YAMATO HOLDINGS CO LTD Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.068 JPY | +0,51% |
|
+3,53% | -20,63% |
| 06/02 | Japanse Nikkei verzwakt door winstnemingen terwijl beleggers winsten wegen | RE |
| 06/02 | Japanse Nikkei daalt door voorzichtigheid vóór winst, winstnemingen | RE |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.127.231 | 660.844 | 1.126.062 | 845.514 | 821.998 | 709.215 | - | - |
| Bedrijfswaarde 1 | 1.044.510 | 588.456 | 949.691 | 677.870 | 684.898 | 608.370 | 614.215 | 593.508 |
| K/w-verhouding | 43,9 x | 29,9 x | 20 x | 15,2 x | 17,9 x | 20,6 x | 16,6 x | 12,6 x |
| Dividendrendement | 0,98% | 2,42% | 1,52% | 2,01% | 2,03% | 2,22% | 2,39% | 2,88% |
| Marktkapitalisatie/omzet | 0,69 x | 0,41 x | 0,66 x | 0,47 x | 0,46 x | 0,4 x | 0,39 x | 0,37 x |
| Bedrijfswaarde/omzet | 0,64 x | 0,36 x | 0,56 x | 0,38 x | 0,38 x | 0,35 x | 0,34 x | 0,31 x |
| Bedrijfswaarde/EBITDA | 9,52 x | 5,9 x | 6,73 x | 6,01 x | 6,73 x | 7,4 x | 5,57 x | 4,39 x |
| Bedrijfswaarde/FCF | 27,3 x | 30,3 x | 13,9 x | -97,9 x | 200 x | -64,9 x | -300 x | 50,4 x |
| FCF Yield | 3,66% | 3,3% | 7,21% | -1,02% | 0,5% | -1,54% | -0,33% | 1,98% |
| Price to Book | 1,99 x | 1,18 x | 1,95 x | 1,42 x | 1,35 x | 1,21 x | 1,14 x | 1,07 x |
| Aantal aandelen (in duizenden) | 394.275 | 389.419 | 371.025 | 368.737 | 362.273 | 342.948 | - | - |
| Referentieprijs 2 | 2.859 | 1.697 | 3.035 | 2.293 | 2.269 | 2.068 | 2.068 | 2.068 |
| Datum van publicatie | 26/04/19 | 15/05/20 | 28/04/21 | 10/05/22 | 10/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.625.315 | 1.630.146 | 1.695.867 | 1.793.618 | 1.800.668 | 1.759.700 | 1.817.472 | 1.894.527 |
| EBITDA 1 | 109.703 | 99.805 | 141.018 | 112.769 | 101.711 | 82.223 | 110.325 | 135.153 |
| Bedrijfsresultaat (EBIT) 1 | 58.345 | 44.701 | 92.121 | 77.199 | 60.085 | 38.781 | 63.071 | 82.971 |
| Operationele Marge | 3,59% | 2,74% | 5,43% | 4,3% | 3,34% | 2,2% | 3,47% | 4,38% |
| Resultaat voor belastingen (EBT) 1 | 52.258 | 44.581 | 91.759 | 81.040 | 56.815 | 47.795 | 64.248 | 82.682 |
| Nettowinst (verlies) 1 | 25.682 | 22.324 | 56.700 | 55.956 | 45.898 | 34.043 | 42.382 | 55.703 |
| Nettomarge | 1,58% | 1,37% | 3,34% | 3,12% | 2,55% | 1,93% | 2,33% | 2,94% |
| WPA 2 | 65,14 | 56,78 | 151,6 | 151,0 | 126,6 | 100,5 | 124,6 | 164,7 |
| Free Cash Flow 1 | 38.255 | 19.400 | 68.490 | -6.927 | 3.426 | -9.374 | -2.050 | 11.768 |
| FCF-marge | 2,35% | 1,19% | 4,04% | -0,39% | 0,19% | -0,53% | -0,11% | 0,62% |
| Kasstroomconversie (ebitda) | 34,87% | 19,44% | 48,57% | - | 3,37% | - | - | 8,71% |
| Kasstroomconversie (nettowinst) | 148,96% | 86,9% | 120,79% | - | 7,46% | - | - | 21,13% |
| Dividend per aandeel 2 | 28,00 | 41,00 | 46,00 | 46,00 | 46,00 | 46,00 | 49,37 | 59,50 |
| Datum van publicatie | 26/04/19 | 15/05/20 | 28/04/21 | 10/05/22 | 10/05/23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 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 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 800.126 | 830.020 | 806.067 | 889.800 | 445.629 | 865.470 | 506.916 | 421.232 | 424.159 | 459.596 | 883.755 | 512.212 | 404.701 | 420.212 | 446.370 | 866.582 | 500.245 | 389.764 | 916.900 | 416.700 | 444.000 | 516.300 | 416.400 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 6.213 | 38.488 | 26.915 | 65.206 | 18.956 | 31.690 | 47.482 | -1.973 | 2.416 | 15.632 | 18.048 | 48.352 | -6.315 | 1.598 | 10.760 | 12.358 | 38.004 | -12.197 | 42.000 | 2.300 | - | 51.300 | -3.500 |
| Operationele Marge | 0,78% | 4,64% | 3,34% | 7,33% | 4,25% | 3,66% | 9,37% | -0,47% | 0,57% | 3,4% | 2,04% | 9,44% | -1,56% | 0,38% | 2,41% | 1,43% | 7,6% | -3,13% | 4,58% | 0,55% | - | 9,94% | -0,84% |
| Resultaat voor belastingen (EBT) | 2.509 | - | 26.975 | - | - | 22.293 | 48.946 | - | 1.706 | 15.726 | 17.432 | 44.736 | - | 1.686 | - | 10.266 | 50.783 | - | - | - | - | - | - |
| Nettowinst (verlies) 1 | -3.459 | - | 14.186 | - | 2.926 | 14.631 | 33.148 | 8.177 | 320 | 10.038 | 10.358 | 28.729 | 6.811 | -133 | 5.517 | 5.384 | 41.543 | -11.427 | - | - | - | - | - |
| Nettomarge | -0,43% | - | 1,76% | - | 0,66% | 1,69% | 6,54% | 1,94% | 0,08% | 2,18% | 1,17% | 5,61% | 1,68% | -0,03% | 1,24% | 0,62% | 8,3% | -2,93% | - | - | - | - | - |
| WPA 2 | -8,770 | - | 37,60 | - | 7,890 | 39,44 | 89,34 | 22,25 | 0,8800 | 27,69 | 28,57 | 79,26 | 18,81 | -0,3700 | 15,44 | 15,07 | 117,7 | -41,00 | - | - | - | - | - |
| Dividend per aandeel | 15,00 | - | 16,00 | - | 23,00 | 23,00 | - | 23,00 | - | 23,00 | 23,00 | - | - | - | - | 23,00 | - | - | - | - | - | - | - |
| Datum van publicatie | 31/10/19 | 15/05/20 | 30/10/20 | 28/04/21 | 12/11/21 | 12/11/21 | 9/02/22 | 10/05/22 | 8/08/22 | 7/11/22 | 7/11/22 | 6/02/23 | 10/05/23 | 3/08/23 | 1/11/23 | 1/11/23 | 5/02/24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 82.721 | 72.388 | 176.371 | 167.644 | 137.100 | 100.845 | 95.001 | 115.707 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 38.255 | 19.400 | 68.490 | -6.927 | 3.426 | -9.374 | -2.050 | 11.768 |
| ROE (netto-inkomsten/eigen vermogen) | 4,6% | 4% | 10% | 9,6% | 7,6% | 5,64% | 7,01% | 8,75% |
| ROA (netto-inkomsten/totale activa) | 4,85% | 3,65% | 8,58% | 7,75% | 5,29% | 3,13% | 3,84% | 4,94% |
| Totale activa 1 | 529.906 | 611.169 | 660.581 | 722.208 | 867.293 | 1.088.345 | 1.103.077 | 1.126.912 |
| Nettoactief per aandeel 2 | 1.435 | 1.441 | 1.553 | 1.611 | 1.685 | 1.714 | 1.814 | 1.928 |
| Cashflow per aandeel 2 | 195,0 | 197,0 | 282,0 | 247,0 | 241,0 | 240,0 | 214,0 | 273,0 |
| Capex 1 | 79.838 | 55.033 | 55.431 | 78.572 | 55.691 | 73.750 | 97.500 | 97.500 |
| Capex/omzet | 4,91% | 3,38% | 3,27% | 4,38% | 3,09% | 4,19% | 5,36% | 5,15% |
| Datum van publicatie | 26/04/19 | 15/05/20 | 28/04/21 | 10/05/22 | 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
B
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
9
Laatste slotkoers
2.068
JPY
Gemiddelde koersdoel
2.622
JPY
Spread / Gemiddelde doel
+26,80%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -20,63% | 4,51 mld. | |
| -6,13% | 126 mld. | |
| +5,09% | 65,42 mld. | |
| -10,93% | 16,08 mld. | |
| +22,81% | 8,2 mld. | |
| -10,03% | 7,24 mld. | |
| -59,73% | 7,17 mld. | |
| -17,41% | 6,03 mld. | |
| +30,89% | 5,68 mld. | |
| +0,56% | 4,16 mld. |
- Beurs
- Aandelen
- Koers 9064
- Financiën Yamato Holdings Co Ltd
