Market Closed -
Japan Exchange
07:00:00 14/05/2024 BST
|
5-day change
|
1st Jan Change
|
1,099
JPY
|
-1.35%
|
|
+1.01%
|
+3.19%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
36,737
|
34,027
|
26,060
|
23,067
|
29,223
|
39,071
|
-
|
-
|
Enterprise Value (EV)
1 |
104,090
|
87,209
|
80,864
|
63,686
|
84,367
|
40,067
|
39,071
|
39,071
|
P/E ratio
|
11.6
x
|
123
x
|
14.5
x
|
7.52
x
|
6.41
x
|
8.33
x
|
7.99
x
|
6.24
x
|
Yield
|
3.88%
|
5.86%
|
3.26%
|
5.52%
|
6.3%
|
4.88%
|
5.1%
|
6.46%
|
Capitalization / Revenue
|
0.41
x
|
0.4
x
|
0.32
x
|
0.29
x
|
0.37
x
|
0.46
x
|
0.39
x
|
0.36
x
|
EV / Revenue
|
0.41
x
|
0.4
x
|
0.32
x
|
0.29
x
|
0.37
x
|
0.46
x
|
0.39
x
|
0.36
x
|
EV / EBITDA
|
3,490,139
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-2,951,490
x
|
4,135,027
x
|
3,400,291
x
|
1,602,120
x
|
-3,141,955
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
0.84
x
|
0.81
x
|
0.9
x
|
0.74
x
|
0.84
x
|
1.03
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
56,957
|
56,997
|
35,359
|
35,379
|
35,379
|
35,552
|
-
|
-
|
Reference price
2 |
645.0
|
597.0
|
737.0
|
652.0
|
826.0
|
1,099
|
1,099
|
1,099
|
Announcement Date
|
13/05/19
|
14/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
14/05/24
|
-
|
-
|
Fiscal Period: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
89,882
|
85,231
|
80,222
|
79,542
|
79,286
|
86,418
|
100,050
|
107,660
|
EBITDA
|
10,526
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
9,287
|
6,692
|
5,435
|
6,694
|
8,425
|
8,943
|
9,200
|
11,370
|
Operating Margin
|
10.33%
|
7.85%
|
6.77%
|
8.42%
|
10.63%
|
10.35%
|
9.2%
|
10.56%
|
Earnings before Tax (EBT)
|
6,249
|
2,231
|
3,349
|
5,151
|
7,286
|
7,512
|
-
|
-
|
Net income
1 |
3,195
|
276
|
2,878
|
3,068
|
4,557
|
4,806
|
5,080
|
6,500
|
Net margin
|
3.55%
|
0.32%
|
3.59%
|
3.86%
|
5.75%
|
5.56%
|
5.08%
|
6.04%
|
EPS
2 |
55.68
|
4.860
|
50.98
|
86.74
|
128.8
|
135.3
|
137.6
|
176.1
|
Free Cash Flow
|
-12,447
|
8,229
|
7,664
|
14,398
|
-9,301
|
-
|
-
|
-
|
FCF margin
|
-13.85%
|
9.65%
|
9.55%
|
18.1%
|
-11.73%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
2,981.52%
|
266.3%
|
469.3%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
25.00
|
35.00
|
24.00
|
36.00
|
52.00
|
55.00
|
56.00
|
71.00
|
Announcement Date
|
13/05/19
|
14/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
14/05/24
|
-
|
-
|
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 |
34,007
|
29,249
|
26,863
|
19,013
|
6,552
|
20,102
|
21,250
|
14,640
|
28,762
|
14,317
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,939
|
928
|
1,559
|
1,903
|
-568
|
286
|
2,642
|
898
|
1,924
|
441
|
Operating Margin
|
5.7%
|
3.17%
|
5.8%
|
10.01%
|
-8.67%
|
1.42%
|
12.43%
|
6.13%
|
6.69%
|
3.08%
|
Earnings before Tax (EBT)
1 |
1,513
|
938
|
985
|
1,641
|
-855
|
-183
|
2,649
|
501
|
1,490
|
300
|
Net income
1 |
1,016
|
832
|
483
|
1,086
|
-677
|
-256
|
1,818
|
245
|
858
|
160
|
Net margin
|
2.99%
|
2.84%
|
1.8%
|
5.71%
|
-10.33%
|
-1.27%
|
8.56%
|
1.67%
|
2.98%
|
1.12%
|
EPS
2 |
17.85
|
14.60
|
13.65
|
30.72
|
-19.14
|
-7.250
|
51.42
|
6.940
|
24.20
|
4.480
|
Dividend per Share
|
17.00
|
6.000
|
17.00
|
-
|
-
|
24.00
|
-
|
-
|
27.00
|
-
|
Announcement Date
|
07/11/19
|
12/11/20
|
11/11/21
|
10/02/22
|
10/08/22
|
10/11/22
|
09/02/23
|
10/08/23
|
09/11/23
|
08/02/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
67,353
|
53,182
|
54,804
|
40,619
|
55,144
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.399
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-12,447
|
8,229
|
7,664
|
14,398
|
-9,301
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.4%
|
0.6%
|
8.1%
|
10.2%
|
13.8%
|
13.1%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
5.84%
|
3.69%
|
3.3%
|
-
|
5.29%
|
4.87%
|
-
|
-
|
Assets
1 |
54,673
|
7,477
|
87,265
|
-
|
86,198
|
98,632
|
-
|
-
|
Book Value Per Share
|
767.0
|
739.0
|
816.0
|
884.0
|
983.0
|
1,091
|
-
|
-
|
Cash Flow per Share
|
75.00
|
27.20
|
72.70
|
126.0
|
170.0
|
181.0
|
-
|
-
|
Capex
|
8,620
|
7,881
|
3,259
|
5,861
|
1,769
|
-
|
-
|
-
|
Capex / Sales
|
9.59%
|
9.25%
|
4.06%
|
7.37%
|
2.23%
|
-
|
-
|
-
|
Announcement Date
|
13/05/19
|
14/05/20
|
13/05/21
|
12/05/22
|
11/05/23
|
14/05/24
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +3.19% | 254M | | -1.72% | 24.53B | | -28.68% | 11.3B | | +7.97% | 10.79B | | -24.90% | 7.69B | | -7.06% | 6.86B | | +2.37% | 6.61B | | +3.25% | 6.58B | | +17.09% | 3.71B | | -2.27% | 3.65B |
Residential Real Estate Development
|