Market Closed -
Japan Exchange
11:30:00 16/05/2024 am IST
|
5-day change
|
1st Jan Change
|
810
JPY
|
-0.12%
|
|
-1.22%
|
+11.57%
|
Fiscal Period: October |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
11,226
|
12,623
|
19,574
|
19,512
|
20,143
|
24,848
|
Enterprise Value (EV)
1 |
10,388
|
14,952
|
29,042
|
20,532
|
18,533
|
57,168
|
P/E ratio
|
10.1
x
|
11.7
x
|
10.8
x
|
10.1
x
|
7.06
x
|
24.1
x
|
Yield
|
1.62%
|
2.68%
|
2.56%
|
3.16%
|
4.07%
|
4.06%
|
Capitalization / Revenue
|
0.67
x
|
0.54
x
|
0.74
x
|
0.57
x
|
0.5
x
|
1.12
x
|
EV / Revenue
|
0.62
x
|
0.64
x
|
1.1
x
|
0.6
x
|
0.46
x
|
2.58
x
|
EV / EBITDA
|
6.07
x
|
8.26
x
|
9.93
x
|
5.58
x
|
3.88
x
|
25
x
|
EV / FCF
|
2.04
x
|
-5.71
x
|
-4.75
x
|
2.11
x
|
5.53
x
|
-1.72
x
|
FCF Yield
|
49.1%
|
-17.5%
|
-21.1%
|
47.3%
|
18.1%
|
-58.1%
|
Price to Book
|
1.77
x
|
1.8
x
|
2.33
x
|
2.12
x
|
1.76
x
|
2.14
x
|
Nbr of stocks (in thousands)
|
29,120
|
28,770
|
29,479
|
28,652
|
28,734
|
28,793
|
Reference price
2 |
385.5
|
438.8
|
664.0
|
681.0
|
701.0
|
863.0
|
Announcement Date
|
31/01/19
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
30/01/24
|
Fiscal Period: October |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
16,817
|
23,376
|
26,323
|
34,216
|
40,048
|
22,190
|
EBITDA
1 |
1,711
|
1,811
|
2,926
|
3,681
|
4,775
|
2,286
|
EBIT
1 |
1,678
|
1,755
|
2,830
|
3,437
|
4,612
|
2,141
|
Operating Margin
|
9.98%
|
7.51%
|
10.75%
|
10.05%
|
11.52%
|
9.65%
|
Earnings before Tax (EBT)
1 |
1,566
|
1,650
|
2,643
|
2,982
|
4,247
|
1,672
|
Net income
1 |
1,071
|
1,127
|
1,826
|
1,962
|
2,858
|
1,030
|
Net margin
|
6.37%
|
4.82%
|
6.94%
|
5.73%
|
7.14%
|
4.64%
|
EPS
2 |
38.02
|
37.58
|
61.20
|
67.24
|
99.34
|
35.77
|
Free Cash Flow
1 |
5,098
|
-2,617
|
-6,115
|
9,712
|
3,352
|
-33,188
|
FCF margin
|
30.32%
|
-11.2%
|
-23.23%
|
28.39%
|
8.37%
|
-149.56%
|
FCF Conversion (EBITDA)
|
297.96%
|
-
|
-
|
263.85%
|
70.21%
|
-
|
FCF Conversion (Net income)
|
476.02%
|
-
|
-
|
495.02%
|
117.3%
|
-
|
Dividend per Share
2 |
6.250
|
11.75
|
17.00
|
21.50
|
28.50
|
35.00
|
Announcement Date
|
31/01/19
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
30/01/24
|
Fiscal Period: October |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
7,994
|
19,669
|
1,831
|
25,083
|
3,142
|
2,955
|
10,712
|
3,680
|
3,102
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
652
|
2,167
|
-195
|
3,319
|
16
|
53
|
1,282
|
271
|
158
|
Operating Margin
|
8.16%
|
11.02%
|
-10.65%
|
13.23%
|
0.51%
|
1.79%
|
11.97%
|
7.36%
|
5.09%
|
Earnings before Tax (EBT)
1 |
576
|
2,029
|
-238
|
3,104
|
4
|
15
|
1,192
|
192
|
31
|
Net income
1 |
388
|
1,380
|
-243
|
2,132
|
-2
|
3
|
781
|
121
|
-6
|
Net margin
|
4.85%
|
7.02%
|
-13.27%
|
8.5%
|
-0.06%
|
0.1%
|
7.29%
|
3.29%
|
-0.19%
|
EPS
2 |
13.35
|
46.85
|
-8.500
|
74.36
|
-0.1250
|
0.1400
|
27.16
|
4.210
|
-0.2200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/06/20
|
09/06/21
|
14/03/22
|
13/06/22
|
13/09/22
|
13/03/23
|
12/06/23
|
11/09/23
|
14/03/24
|
Fiscal Period: October |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
2,329
|
9,468
|
1,020
|
-
|
32,320
|
Net Cash position
1 |
838
|
-
|
-
|
-
|
1,610
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.286
x
|
3.236
x
|
0.2771
x
|
-
|
14.14
x
|
Free Cash Flow
1 |
5,098
|
-2,617
|
-6,115
|
9,712
|
3,352
|
-33,188
|
ROE (net income / shareholders' equity)
|
22.3%
|
16.9%
|
23.7%
|
22.3%
|
27.6%
|
8.93%
|
ROA (Net income/ Total Assets)
|
8.37%
|
7.94%
|
8.61%
|
9.27%
|
12.8%
|
3.43%
|
Assets
1 |
12,789
|
14,192
|
21,218
|
21,172
|
22,258
|
30,000
|
Book Value Per Share
2 |
218.0
|
244.0
|
285.0
|
321.0
|
399.0
|
403.0
|
Cash Flow per Share
2 |
200.0
|
173.0
|
224.0
|
278.0
|
406.0
|
280.0
|
Capex
|
-
|
40
|
5
|
38
|
1
|
23
|
Capex / Sales
|
-
|
0.17%
|
0.02%
|
0.11%
|
0%
|
0.1%
|
Announcement Date
|
31/01/19
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
30/01/24
|
|
1st Jan change
|
Capi.
|
---|
| +11.57% | 151M | | +4.48% | 26.51B | | -21.80% | 11.73B | | +7.84% | 10.88B | | -21.89% | 7.98B | | +9.40% | 6.95B | | -6.83% | 6.89B | | +4.82% | 6.77B | | -2.82% | 3.8B | | +9.95% | 3.61B |
Residential Real Estate Development
|