Market Closed -
Japan Exchange
11:30:00 02/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,376
JPY
|
+0.04%
|
|
+3.69%
|
-19.04%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,63,780
|
3,42,842
|
3,54,057
|
2,80,216
|
3,21,807
|
2,10,242
|
-
|
-
|
Enterprise Value (EV)
1 |
4,83,513
|
4,13,475
|
4,08,882
|
3,84,871
|
4,34,488
|
3,13,100
|
3,01,450
|
2,89,572
|
P/E ratio
|
35.7
x
|
89.4
x
|
37.8
x
|
17.8
x
|
15.4
x
|
12
x
|
11
x
|
9.96
x
|
Yield
|
0.84%
|
1.28%
|
0.81%
|
1.58%
|
1.57%
|
2.69%
|
2.98%
|
3.22%
|
Capitalization / Revenue
|
1.85
x
|
1.1
x
|
1.06
x
|
1.79
x
|
2.6
x
|
1.57
x
|
1.47
x
|
1.39
x
|
EV / Revenue
|
1.93
x
|
1.32
x
|
1.23
x
|
2.46
x
|
3.51
x
|
2.33
x
|
2.11
x
|
1.91
x
|
EV / EBITDA
|
26.3
x
|
20.8
x
|
23.4
x
|
15.2
x
|
15.3
x
|
9.91
x
|
8.91
x
|
7.84
x
|
EV / FCF
|
35.6
x
|
-10.2
x
|
21.5
x
|
29.5
x
|
28.2
x
|
23.6
x
|
19.9
x
|
18.2
x
|
FCF Yield
|
2.81%
|
-9.78%
|
4.65%
|
3.39%
|
3.55%
|
4.23%
|
5.02%
|
5.48%
|
Price to Book
|
8.89
x
|
6.98
x
|
6.26
x
|
5.15
x
|
4.69
x
|
2.64
x
|
2.27
x
|
1.96
x
|
Nbr of stocks (in thousands)
|
1,49,125
|
1,51,231
|
1,51,177
|
1,52,873
|
1,52,877
|
1,52,848
|
-
|
-
|
Reference price
2 |
3,110
|
2,267
|
2,342
|
1,833
|
2,105
|
1,376
|
1,376
|
1,376
|
Announcement Date
|
14/05/19
|
22/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,50,864
|
3,13,019
|
3,33,603
|
1,56,571
|
1,23,698
|
1,34,261
|
1,42,601
|
1,51,411
|
EBITDA
1 |
18,370
|
19,906
|
17,492
|
25,288
|
28,373
|
31,607
|
33,824
|
36,942
|
EBIT
1 |
17,867
|
17,874
|
12,496
|
18,505
|
22,747
|
26,118
|
28,630
|
31,769
|
Operating Margin
|
7.12%
|
5.71%
|
3.75%
|
11.82%
|
18.39%
|
19.45%
|
20.08%
|
20.98%
|
Earnings before Tax (EBT)
1 |
19,076
|
11,235
|
15,730
|
20,198
|
25,869
|
27,224
|
29,712
|
32,826
|
Net income
1 |
13,005
|
3,818
|
9,354
|
15,644
|
20,887
|
17,876
|
19,480
|
21,538
|
Net margin
|
5.18%
|
1.22%
|
2.8%
|
9.99%
|
16.89%
|
13.31%
|
13.66%
|
14.23%
|
EPS
2 |
87.20
|
25.35
|
61.88
|
102.8
|
136.6
|
114.6
|
124.8
|
138.0
|
Free Cash Flow
1 |
13,575
|
-40,455
|
19,003
|
13,040
|
15,414
|
13,242
|
15,120
|
15,880
|
FCF margin
|
5.41%
|
-12.92%
|
5.7%
|
8.33%
|
12.46%
|
9.86%
|
10.6%
|
10.49%
|
FCF Conversion (EBITDA)
|
73.9%
|
-
|
108.64%
|
51.57%
|
54.33%
|
41.9%
|
44.7%
|
42.99%
|
FCF Conversion (Net income)
|
104.38%
|
-
|
203.15%
|
83.35%
|
73.8%
|
74.08%
|
77.62%
|
73.73%
|
Dividend per Share
2 |
26.00
|
29.00
|
19.00
|
29.00
|
33.00
|
37.00
|
41.00
|
44.33
|
Announcement Date
|
14/05/19
|
22/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
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
|
---|
Net sales
1 |
1,48,568
|
1,64,451
|
1,63,850
|
37,949
|
76,262
|
39,741
|
40,568
|
28,352
|
30,722
|
59,074
|
30,008
|
34,616
|
64,624
|
30,675
|
32,514
|
63,189
|
31,240
|
44,640
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
8,878
|
8,996
|
5,361
|
4,652
|
8,614
|
3,430
|
6,461
|
5,893
|
6,515
|
12,408
|
4,978
|
5,361
|
10,339
|
5,740
|
6,785
|
12,525
|
5,463
|
-
|
Operating Margin
|
5.98%
|
5.47%
|
3.27%
|
12.26%
|
11.3%
|
8.63%
|
15.93%
|
20.79%
|
21.21%
|
21%
|
16.59%
|
15.49%
|
16%
|
18.71%
|
20.87%
|
19.82%
|
17.49%
|
-
|
Earnings before Tax (EBT)
|
9,320
|
-
|
6,688
|
5,112
|
9,356
|
3,916
|
6,926
|
6,032
|
6,877
|
12,910
|
6,846
|
6,113
|
12,959
|
5,990
|
7,054
|
13,044
|
5,517
|
-
|
Net income
|
6,312
|
-2,494
|
4,053
|
3,732
|
6,537
|
2,566
|
6,541
|
3,433
|
9,666
|
13,100
|
4,486
|
3,301
|
7,787
|
3,997
|
4,830
|
8,827
|
3,814
|
-
|
Net margin
|
4.25%
|
-1.52%
|
2.47%
|
9.83%
|
8.57%
|
6.46%
|
16.12%
|
12.11%
|
31.46%
|
22.18%
|
14.95%
|
9.54%
|
12.05%
|
13.03%
|
14.86%
|
13.97%
|
12.21%
|
-
|
EPS
|
42.09
|
-
|
26.81
|
24.61
|
43.15
|
16.76
|
42.88
|
22.45
|
-
|
85.67
|
29.34
|
-
|
-
|
26.15
|
-
|
57.75
|
24.95
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
07/11/19
|
22/05/20
|
12/11/20
|
11/11/21
|
11/11/21
|
10/02/22
|
12/05/22
|
12/08/22
|
10/11/22
|
10/11/22
|
09/02/23
|
11/05/23
|
11/05/23
|
10/08/23
|
09/11/23
|
09/11/23
|
08/02/24
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
19,733
|
70,633
|
54,825
|
1,04,655
|
1,12,681
|
1,02,859
|
91,209
|
79,331
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.074
x
|
3.548
x
|
3.134
x
|
4.139
x
|
3.971
x
|
3.254
x
|
2.697
x
|
2.147
x
|
Free Cash Flow
1 |
13,575
|
-40,455
|
19,003
|
13,040
|
15,414
|
13,242
|
15,121
|
15,881
|
ROE (net income / shareholders' equity)
|
27.5%
|
7.5%
|
17.7%
|
33.6%
|
33.9%
|
23.9%
|
22.2%
|
21.1%
|
ROA (Net income/ Total Assets)
|
14.6%
|
10.7%
|
6.95%
|
7.51%
|
8.29%
|
6.05%
|
6.33%
|
6.68%
|
Assets
1 |
88,993
|
35,666
|
1,34,613
|
2,08,294
|
2,52,030
|
2,95,471
|
3,07,980
|
3,22,674
|
Book Value Per Share
2 |
350.0
|
325.0
|
374.0
|
356.0
|
449.0
|
520.0
|
606.0
|
703.0
|
Cash Flow per Share
2 |
96.30
|
45.20
|
86.20
|
147.0
|
173.0
|
92.50
|
111.0
|
112.0
|
Capex
1 |
3,243
|
1,615
|
5,026
|
3,260
|
1,945
|
2,009
|
2,009
|
2,009
|
Capex / Sales
|
1.29%
|
0.52%
|
1.51%
|
2.08%
|
1.57%
|
1.5%
|
1.41%
|
1.33%
|
Announcement Date
|
14/05/19
|
22/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
-
|
-
|
-
|
Last Close Price
1,376
JPY Average target price
2,050
JPY Spread / Average Target +49.04% Consensus |
1st Jan change
|
Capi.
|
---|
| -19.04% | 1.33B | | +5.03% | 8.13B | | -11.56% | 2.26B | | +18.06% | 2.24B | | +26.46% | 1.45B | | -55.25% | 1.38B | | -13.16% | 945M | | -44.96% | 679M | | -12.00% | 644M | | +1.47% | 598M |
Residential Real Estate Services
|