WEST JAPAN RAILWAY COMPANY Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.964 JPY | -0,39% |
|
+0,08% | +0,78% |
| 31/01 | West Japan Railway Company rapporteert resultaten voor de negen maanden eindigend op 31 december 2023 | CI |
| 01/01 | Minstens zes doden na zware aardbeving op nieuwjaarsdag in Japan | RE |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.604.020 | 1.414.150 | 1.173.042 | 1.241.552 | 1.329.793 | 1.444.468 | - | - |
| Bedrijfswaarde 1 | 2.579.420 | 2.437.616 | 2.541.706 | 2.560.856 | 2.614.165 | 2.835.370 | 2.891.311 | 2.955.267 |
| K/w-verhouding | 15,6 x | 15,8 x | -5,03 x | -9,87 x | 15 x | 16,8 x | 14 x | 13,3 x |
| Dividendrendement | 2,1% | 2,47% | 1,63% | 1,96% | 2,29% | 2,09% | 2,48% | 2,62% |
| Marktkapitalisatie/omzet | 1,05 x | 0,94 x | 1,31 x | 1,2 x | 0,95 x | 0,88 x | 0,85 x | 0,82 x |
| Bedrijfswaarde/omzet | 1,69 x | 1,62 x | 2,83 x | 2,48 x | 1,87 x | 1,73 x | 1,7 x | 1,68 x |
| Bedrijfswaarde/EBITDA | 7,14 x | 7,36 x | -35,3 x | 61,3 x | 10,7 x | 8,61 x | 8,5 x | 8,23 x |
| Bedrijfswaarde/FCF | 61 x | -63,2 x | -7,34 x | -9,31 x | 44,3 x | -146 x | -139 x | 8.556 x |
| FCF Yield | 1,64% | -1,58% | -13,6% | -10,7% | 2,26% | -0,68% | -0,72% | 0,01% |
| Price to Book | 1,49 x | 1,26 x | 1,38 x | 1,28 x | 1,29 x | 1,32 x | 1,24 x | 1,17 x |
| Aantal aandelen (in duizenden) | 384.703 | 382.409 | 382.410 | 487.744 | 487.371 | 487.420 | - | - |
| Referentieprijs 2 | 4.170 | 3.698 | 3.068 | 2.546 | 2.728 | 2.964 | 2.964 | 2.964 |
| Datum van publicatie | 26/04/19 | 30/04/20 | 30/04/21 | 28/04/22 | 28/04/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.529.308 | 1.508.201 | 898.172 | 1.031.103 | 1.395.531 | 1.642.281 | 1.698.684 | 1.754.912 |
| EBITDA 1 | 361.300 | 331.076 | -72.076 | 41.777 | 243.625 | 329.170 | 340.287 | 359.100 |
| Bedrijfsresultaat (EBIT) 1 | 196.946 | 160.628 | -245.544 | -119.091 | 83.970 | 163.851 | 170.083 | 179.722 |
| Operationele Marge | 12,88% | 10,65% | -27,34% | -11,55% | 6,02% | 9,98% | 10,01% | 10,24% |
| Resultaat voor belastingen (EBT) 1 | 157.173 | 140.662 | -274.740 | -105.573 | 72.873 | 134.900 | 153.308 | 161.355 |
| Nettowinst (verlies) 1 | 102.750 | 89.380 | -233.214 | -113.198 | 88.528 | 85.913 | 102.109 | 108.825 |
| Nettomarge | 6,72% | 5,93% | -25,97% | -10,98% | 6,34% | 5,23% | 6,01% | 6,2% |
| WPA 2 | 266,7 | 233,4 | -609,9 | -258,0 | 181,6 | 176,2 | 211,2 | 223,2 |
| Free Cash Flow 1 | 42.308 | -38.555 | -346.455 | -275.179 | 59.062 | -19.379 | -20.846 | 345,4 |
| FCF-marge | 2,77% | -2,56% | -38,57% | -26,69% | 4,23% | -1,18% | -1,23% | 0,02% |
| Kasstroomconversie (ebitda) | 11,71% | - | - | - | 24,24% | - | - | 0,1% |
| Kasstroomconversie (nettowinst) | 41,18% | - | - | - | 66,72% | - | - | 0,32% |
| Dividend per aandeel 2 | 87,50 | 91,25 | 50,00 | 50,00 | 62,50 | 61,95 | 73,36 | 77,57 |
| Datum van publicatie | 26/04/19 | 30/04/20 | 30/04/21 | 28/04/22 | 28/04/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: March | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 762.035 | 746.166 | 389.971 | 508.201 | 234.866 | 436.834 | 293.156 | 301.113 | 297.144 | 319.561 | 616.705 | 358.140 | 420.686 | - | 369.270 | 400.632 | 769.902 | 424.420 | 449.314 | 385.600 | 408.900 | 424.600 | 457.000 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 128.873 | 31.755 | -144.731 | -100.813 | -36.713 | -86.100 | 6.636 | -39.627 | 19.535 | 14.319 | 33.854 | 36.141 | 13.975 | - | 52.210 | 54.082 | 106.292 | 66.154 | -5.661 | 59.200 | 59.000 | 53.400 | 800 |
| Operationele Marge | 16,91% | 4,26% | -37,11% | -19,84% | -15,63% | -19,71% | 2,26% | -13,16% | 6,57% | 4,48% | 5,49% | 10,09% | 3,32% | - | 14,14% | 13,5% | 13,81% | 15,59% | -1,26% | 15,35% | 14,43% | 12,58% | 0,18% |
| Resultaat voor belastingen (EBT) | 119.240 | - | -163.360 | - | -28.009 | -79.941 | 19.825 | -45.457 | 21.239 | 11.671 | 32.910 | 31.451 | 8.512 | - | 48.478 | 49.680 | 98.158 | 62.714 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 80.483 | - | -128.115 | - | -36.549 | -68.634 | 14.613 | -59.177 | 57.872 | 6.645 | 64.517 | 22.855 | 1.156 | - | 33.313 | 33.830 | 67.143 | 42.745 | -17.888 | - | - | - | - |
| Nettomarge | 10,56% | - | -32,85% | - | -15,56% | -15,71% | 4,98% | -19,65% | 19,48% | 2,08% | 10,46% | 6,38% | 0,27% | - | 9,02% | 8,44% | 8,72% | 10,07% | -3,98% | - | - | - | - |
| WPA | 209,9 | - | -335,0 | - | -92,12 | -176,0 | 48,20 | -130,2 | 118,7 | 13,66 | 132,4 | 46,90 | 2,380 | - | 68,36 | 69,40 | 137,8 | 87,70 | - | - | - | - | - |
| Dividend per aandeel | 47,50 | - | 25,00 | - | 25,00 | 25,00 | - | 25,00 | - | 25,00 | 25,00 | - | - | 37,50 | - | - | 28,75 | - | - | - | - | - | - |
| Datum van publicatie | 28/10/19 | 30/04/20 | 30/10/20 | 30/04/21 | 2/11/21 | 2/11/21 | 31/01/22 | 28/04/22 | 2/08/22 | 1/11/22 | 1/11/22 | 31/01/23 | 28/04/23 | 28/04/23 | 1/08/23 | 31/10/23 | 31/10/23 | 31/01/24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 975.400 | 1.023.466 | 1.368.664 | 1.319.304 | 1.284.372 | 1.390.902 | 1.446.843 | 1.510.799 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,7 x | 3,091 x | -18,99 x | 31,58 x | 5,272 x | 4,225 x | 4,252 x | 4,207 x |
| Free Cash Flow 1 | 42.308 | -38.555 | -346.455 | -275.179 | 59.062 | -19.379 | -20.846 | 345 |
| ROE (netto-inkomsten/eigen vermogen) | 9,8% | 8,1% | -23,7% | -12,4% | 8,8% | 8,08% | 9,04% | 9,1% |
| ROA (netto-inkomsten/totale activa) | 5,81% | 4,56% | -7,62% | -3,37% | 1,98% | 2,24% | 2,65% | 2,78% |
| Totale activa 1 | 1.768.490 | 1.961.938 | 3.060.403 | 3.358.094 | 4.472.105 | 3.838.820 | 3.856.808 | 3.921.268 |
| Nettoactief per aandeel 2 | 2.806 | 2.924 | 2.230 | 1.987 | 2.123 | 2.237 | 2.385 | 2.536 |
| Cashflow per aandeel 2 | 690,0 | 679,0 | -156,0 | 109,0 | 509,0 | 506,0 | 578,0 | 606,0 |
| Capex 1 | 257.264 | 278.707 | 243.160 | 238.473 | 235.617 | 284.250 | 305.250 | 303.750 |
| Capex/omzet | 16,82% | 18,48% | 27,07% | 23,13% | 16,88% | 17,31% | 17,97% | 17,31% |
| Datum van publicatie | 26/04/19 | 30/04/20 | 30/04/21 | 28/04/22 | 28/04/23 | - | - | - |
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
9
Laatste slotkoers
2.964
JPY
Gemiddelde koersdoel
3.335
JPY
Spread / Gemiddelde doel
+12,54%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +0,78% | 9,18 mld. | |
| -0,50% | 22,29 mld. | |
| +17,68% | 10,02 mld. | |
| +8,34% | 7,09 mld. | |
| -11,06% | 6,12 mld. | |
| -9,24% | 6,23 mld. | |
| -8,41% | 4,95 mld. | |
| +26,72% | 4,74 mld. | |
| -16,65% | 4,15 mld. | |
| -18,32% | 3,99 mld. |
- Beurs
- Aandelen
- Koers 9021
- Financiën West Japan Railway Company
