Stock 8869 MEIWA ESTATE COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Meiwa Estate Company Limited

Equities

8869

JP3920850009

Real Estate Development & Operations

Market Closed - Japan Exchange
Other stock markets
 11:30:00 10/05/2024 am IST 		5-day change 1st Jan Change
999 JPY +2.36% Intraday chart for Meiwa Estate Company Limited +1.63% -17.85%
14/02 Meiwa Estate Company Limited Provides Consolidated Earnings Guidance for the Year Ending March 31, 2024 CI
13/02 Meiwa Estate Company Limited Revised Dividend Guidance for the Year Ending March 31, 2024 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,214 11,924 17,575 14,162 19,649 23,424 - -
Enterprise Value (EV) 1 18,556 11,924 27,509 35,110 43,359 23,424 23,424 23,424
P/E ratio 6.99 x 24 x 6.46 x 5.49 x 4.45 x 6.6 x 6.89 x 6.51 x
Yield 5.25% 3.13% 4.96% 5.79% 5.37% 5.01% 5.01% 5.01%
Capitalization / Revenue 0.28 x 0.29 x 0.35 x 0.25 x 0.32 x 0.29 x 0.28 x 0.26 x
EV / Revenue 0.28 x 0.29 x 0.35 x 0.25 x 0.32 x 0.29 x 0.28 x 0.26 x
EV / EBITDA - - - - - - - -
EV / FCF 51,46,379 x -3,74,97,090 x -30,74,156 x - 18,53,69,650 x - - -
FCF Yield 0% -0% -0% - 0% - - -
Price to Book 0.6 x 0.51 x 0.68 x 0.53 x 0.66 x - - -
Nbr of stocks (in thousands) 24,894 24,894 24,894 23,448 23,448 23,448 - -
Reference price 2 571.0 479.0 706.0 604.0 838.0 999.0 999.0 999.0
Announcement Date 13/05/19 11/05/20 10/05/21 12/05/22 11/05/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 49,971 40,531 50,109 57,209 62,319 80,200 85,100 89,200
EBITDA - - - - - - - -
EBIT 1 3,004 1,638 3,626 4,169 5,941 6,000 6,000 6,400
Operating Margin 6.01% 4.04% 7.24% 7.29% 9.53% 7.48% 7.05% 7.17%
Earnings before Tax (EBT) 2,411 835 3,052 3,142 4,850 - - -
Net income 1 2,034 496 2,721 2,597 4,415 3,550 3,400 3,600
Net margin 4.07% 1.22% 5.43% 4.54% 7.08% 4.43% 4% 4.04%
EPS 2 81.74 19.94 109.3 110.0 188.3 151.4 145.0 153.5
Free Cash Flow 2,762 -318 -5,717 - 106 - - -
FCF margin 5.53% -0.78% -11.41% - 0.17% - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) 135.79% - - - 2.4% - - -
Dividend per Share 2 30.00 15.00 35.00 35.00 45.00 50.00 50.00 50.00
Announcement Date 13/05/19 11/05/20 10/05/21 12/05/22 11/05/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 20,455 28,962 23,801 9,063 11,654 17,684 10,444 14,058 30,048 7,441
EBITDA - - - - - - - - - -
EBIT 1 751 2,531 1,109 235 822 71 332 934 1,723 -770
Operating Margin 3.67% 8.74% 4.66% 2.59% 7.05% 0.4% 3.18% 6.64% 5.73% -10.35%
Earnings before Tax (EBT) 1 461 2,350 698 -80 538 -522 -10 680 1,261 -1,017
Net income 1 390 1,932 563 -71 475 -421 -19 585 1,110 -902
Net margin 1.91% 6.67% 2.37% -0.78% 4.08% -2.38% -0.18% 4.16% 3.69% -12.12%
EPS 2 15.67 77.62 23.70 -2.870 20.30 -18.00 -0.7800 24.98 47.37 -38.46
Dividend per Share - - - - - - - - - -
Announcement Date 11/11/19 11/11/20 11/11/21 09/02/22 08/08/22 10/11/22 13/02/23 09/08/23 13/11/23 13/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 4,342 - 9,934 20,948 23,710 - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2,762 -318 -5,717 - 106 - - -
ROE (net income / shareholders' equity) 8.8% 2.1% 11% 9.9% 15.6% 11.4% - -
ROA (Net income/ Total Assets) 3.64% 1.4% - 3.68% 4.7% - - -
Assets 1 55,947 35,532 - 70,579 93,913 - - -
Book Value Per Share 953.0 942.0 1,037 1,133 1,279 - - -
Cash Flow per Share 92.40 31.90 118.0 118.0 197.0 - - -
Capex 1,829 49 166 177 313 - - -
Capex / Sales 3.66% 0.12% 0.33% 0.31% 0.5% - - -
Announcement Date 13/05/19 11/05/20 10/05/21 12/05/22 11/05/23 - - -
1JPY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Meiwa Estate Company Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
999
Average target price
-
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
MEIWA ESTATE COMPANY LIMITED Stock Meiwa Estate Company Limited
-17.85% 150M
VONOVIA SE Stock Vonovia SE
-3.22% 24.23B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-27.72% 11.5B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+7.71% 10.76B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-24.98% 7.68B
VINHOMES Stock Vinhomes
-6.60% 6.9B
VINGROUP Stock Vingroup
+0.90% 6.58B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+3.63% 6.56B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-1.97% 3.72B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+16.88% 3.71B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. 8869 Stock
  4. Financials Meiwa Estate Company Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW