Market Closed -
Japan Exchange
11:30:00 15/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,024
JPY
|
+0.20%
|
|
-0.49%
|
+8.13%
|
Fiscal Period: June |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
7,082
|
9,364
|
10,799
|
9,974
|
9,407
|
9,026
|
Enterprise Value (EV)
1 |
4,452
|
6,148
|
7,095
|
5,883
|
3,773
|
4,264
|
P/E ratio
|
13.3
x
|
14.2
x
|
20.1
x
|
19.2
x
|
5.22
x
|
19.1
x
|
Yield
|
2.39%
|
2.25%
|
2.52%
|
3.21%
|
3.38%
|
3.74%
|
Capitalization / Revenue
|
0.9
x
|
1.11
x
|
1.25
x
|
1.17
x
|
1.08
x
|
1.08
x
|
EV / Revenue
|
0.56
x
|
0.73
x
|
0.82
x
|
0.69
x
|
0.43
x
|
0.51
x
|
EV / EBITDA
|
4.73
x
|
5.68
x
|
7.22
x
|
6.21
x
|
3.94
x
|
4.65
x
|
EV / FCF
|
7.78
x
|
11.2
x
|
10.8
x
|
10.7
x
|
4.02
x
|
-6.13
x
|
FCF Yield
|
12.9%
|
8.95%
|
9.22%
|
9.39%
|
24.9%
|
-16.3%
|
Price to Book
|
1.26
x
|
1.42
x
|
1.49
x
|
1.12
x
|
1.25
x
|
1.21
x
|
Nbr of stocks (in thousands)
|
9,418
|
9,584
|
9,711
|
9,994
|
9,080
|
9,117
|
Reference price
2 |
752.0
|
977.0
|
1,112
|
998.0
|
1,036
|
990.0
|
Announcement Date
|
25/09/18
|
25/09/19
|
23/09/20
|
27/09/21
|
26/09/22
|
27/09/23
|
Fiscal Period: June |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
7,882
|
8,441
|
8,626
|
8,519
|
8,696
|
8,347
|
EBITDA
1 |
941
|
1,082
|
982
|
948
|
958
|
916
|
EBIT
1 |
808
|
956
|
856
|
837
|
882
|
866
|
Operating Margin
|
10.25%
|
11.33%
|
9.92%
|
9.83%
|
10.14%
|
10.37%
|
Earnings before Tax (EBT)
1 |
870
|
1,025
|
900
|
834
|
2,884
|
789
|
Net income
1 |
563
|
690
|
561
|
535
|
1,976
|
486
|
Net margin
|
7.14%
|
8.17%
|
6.5%
|
6.28%
|
22.72%
|
5.82%
|
EPS
2 |
56.51
|
68.80
|
55.19
|
52.06
|
198.4
|
51.80
|
Free Cash Flow
1 |
572.4
|
550
|
654
|
552.1
|
938.2
|
-695.8
|
FCF margin
|
7.26%
|
6.52%
|
7.58%
|
6.48%
|
10.79%
|
-8.34%
|
FCF Conversion (EBITDA)
|
60.83%
|
50.83%
|
66.6%
|
58.24%
|
97.94%
|
-
|
FCF Conversion (Net income)
|
101.67%
|
79.71%
|
116.58%
|
103.2%
|
47.48%
|
-
|
Dividend per Share
2 |
18.00
|
22.00
|
28.00
|
32.00
|
35.00
|
37.00
|
Announcement Date
|
25/09/18
|
25/09/19
|
23/09/20
|
27/09/21
|
26/09/22
|
27/09/23
|
Fiscal Period: June |
2020 S1
|
2021 S1
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
-
|
4,121
|
2,086
|
4,219
|
2,149
|
1,974
|
3,986
|
1,998
|
1,944
|
4,043
|
2,064
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
388
|
156
|
346
|
188
|
151
|
340
|
161
|
169
|
279
|
82
|
Operating Margin
|
-
|
9.42%
|
7.48%
|
8.2%
|
8.75%
|
7.65%
|
8.53%
|
8.06%
|
8.69%
|
6.9%
|
3.97%
|
Earnings before Tax (EBT)
1 |
-
|
336
|
159
|
2,179
|
320
|
152
|
345
|
130
|
172
|
309
|
2,218
|
Net income
1 |
-
|
207
|
99
|
1,484
|
226
|
100
|
228
|
76
|
116
|
196
|
1,644
|
Net margin
|
-
|
5.02%
|
4.75%
|
35.17%
|
10.52%
|
5.07%
|
5.72%
|
3.8%
|
5.97%
|
4.85%
|
79.65%
|
EPS
2 |
-
|
21.00
|
9.950
|
147.8
|
25.95
|
11.13
|
25.11
|
8.320
|
12.76
|
21.54
|
180.0
|
Dividend per Share
|
13.00
|
15.00
|
-
|
17.00
|
-
|
-
|
18.00
|
-
|
-
|
19.00
|
-
|
Announcement Date
|
-
|
05/02/21
|
05/11/21
|
07/02/22
|
06/05/22
|
08/11/22
|
06/02/23
|
08/05/23
|
07/11/23
|
05/02/24
|
10/05/24
|
Fiscal Period: June |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,630
|
3,216
|
3,704
|
4,091
|
5,634
|
4,762
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
572
|
550
|
654
|
552
|
938
|
-696
|
ROE (net income / shareholders' equity)
|
11.1%
|
11.3%
|
8.11%
|
6.62%
|
24.1%
|
6.52%
|
ROA (Net income/ Total Assets)
|
6.52%
|
6.6%
|
5.38%
|
4.48%
|
4.67%
|
5.23%
|
Assets
1 |
8,631
|
10,453
|
10,431
|
11,933
|
42,298
|
9,292
|
Book Value Per Share
2 |
598.0
|
686.0
|
746.0
|
889.0
|
826.0
|
816.0
|
Cash Flow per Share
2 |
279.0
|
335.0
|
381.0
|
409.0
|
622.0
|
522.0
|
Capex
1 |
80
|
13
|
60
|
44
|
74
|
52
|
Capex / Sales
|
1.01%
|
0.15%
|
0.7%
|
0.52%
|
0.85%
|
0.62%
|
Announcement Date
|
25/09/18
|
25/09/19
|
23/09/20
|
27/09/21
|
26/09/22
|
27/09/23
|
|
1st Jan change
|
Capi.
|
---|
| +8.13% | 5.97Cr | | +8.44% | 882.34Cr | | -5.22% | 354.92Cr | | -13.04% | 251.19Cr | | +14.41% | 231.29Cr | | -45.31% | 169.44Cr | | +41.92% | 167.25Cr | | -5.74% | 161.96Cr | | -22.75% | 89Cr | | -0.44% | 73Cr |
Residential Real Estate Services
|