337 |
| Nettowinst (verlies) 1 | 18.665 | 10.769 | 14.830 | 20.211 | 14.169 | 17.691 | 23.890 | 31.078 |
| Nettomarge | 8,46% | 5,81% | 8,1% | 8,38% | 6,23% | 7,08% | 8,71% | 10,25% |
| WPA 2 | 378,8 | 218,5 | 301,1 | 410,4 | 287,7 | 359,1 | 485,0 | 630,9 |
| Free Cash Flow 1 | 8.834 | 9.183 | 18.595 | 26.499 | -14.662 | 10.400 | 18.372 | 28.017 |
| FCF-marge | 4% | 4,95% | 10,16% | 10,98% | -6,44% | 4,16% | 6,7% | 9,24% |
| Kasstroomconversie (ebitda) | 28,71% | 38,57% | 72,68% | 68,56% | - | 30,61% | 41,11% | 50,19% |
| Kasstroomconversie (nettowinst) | 47,33% | 85,27% | 125,39% | 131,11% | - | 58,79% | 76,9% | 90,15% |
| Dividend per aandeel 2 | 105,0 | 80,00 | 95,00 | 124,0 | 109,0 | 122,4 | 162,2 | 204,8 |
| Datum van publicatie | 7/08/19 | 11/08/20 | 10/08/21 | 9/08/22 | 8/08/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: June | 2020 S1 | 2020 S2 | 2021 S1 | 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 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 96.749 | 88.653 | 83.835 | 99.176 | 47.419 | 58.260 | 105.679 | 60.418 | 75.163 | 135.581 | 56.182 | 55.178 | 111.360 | 49.599 | 66.569 | 116.168 | 55.038 | 65.186 | 120.224 | 61.720 | 69.066 | 129.017 | 62.800 | 64.800 | 124.000 | 65.250 | 146.000 |
| EBITDA | - | - | - | - | 5.585 | 9.953 | - | 10.303 | 12.807 | - | 7.101 | 7.289 | - | 4.309 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 8.396 | 7.562 | 5.849 | 11.348 | 3.570 | 7.842 | 11.412 | 8.127 | 10.522 | 18.649 | 5.120 | 5.345 | 10.465 | 2.278 | 7.203 | 9.481 | 2.831 | 7.482 | 10.313 | 6.760 | 7.772 | 14.391 | 7.050 | 7.750 | 15.000 | 8.400 | 19.000 |
| Operationele Marge | 8,68% | 8,53% | 6,98% | 11,44% | 7,53% | 13,46% | 10,8% | 13,45% | 14% | 13,75% | 9,11% | 9,69% | 9,4% | 4,59% | 10,82% | 8,16% | 5,14% | 11,48% | 8,58% | 10,95% | 11,25% | 11,15% | 11,23% | 11,96% | 12,1% | 12,87% | 13,01% |
| Resultaat voor belastingen (EBT) 1 | 13.150 | 7.972 | 6.084 | 15.475 | 4.187 | 8.195 | 12.382 | 8.446 | 8.452 | 16.898 | 5.208 | 6.687 | 11.895 | 3.884 | 4.943 | - | 2.796 | 8.097 | 10.893 | 7.550 | 8.154 | 15.704 | 7.300 | 8.150 | 15.500 | 8.800 | 20.000 |
| Nettowinst (verlies) 1 | 7.787 | 2.982 | 4.542 | 10.288 | 2.233 | 5.902 | 8.135 | 5.641 | 6.435 | 12.076 | 4.053 | 5.281 | 9.334 | 2.422 | 2.413 | 4.835 | 1.135 | 5.725 | 6.860 | 4.926 | 5.750 | 10.568 | 4.974 | 5.555 | 10.458 | 5.975 | 13.788 |
| Nettomarge | 8,05% | 3,36% | 5,42% | 10,37% | 4,71% | 10,13% | 7,7% | 9,34% | 8,56% | 8,91% | 7,21% | 9,57% | 8,38% | 4,88% | 3,62% | 4,16% | 2,06% | 8,78% | 5,71% | 7,98% | 8,33% | 8,19% | 7,92% | 8,57% | 8,43% | 9,16% | 9,44% |
| WPA 2 | 158,0 | - | 92,22 | - | 45,35 | 119,8 | 165,2 | 114,5 | 130,6 | 245,2 | 82,29 | 107,2 | 189,5 | 49,17 | 49,00 | 98,17 | 23,04 | 116,2 | 139,2 | 100,2 | 130,6 | 224,0 | 96,40 | 115,9 | 212,3 | 130,9 | 279,9 |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 109,0 | 109,0 | - | - | - | - | - | 114,0 | - | - | - | - | 148,0 |
| Datum van publicatie | 13/02/20 | 11/08/20 | 12/02/21 | 10/08/21 | 12/11/21 | 14/02/22 | 14/02/22 | 12/05/22 | 9/08/22 | 9/08/22 | 11/11/22 | 13/02/23 | 13/02/23 | 12/05/23 | 8/08/23 | 8/08/23 | 7/11/23 | 13/02/24 | 13/02/24 | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 22.117 | 28.186 | 49.011 | 75.271 | 52.506 | 42.373 | 51.106 | 60.922 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 8.834 | 9.183 | 18.595 | 26.499 | -14.662 | 10.400 | 18.372 | 28.017 |
| ROE (netto-inkomsten/eigen vermogen) | 12,5% | 7,1% | 9,48% | 11,4% | 7,3% | 8,67% | 11,3% | 13,5% |
| ROA (netto-inkomsten/totale activa) | 8,82% | 6,39% | 5,16% | 9,95% | 6,47% | 6,06% | 8,06% | 9,43% |
| Totale activa 1 | 211.667 | 168.423 | 287.555 | 203.072 | 219.155 | 292.170 | 296.562 | 329.539 |
| Nettoactief per aandeel 2 | 3.062 | 3.132 | 3.290 | 3.837 | 4.025 | 4.211 | 4.573 | 5.031 |
| Cashflow per aandeel 2 | 520,0 | 378,0 | 518,0 | 585,0 | 455,0 | 539,0 | 735,0 | 854,0 |
| Capex 1 | 12.750 | 9.555 | 7.147 | 11.047 | 16.311 | 20.600 | 16.150 | 17.350 |
| Capex/omzet | 5,78% | 5,15% | 3,91% | 4,58% | 7,17% | 8,24% | 5,89% | 5,72% |
| Datum van publicatie | 7/08/19 | 11/08/20 | 10/08/21 | 9/08/22 | 8/08/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
8
Laatste slotkoers
9.630
JPY
Gemiddelde koersdoel
10.700
JPY
Spread / Gemiddelde doel
+11,11%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +42,92% | 3,01 mld. | |
| +25,98% | 360 mld. | |
| +18,14% | 121 mld. | |
| +10,67% | 19,99 mld. | |
| +5,56% | 18,83 mld. | |
| +35,96% | 9,77 mld. | |
| +24,11% | 9,34 mld. | |
| -7,97% | 7,54 mld. | |
| -23,57% | 6,08 mld. | |
| +36,78% | 5,4 mld. |
- Beurs
- Aandelen
- Koers 6728
- Financiën ULVAC, Inc.
