YAMAZAKI BAKING CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 3.902 JPY | +3,58% |
|
+8,12% | +21,33% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 423.696 | 374.783 | 325.213 | 328.392 | 662.350 | 790.474 | - | - |
| Bedrijfswaarde 1 | 389.237 | 337.890 | 284.928 | 289.417 | 607.544 | 720.144 | 687.399 | 667.258 |
| K/w-verhouding | 30,6 x | 53,9 x | 31,4 x | 26,6 x | 22 x | 22,3 x | 21,5 x | 20,2 x |
| Dividendrendement | 1,03% | 1,28% | 1,44% | 1,4% | 0,78% | 1,01% | 1,08% | 1,16% |
| Marktkapitalisatie/omzet | 0,4 x | 0,37 x | 0,31 x | 0,3 x | 0,56 x | 0,63 x | 0,62 x | 0,61 x |
| Bedrijfswaarde/omzet | 0,37 x | 0,33 x | 0,27 x | 0,27 x | 0,52 x | 0,58 x | 0,54 x | 0,52 x |
| Bedrijfswaarde/EBITDA | 6,28 x | 6,16 x | 4,83 x | 4,71 x | 7,38 x | 7,36 x | 6,87 x | 6,47 x |
| Bedrijfswaarde/FCF | 23,1 x | 37,1 x | 14,8 x | 26,8 x | 20,9 x | 23,3 x | 19,1 x | 16,3 x |
| FCF Yield | 4,33% | 2,69% | 6,77% | 3,73% | 4,78% | 4,3% | 5,23% | 6,14% |
| Price to Book | 1,29 x | 1,13 x | 0,95 x | 0,9 x | 1,66 x | 1,88 x | 1,78 x | 1,67 x |
| Aantal aandelen (in duizenden) | 217.391 | 217.391 | 212.836 | 208.635 | 205.954 | 202.582 | - | - |
| Referentieprijs 2 | 1.949 | 1.724 | 1.528 | 1.574 | 3.216 | 3.902 | 3.902 | 3.902 |
| Datum van publicatie | 14/02/20 | 12/02/21 | 15/02/22 | 14/02/23 | 14/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.061.152 | 1.014.741 | 1.052.972 | 1.077.009 | 1.175.562 | 1.248.841 | 1.269.596 | 1.288.276 |
| EBITDA 1 | 62.012 | 54.858 | 58.975 | 61.468 | 82.280 | 97.786 | 100.093 | 103.202 |
| Bedrijfsresultaat (EBIT) 1 | 24.824 | 17.438 | 18.359 | 22.032 | 41.962 | 53.587 | 56.180 | 58.909 |
| Operationele Marge | 2,34% | 1,72% | 1,74% | 2,05% | 3,57% | 4,29% | 4,43% | 4,57% |
| Resultaat voor belastingen (EBT) 1 | 23.345 | 16.406 | 19.955 | 23.218 | 45.821 | 54.067 | 56.630 | 59.355 |
| Nettowinst (verlies) 1 | 13.858 | 6.956 | 10.378 | 12.368 | 30.168 | 34.965 | 36.723 | 38.652 |
| Nettomarge | 1,31% | 0,69% | 0,99% | 1,15% | 2,57% | 2,8% | 2,89% | 3% |
| WPA 2 | 63,75 | 32,00 | 48,60 | 59,10 | 146,2 | 174,9 | 181,9 | 192,8 |
| Free Cash Flow 1 | 16.868 | 9.101 | 19.281 | 10.789 | 29.045 | 30.930 | 35.923 | 40.999 |
| FCF-marge | 1,59% | 0,9% | 1,83% | 1% | 2,47% | 2,48% | 2,83% | 3,18% |
| Kasstroomconversie (ebitda) | 27,2% | 16,59% | 32,69% | 17,55% | 35,3% | 31,63% | 35,89% | 39,73% |
| Kasstroomconversie (nettowinst) | 121,72% | 130,84% | 185,79% | 87,23% | 96,28% | 88,46% | 97,82% | 106,07% |
| Dividend per aandeel 2 | 20,00 | 22,00 | 22,00 | 22,00 | 25,00 | 39,29 | 42,29 | 45,43 |
| Datum van publicatie | 14/02/20 | 12/02/21 | 15/02/22 | 14/02/23 | 14/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 537.111 | 507.826 | 506.915 | 512.210 | 249.845 | 290.917 | 259.727 | 268.525 | 528.252 | 263.876 | 284.881 | 276.839 | 287.105 | 563.944 | 282.281 | 329.337 | 611.618 | 306.658 | 310.770 | 614.600 | 298.587 | 340.108 | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 11.362 | 9.868 | 7.570 | 12.223 | 1.474 | 4.662 | 6.945 | 7.436 | 14.381 | 1.644 | 6.007 | 9.335 | 11.275 | 20.610 | 7.258 | 14.094 | 21.352 | 16.512 | 16.219 | 29.300 | 8.438 | 14.712 | - |
| Operationele Marge | 2,12% | 1,94% | 1,49% | 2,39% | 0,59% | 1,6% | 2,67% | 2,77% | 2,72% | 0,62% | 2,11% | 3,37% | 3,93% | 3,65% | 2,57% | 4,28% | 3,49% | 5,38% | 5,22% | 4,77% | 2,83% | 4,33% | - |
| Resultaat voor belastingen (EBT) | - | 9.837 | - | 13.503 | 1.651 | - | 7.410 | - | 15.796 | 2.408 | - | 9.429 | - | 22.028 | 7.619 | - | - | 17.614 | - | - | - | - | - |
| Nettowinst (verlies) 1 | 6.010 | 4.899 | 2.057 | 7.237 | 573 | 2.568 | 3.920 | 5.103 | 9.023 | 923 | 2.422 | 5.483 | 8.572 | 14.055 | 4.813 | 11.300 | 16.113 | 10.944 | 12.035 | 18.300 | 5.728 | 8.065 | - |
| Nettomarge | 1,12% | 0,96% | 0,41% | 1,41% | 0,23% | 0,88% | 1,51% | 1,9% | 1,71% | 0,35% | 0,85% | 1,98% | 2,99% | 2,49% | 1,71% | 3,43% | 2,63% | 3,57% | 3,87% | 2,98% | 1,92% | 2,37% | - |
| WPA 2 | - | 22,54 | - | 33,80 | 2,740 | 12,06 | 18,60 | 24,40 | 43,00 | 4,480 | 11,62 | 26,45 | 41,54 | 67,99 | 23,39 | 54,81 | 78,20 | 53,58 | 58,14 | 89,96 | 26,86 | 47,51 | - |
| Dividend per aandeel 2 | - | - | - | - | - | 22,00 | - | - | - | - | - | - | - | - | - | 25,00 | - | - | - | - | - | 56,00 | - |
| Datum van publicatie | 14/02/20 | 4/08/20 | 12/02/21 | 3/08/21 | 28/10/21 | 15/02/22 | 28/04/22 | 2/08/22 | 2/08/22 | 25/10/22 | 14/02/23 | 27/04/23 | 1/08/23 | 1/08/23 | 25/10/23 | 14/02/24 | 14/02/24 | 26/04/24 | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 34.459 | 36.893 | 40.285 | 38.975 | 54.806 | 70.331 | 103.075 | 123.217 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 16.868 | 9.101 | 19.281 | 10.789 | 29.045 | 30.930 | 35.923 | 40.999 |
| ROE (netto-inkomsten/eigen vermogen) | 4,3% | 2,1% | 3,1% | 3,5% | 7,9% | 8,64% | 8,76% | 8,68% |
| ROA (netto-inkomsten/totale activa) | 3,79% | 2,74% | 2,91% | 3,45% | 5,84% | 5,3% | 4,6% | 5,33% |
| Totale activa 1 | 365.717 | 254.248 | 357.176 | 358.676 | 516.892 | 659.723 | 798.320 | 725.856 |
| Nettoactief per aandeel 2 | 1.505 | 1.520 | 1.610 | 1.743 | 1.943 | 2.071 | 2.191 | 2.337 |
| Cashflow per aandeel 2 | 235,0 | 204,0 | 231,0 | 248,0 | 342,0 | 396,0 | 397,0 | 419,0 |
| Capex 1 | 41.012 | 38.056 | 43.625 | 41.447 | 44.644 | 48.400 | 44.889 | 45.148 |
| Capex/omzet | 3,86% | 3,75% | 4,14% | 3,85% | 3,8% | 3,88% | 3,54% | 3,5% |
| Datum van publicatie | 14/02/20 | 12/02/21 | 15/02/22 | 14/02/23 | 14/02/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
D-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
7
Laatste slotkoers
3.902
JPY
Gemiddelde koersdoel
4.464
JPY
Spread / Gemiddelde doel
+14,41%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +21,33% | 5,02 mld. | |
| -19,81% | 17,6 mld. | |
| +14,46% | 8,16 mld. | |
| +9,37% | 5,2 mld. | |
| +10,70% | 1,86 mld. | |
| -21,93% | 1,32 mld. | |
| -32,26% | 769 mln. | |
| -9,16% | 548 mln. | |
| -6,96% | 424 mln. | |
| -5,68% | 407 mln. |
- Beurs
- Aandelen
- Koers 2212
- Financiën Yamazaki Baking Co., Ltd.
