Delayed
Japan Exchange
05:30:00 14/05/2024 am IST
|
5-day change
|
1st Jan Change
|
1,315
JPY
|
0.00%
|
|
+0.69%
|
-2.59%
|
Fiscal Period: May |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
5,184
|
3,724
|
2,469
|
3,211
|
5,133
|
2,989
|
Enterprise Value (EV)
1 |
13,473
|
16,932
|
16,631
|
12,719
|
19,093
|
25,702
|
P/E ratio
|
7.34
x
|
6.97
x
|
20.7
x
|
5.88
x
|
5.48
x
|
-13
x
|
Yield
|
3.38%
|
3.72%
|
1.18%
|
4.22%
|
4.57%
|
-
|
Capitalization / Revenue
|
0.15
x
|
0.1
x
|
0.07
x
|
0.09
x
|
0.12
x
|
0.07
x
|
EV / Revenue
|
0.39
x
|
0.48
x
|
0.44
x
|
0.34
x
|
0.45
x
|
0.59
x
|
EV / EBITDA
|
8.14
x
|
10.6
x
|
14.6
x
|
7.4
x
|
9.38
x
|
22.5
x
|
EV / FCF
|
-6.56
x
|
-3.56
x
|
-36.8
x
|
2.76
x
|
-4.11
x
|
-3.07
x
|
FCF Yield
|
-15.3%
|
-28.1%
|
-2.71%
|
36.2%
|
-24.3%
|
-32.6%
|
Price to Book
|
0.92
x
|
0.62
x
|
0.41
x
|
0.49
x
|
0.7
x
|
0.44
x
|
Nbr of stocks (in thousands)
|
1,458
|
1,458
|
1,458
|
1,458
|
1,458
|
1,458
|
Reference price
2 |
3,555
|
2,554
|
1,693
|
2,202
|
3,520
|
2,050
|
Announcement Date
|
29/08/18
|
28/08/19
|
26/08/20
|
25/08/21
|
25/08/22
|
28/08/23
|
Fiscal Period: May |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
34,327
|
35,511
|
37,619
|
37,474
|
42,301
|
43,750
|
EBITDA
1 |
1,656
|
1,592
|
1,139
|
1,719
|
2,035
|
1,140
|
EBIT
1 |
1,216
|
1,109
|
628
|
1,210
|
1,493
|
547
|
Operating Margin
|
3.54%
|
3.12%
|
1.67%
|
3.23%
|
3.53%
|
1.25%
|
Earnings before Tax (EBT)
1 |
1,065
|
832
|
265
|
858
|
1,267
|
-3
|
Net income
1 |
705
|
534
|
119
|
546
|
937
|
-230
|
Net margin
|
2.05%
|
1.5%
|
0.32%
|
1.46%
|
2.22%
|
-0.53%
|
EPS
2 |
484.1
|
366.2
|
81.61
|
374.4
|
642.6
|
-157.7
|
Free Cash Flow
1 |
-2,055
|
-4,757
|
-451.5
|
4,605
|
-4,647
|
-8,380
|
FCF margin
|
-5.99%
|
-13.4%
|
-1.2%
|
12.29%
|
-10.98%
|
-19.16%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
267.87%
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
843.36%
|
-
|
-
|
Dividend per Share
2 |
120.0
|
95.00
|
20.00
|
93.00
|
161.0
|
-
|
Announcement Date
|
29/08/18
|
28/08/19
|
26/08/20
|
25/08/21
|
25/08/22
|
28/08/23
|
Fiscal Period: May |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
-
|
16,919
|
22,172
|
7,288
|
10,734
|
22,588
|
9,488
|
9,004
|
18,143
|
6,606
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
284
|
1,322
|
70
|
152
|
256
|
114
|
-388
|
-1,308
|
-224
|
Operating Margin
|
-
|
1.68%
|
5.96%
|
0.96%
|
1.42%
|
1.13%
|
1.2%
|
-4.31%
|
-7.21%
|
-3.39%
|
Earnings before Tax (EBT)
1 |
-
|
60
|
1,112
|
-15
|
72
|
-64
|
-2
|
-495
|
-1,494
|
-304
|
Net income
1 |
-
|
54
|
843
|
-18
|
27
|
-99
|
5
|
-532
|
-1,650
|
-340
|
Net margin
|
-
|
0.32%
|
3.8%
|
-0.25%
|
0.25%
|
-0.44%
|
0.05%
|
-5.91%
|
-9.09%
|
-5.15%
|
EPS
2 |
-
|
37.68
|
578.2
|
-12.11
|
19.10
|
-68.50
|
3.580
|
-365.2
|
-1,132
|
-233.1
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
-
|
12/01/21
|
14/01/22
|
12/04/22
|
13/10/22
|
13/01/23
|
13/04/23
|
11/10/23
|
11/01/24
|
10/04/24
|
Fiscal Period: May |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
8,289
|
13,208
|
14,162
|
9,508
|
13,960
|
22,713
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.005
x
|
8.296
x
|
12.43
x
|
5.531
x
|
6.86
x
|
19.92
x
|
Free Cash Flow
1 |
-2,055
|
-4,757
|
-452
|
4,605
|
-4,647
|
-8,380
|
ROE (net income / shareholders' equity)
|
13.2%
|
9.4%
|
2.62%
|
8.61%
|
13.3%
|
-2.42%
|
ROA (Net income/ Total Assets)
|
3.63%
|
2.75%
|
1.42%
|
2.84%
|
3.16%
|
0.96%
|
Assets
1 |
19,404
|
19,395
|
8,392
|
19,196
|
29,653
|
-24,066
|
Book Value Per Share
2 |
3,864
|
4,111
|
4,098
|
4,453
|
5,002
|
4,684
|
Cash Flow per Share
2 |
2,603
|
2,688
|
2,173
|
3,112
|
3,218
|
2,236
|
Capex
1 |
1,199
|
960
|
659
|
539
|
943
|
1,888
|
Capex / Sales
|
3.49%
|
2.7%
|
1.75%
|
1.44%
|
2.23%
|
4.32%
|
Announcement Date
|
29/08/18
|
28/08/19
|
26/08/20
|
25/08/21
|
25/08/22
|
28/08/23
|
|
1st Jan change
|
Capi.
|
---|
| -2.59% | 12.35M | | -2.24% | 24.23B | | -29.06% | 11.5B | | +7.84% | 10.76B | | -24.98% | 7.68B | | -7.18% | 6.9B | | +0.90% | 6.58B | | +4.16% | 6.56B | | -1.70% | 3.72B | | +17.05% | 3.71B |
Residential Real Estate Development
|