UNITED ARROWS LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.989 JPY | +1,07% |
|
+4,03% | +5,35% |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 109.387 | 46.110 | 60.093 | 51.890 | 54.682 | 54.889 | - | - |
| Bedrijfswaarde 1 | 106.884 | 44.708 | 69.089 | 54.097 | 48.624 | 48.680 | 48.906 | 49.702 |
| K/w-verhouding | 17 x | 13,1 x | -8,33 x | 70,8 x | 12,6 x | 11,4 x | 12,5 x | 10,5 x |
| Dividendrendement | 2,08% | 5,11% | - | 1,04% | 2,45% | 2,76% | 2,77% | 3,02% |
| Marktkapitalisatie/omzet | 0,69 x | 0,29 x | 0,49 x | 0,44 x | 0,42 x | 0,41 x | 0,38 x | 0,37 x |
| Bedrijfswaarde/omzet | 0,67 x | 0,28 x | 0,57 x | 0,46 x | 0,37 x | 0,36 x | 0,34 x | 0,33 x |
| Bedrijfswaarde/EBITDA | 7,98 x | 3,87 x | -16,8 x | 15,3 x | 6,13 x | 5,54 x | 5,51 x | 5,23 x |
| Bedrijfswaarde/FCF | 33,3 x | 24,3 x | -8,27 x | 7,61 x | 5,4 x | 13,2 x | 15,3 x | 13,4 x |
| FCF Yield | 3,01% | 4,12% | -12,1% | 13,1% | 18,5% | 7,57% | 6,54% | 7,44% |
| Price to Book | 2,89 x | 1,19 x | 2,01 x | 1,73 x | 1,62 x | 1,57 x | 1,47 x | 1,35 x |
| Aantal aandelen (in duizenden) | 28.375 | 28.375 | 28.534 | 28.495 | 28.495 | 27.596 | - | - |
| Referentieprijs 2 | 3.855 | 1.625 | 2.106 | 1.821 | 1.919 | 1.989 | 1.989 | 1.989 |
| Datum van publicatie | 9/05/19 | 8/05/20 | 10/05/21 | 11/05/22 | 10/05/23 | 8/05/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 158.918 | 157.412 | 121.712 | 118.384 | 130.135 | 134.269 | 143.840 | 149.486 |
| EBITDA 1 | 13.389 | 11.553 | -4.110 | 3.537 | 7.934 | 8.793 | 8.877 | 9.495 |
| Bedrijfsresultaat (EBIT) 1 | 11.063 | 8.758 | -6.613 | 1.683 | 6.362 | 6.740 | 7.354 | 7.883 |
| Operationele Marge | 6,96% | 5,56% | -5,43% | 1,42% | 4,89% | 5,02% | 5,11% | 5,27% |
| Resultaat voor belastingen (EBT) 1 | 10.723 | 6.221 | -7.519 | 1.759 | 6.548 | 7.155 | 7.198 | 7.689 |
| Nettowinst (verlies) 1 | 6.417 | 3.522 | -7.197 | 732 | 4.341 | 4.876 | 4.397 | 5.215 |
| Nettomarge | 4,04% | 2,24% | -5,91% | 0,62% | 3,34% | 3,63% | 3,06% | 3,49% |
| WPA 2 | 226,2 | 124,2 | -252,7 | 25,71 | 152,4 | 175,4 | 159,2 | 188,9 |
| Free Cash Flow 1 | 3.214 | 1.843 | -8.356 | 7.106 | 9.003 | 3.685 | 3.200 | 3.700 |
| FCF-marge | 2,02% | 1,17% | -6,87% | 6% | 6,92% | 2,74% | 2,22% | 2,48% |
| Kasstroomconversie (ebitda) | 24% | 15,95% | - | 200,9% | 113,47% | 41,91% | 36,05% | 38,97% |
| Kasstroomconversie (nettowinst) | 50,09% | 52,33% | - | 970,77% | 207,39% | 75,57% | 72,78% | 70,95% |
| Dividend per aandeel 2 | 80,00 | 83,00 | - | 19,00 | 47,00 | 55,00 | 55,00 | 60,17 |
| Datum van publicatie | 9/05/19 | 8/05/20 | 10/05/21 | 11/05/22 | 10/05/23 | 8/05/24 | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2021 S1 | 2021 S2 | 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 | 74.576 | 53.259 | - | 25.173 | 50.437 | 36.467 | 31.480 | - | 29.664 | 27.789 | 57.453 | 38.640 | 34.042 | 32.155 | 28.859 | 61.014 | 38.690 | 34.565 | 35.149 | 31.755 | 43.101 | 37.645 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 3.903 | -6.840 | 227 | -1.745 | -2.648 | 4.485 | -154 | 4.331 | 1.853 | -468 | 1.385 | 5.002 | -25 | 2.502 | -727 | 1.775 | 4.042 | 923 | 2.454 | -885,6 | 5.080 | 650,9 |
| Operationele Marge | 5,23% | -12,84% | - | -6,93% | -5,25% | 12,3% | -0,49% | - | 6,25% | -1,68% | 2,41% | 12,95% | -0,07% | 7,78% | -2,52% | 2,91% | 10,45% | 2,67% | 6,98% | -2,79% | 11,79% | 1,73% |
| Resultaat voor belastingen (EBT) | 3.507 | -6.597 | - | - | -2.681 | 4.901 | - | - | 2.037 | - | 1.595 | 4.837 | - | 2.731 | - | 2.115 | 4.073 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 1.942 | -5.097 | - | -1.346 | -1.994 | 3.290 | -564 | - | 1.323 | -249 | 1.074 | 3.266 | 1 | 1.798 | -372 | 1.426 | 2.827 | 623 | 1.923 | -415,7 | 3.145 | -802,3 |
| Nettomarge | 2,6% | -9,57% | - | -5,35% | -3,95% | 9,02% | -1,79% | - | 4,46% | -0,9% | 1,87% | 8,45% | 0% | 5,59% | -1,29% | 2,34% | 7,31% | 1,8% | 5,47% | -1,31% | 7,3% | -2,13% |
| WPA 2 | 68,47 | -179,4 | - | -47,27 | -69,99 | 115,5 | -19,76 | - | 46,45 | -8,740 | 37,71 | 114,6 | 0,0500 | 63,48 | -12,53 | 50,95 | 101,7 | 22,77 | 57,42 | -15,52 | 114,8 | -9,162 |
| Dividend per aandeel 2 | 22,00 | - | - | 7,000 | 7,000 | - | 12,00 | - | - | 12,00 | 12,00 | - | 35,00 | - | 17,00 | 17,00 | - | 38,00 | - | 17,00 | - | 38,00 |
| Datum van publicatie | 6/11/19 | 5/11/20 | 10/05/21 | 5/11/21 | 5/11/21 | 4/02/22 | 11/05/22 | 11/05/22 | 4/08/22 | 7/11/22 | 7/11/22 | 6/02/23 | 10/05/23 | 7/08/23 | 8/11/23 | 8/11/23 | 7/02/24 | 8/05/24 | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | 8.996 | 2.207 | - | - | - | - |
| Nettokaspositie 1 | 2.503 | 1.402 | - | - | 6.058 | 6.291 | 5.982 | 5.187 |
| Hefboom (schuld/ebitda) | - | - | -2,189 x | 0,624 x | - | - | - | - |
| Free Cash Flow 1 | 3.214 | 1.843 | -8.356 | 7.106 | 9.003 | 3.685 | 3.200 | 3.700 |
| ROE (netto-inkomsten/eigen vermogen) | 18% | 9,2% | -21% | 2,4% | 13,6% | 14,2% | 12,6% | 13,5% |
| ROA (netto-inkomsten/totale activa) | 16,4% | 12,5% | -7,3% | 4,58% | 11,4% | 12,3% | 7,76% | 7,55% |
| Totale activa 1 | 39.098 | 28.155 | 98.576 | 15.966 | 38.027 | 39.533 | 56.649 | 69.086 |
| Nettoactief per aandeel 2 | 1.333 | 1.362 | 1.046 | 1.055 | 1.183 | 1.269 | 1.357 | 1.470 |
| Cashflow per aandeel | 315,0 | 223,0 | -165,0 | 90,70 | 218,0 | 249,0 | - | - |
| Capex 1 | 3.548 | 3.371 | 2.765 | 3.371 | 2.011 | 3.078 | 3.333 | 3.333 |
| Capex/omzet | 2,23% | 2,14% | 2,27% | 2,85% | 1,55% | 2,29% | 2,32% | 2,23% |
| Datum van publicatie | 9/05/19 | 8/05/20 | 10/05/21 | 11/05/22 | 10/05/23 | 8/05/24 | - | - |
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
Accumuleren
Aantal analisten
5
Laatste slotkoers
1.989
JPY
Gemiddelde koersdoel
2.128
JPY
Spread / Gemiddelde doel
+6,99%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +5,35% | 341 mln. | |
| +0,74% | 463 mln. | |
| -17,27% | 212 mln. | |
| +36,32% | 168 mln. | |
| -5,86% | 55,62 mln. |
- Beurs
- Aandelen
- Koers 7606
- Financiën United Arrows Ltd.
