YAMAHA CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.261 JPY | +0,09% |
|
+2,81% | +0,12% |
| 02/04 | Aanhoudende angst voor mogelijke interventie op de yen houdt Japanse aandelen in bedwang | MT |
| 02/04 | Yamaha koopt 4,8 miljard yen aan aandelen terug in maart | MT |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 999.138 | 741.084 | 1.056.555 | 917.758 | 871.014 | 541.351 | - | - |
| Bedrijfswaarde 1 | 902.013 | 659.243 | 955.738 | 768.808 | 784.795 | 471.225 | 445.250 | 422.522 |
| K/w-verhouding | 23 x | 21,6 x | 39,7 x | 24,9 x | 22,9 x | 19,5 x | 16,1 x | 14,3 x |
| Dividendrendement | 1,08% | 1,57% | 1,1% | 1,23% | 1,3% | 2,27% | 2,34% | 2,46% |
| Marktkapitalisatie/omzet | 2,28 x | 1,79 x | 2,84 x | 2,25 x | 1,93 x | 1,18 x | 1,16 x | 1,13 x |
| Bedrijfswaarde/omzet | 2,06 x | 1,59 x | 2,57 x | 1,88 x | 1,74 x | 1,03 x | 0,95 x | 0,88 x |
| Bedrijfswaarde/EBITDA | 13,5 x | 12,1 x | 18,3 x | 11,5 x | 11,9 x | 9,56 x | 7,41 x | 6,35 x |
| Bedrijfswaarde/FCF | 68,2 x | 18,3 x | 18,2 x | 9,64 x | -21,6 x | 21,6 x | 12 x | 11,6 x |
| FCF Yield | 1,47% | 5,48% | 5,49% | 10,4% | -4,64% | 4,63% | 8,35% | 8,64% |
| Price to Book | 2,6 x | 2,28 x | 2,67 x | 2,21 x | 1,9 x | 1,15 x | 1,11 x | 1,06 x |
| Aantal aandelen (in duizenden) | 180.676 | 175.821 | 175.800 | 171.544 | 171.123 | 166.008 | - | - |
| Referentieprijs 2 | 5.530 | 4.215 | 6.010 | 5.350 | 5.090 | 3.261 | 3.261 | 3.261 |
| Datum van publicatie | 9/05/19 | 26/05/20 | 10/05/21 | 11/05/22 | 9/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 437.400 | 414.200 | 372.600 | 408.200 | 451.400 | 459.338 | 467.025 | 480.242 |
| EBITDA 1 | 66.865 | 54.500 | 52.095 | 66.634 | 65.754 | 49.266 | 60.083 | 66.550 |
| Bedrijfsresultaat (EBIT) 1 | 56.000 | 43.300 | 35.000 | 49.300 | 46.500 | 31.547 | 41.975 | 47.375 |
| Operationele Marge | 12,8% | 10,45% | 9,39% | 12,08% | 10,3% | 6,87% | 8,99% | 9,86% |
| Resultaat voor belastingen (EBT) 1 | 60.500 | 47.200 | 37.100 | 53.000 | 50.600 | 37.008 | 46.265 | 51.196 |
| Nettowinst (verlies) 1 | 43.800 | 34.600 | 26.600 | 37.300 | 38.200 | 28.043 | 33.628 | 37.647 |
| Nettomarge | 10,01% | 8,35% | 7,14% | 9,14% | 8,46% | 6,11% | 7,2% | 7,84% |
| WPA 2 | 240,9 | 194,7 | 151,4 | 214,8 | 222,6 | 167,1 | 202,6 | 228,2 |
| Free Cash Flow 1 | 13.226 | 36.100 | 52.440 | 79.723 | -36.400 | 21.826 | 37.176 | 36.498 |
| FCF-marge | 3,02% | 8,72% | 14,07% | 19,53% | -8,06% | 4,75% | 7,96% | 7,6% |
| Kasstroomconversie (ebitda) | 19,78% | 66,24% | 100,66% | 119,64% | - | 44,3% | 61,87% | 54,84% |
| Kasstroomconversie (nettowinst) | 30,2% | 104,34% | 197,14% | 213,73% | - | 77,83% | 110,55% | 96,95% |
| Dividend per aandeel 2 | 60,00 | 66,00 | 66,00 | 66,00 | 66,00 | 74,00 | 76,27 | 80,09 |
| Datum van publicatie | 9/05/19 | 26/05/20 | 10/05/21 | 11/05/22 | 9/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Marzo | 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 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 208.524 | - | 164.803 | - | 95.998 | 198.498 | 103.800 | 105.902 | - | 105.889 | 112.111 | 218.000 | 120.212 | 113.188 | - | 106.200 | 113.400 | 219.600 | 122.160 | 117.885 | 108.700 | 115.700 | 125.900 | 116.533 |
| EBITDA | - | - | - | - | - | - | - | - | - | 15.744 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 27.560 | - | 10.736 | - | 15.375 | 28.775 | 11.851 | 8.674 | - | 10.977 | 13.723 | 24.700 | 14.408 | 7.349 | - | 6.900 | 8.400 | 15.300 | 10.200 | 6.214 | 9.200 | 11.450 | 14.950 | 7.850 |
| Operationele Marge | 13,22% | - | 6,51% | - | 16,02% | 14,5% | 11,42% | 8,19% | - | 10,37% | 12,24% | 11,33% | 11,99% | 6,49% | - | 6,5% | 7,41% | 6,97% | 8,35% | 5,27% | 8,46% | 9,9% | 11,87% | 6,74% |
| Resultaat voor belastingen (EBT) 1 | 28.851 | - | 10.111 | - | 10.772 | 29.472 | 12.400 | 11.128 | - | 12.573 | 17.527 | 30.100 | 11.724 | 8.752 | - | 10.000 | 11.700 | 21.700 | 7.725 | 8.550 | - | - | - | - |
| Nettowinst (verlies) 1 | 21.119 | - | 7.084 | - | 8.034 | 21.434 | 8.600 | 7.266 | - | 8.592 | 12.208 | 20.800 | 9.200 | 8.196 | - | 6.700 | 8.200 | 14.900 | 5.774 | 7.400 | - | - | - | - |
| Nettomarge | 10,13% | - | 4,3% | - | 8,37% | 10,8% | 8,29% | 6,86% | - | 8,11% | 10,89% | 9,54% | 7,65% | 7,24% | - | 6,31% | 7,23% | 6,79% | 4,73% | 6,28% | - | - | - | - |
| WPA | 118,3 | - | 40,30 | - | - | 122,5 | 49,93 | 42,39 | - | 50,08 | - | 121,2 | 53,60 | - | - | 39,64 | - | 88,31 | 34,21 | - | - | - | - | - |
| Dividend per aandeel | 33,00 | 33,00 | 33,00 | 33,00 | - | 33,00 | - | - | 33,00 | - | - | 33,00 | - | - | 33,00 | - | - | 37,00 | - | - | - | - | - | - |
| Datum van publicatie | 1/11/19 | 26/05/20 | 2/11/20 | 10/05/21 | 2/11/21 | 2/11/21 | 7/02/22 | 11/05/22 | 11/05/22 | 3/08/22 | 2/11/22 | 2/11/22 | 7/02/23 | 9/05/23 | 9/05/23 | 2/08/23 | 1/11/23 | 1/11/23 | 6/02/24 | - | - | - | - | - |
1JPY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 97.125 | 81.841 | 100.817 | 148.950 | 86.219 | 70.126 | 96.101 | 118.829 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 13.226 | 36.100 | 52.440 | 79.723 | -36.400 | 21.826 | 37.176 | 36.498 |
| ROE (netto-inkomsten/eigen vermogen) | 11,4% | 10,1% | 7,4% | 9,2% | 8,8% | 6,04% | 7,08% | 7,54% |
| ROA (netto-inkomsten/totale activa) | 10,9% | 9,55% | 7,19% | 9,31% | 8,6% | 5,75% | 6,52% | 6,89% |
| Totale activa 1 | 402.946 | 362.227 | 369.817 | 400.563 | 444.014 | 487.742 | 515.656 | 546.084 |
| Nettoactief per aandeel 2 | 2.125 | 1.851 | 2.252 | 2.418 | 2.680 | 2.833 | 2.941 | 3.090 |
| Cashflow per aandeel 2 | 301,0 | 292,0 | 248,0 | 315,0 | 335,0 | 268,0 | 316,0 | 358,0 |
| Capex 1 | 17.008 | 20.500 | 12.572 | 14.530 | 20.541 | 30.183 | 19.750 | 18.500 |
| Capex/omzet | 3,89% | 4,95% | 3,37% | 3,56% | 4,55% | 6,57% | 4,23% | 3,85% |
| Datum van publicatie | 9/05/19 | 26/05/20 | 10/05/21 | 11/05/22 | 9/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
9
Laatste slotkoers
3.261
JPY
Gemiddelde koersdoel
4.039
JPY
Spread / Gemiddelde doel
+23,85%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +0,12% | 3,44 mld. | |
| -27,73% | 783 mln. | |
| -3,06% | 747 mln. | |
| +3,09% | 200 mln. | |
| -42,01% | 151 mln. | |
| +17,80% | 75,59 mln. |
- Beurs
- Aandelen
- Koers 7951
- Financiën Yamaha Corporation
