Delayed
Japan Exchange
03:30:00 26/06/2024 BST
|
5-day change
|
1st Jan Change
|
548
JPY
|
+1.11%
|
|
+1.67%
|
+12.53%
|
Fiscal Period: Mayo |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
9,029
|
5,842
|
4,452
|
6,703
|
5,241
|
4,480
|
Enterprise Value (EV)
1 |
22,827
|
24,120
|
24,428
|
21,237
|
27,175
|
30,600
|
P/E ratio
|
11.3
x
|
7.02
x
|
8.6
x
|
5.93
x
|
8.12
x
|
46.3
x
|
Yield
|
3.36%
|
5.2%
|
4.21%
|
4.48%
|
4.3%
|
3.36%
|
Capitalization / Revenue
|
0.21
x
|
0.16
x
|
0.12
x
|
0.16
x
|
0.15
x
|
0.11
x
|
EV / Revenue
|
0.52
x
|
0.65
x
|
0.65
x
|
0.52
x
|
0.75
x
|
0.74
x
|
EV / EBITDA
|
12.7
x
|
12.5
x
|
17.6
x
|
8.73
x
|
16.2
x
|
30.6
x
|
EV / FCF
|
4.99
x
|
-4.29
x
|
-5.36
x
|
2.93
x
|
-2.69
x
|
-3.82
x
|
FCF Yield
|
20%
|
-23.3%
|
-18.7%
|
34.1%
|
-37.2%
|
-26.2%
|
Price to Book
|
0.89
x
|
0.55
x
|
0.42
x
|
0.58
x
|
0.44
x
|
0.38
x
|
Nbr of stocks (in thousands)
|
8,931
|
8,932
|
8,513
|
8,571
|
8,663
|
8,374
|
Reference price
2 |
1,011
|
654.0
|
523.0
|
782.0
|
605.0
|
535.0
|
Announcement Date
|
28/08/18
|
27/08/19
|
27/08/20
|
27/08/21
|
30/08/22
|
29/08/23
|
Fiscal Period: Mayo |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
43,507
|
36,981
|
37,863
|
41,074
|
36,139
|
41,236
|
EBITDA
1 |
1,803
|
1,922
|
1,389
|
2,434
|
1,681
|
1,001
|
EBIT
1 |
1,561
|
1,673
|
1,109
|
2,171
|
1,364
|
710
|
Operating Margin
|
3.59%
|
4.52%
|
2.93%
|
5.29%
|
3.77%
|
1.72%
|
Earnings before Tax (EBT)
1 |
1,249
|
1,232
|
762
|
1,923
|
1,015
|
236
|
Net income
1 |
800
|
832
|
522
|
1,127
|
643
|
100
|
Net margin
|
1.84%
|
2.25%
|
1.38%
|
2.74%
|
1.78%
|
0.24%
|
EPS
2 |
89.66
|
93.15
|
60.81
|
131.8
|
74.50
|
11.56
|
Free Cash Flow
1 |
4,572
|
-5,621
|
-4,558
|
7,240
|
-10,115
|
-8,012
|
FCF margin
|
10.51%
|
-15.2%
|
-12.04%
|
17.63%
|
-27.99%
|
-19.43%
|
FCF Conversion (EBITDA)
|
253.56%
|
-
|
-
|
297.46%
|
-
|
-
|
FCF Conversion (Net income)
|
571.45%
|
-
|
-
|
642.44%
|
-
|
-
|
Dividend per Share
2 |
34.00
|
34.00
|
22.00
|
35.00
|
26.00
|
18.00
|
Announcement Date
|
28/08/18
|
27/08/19
|
27/08/20
|
27/08/21
|
30/08/22
|
29/08/23
|
Fiscal Period: Mayo |
2020 S1
|
2021 S1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 S1
|
2024 Q3
|
---|
Net sales
1 |
17,820
|
21,031
|
17,089
|
6,604
|
7,401
|
17,927
|
10,061
|
10,483
|
22,670
|
7,711
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
345
|
540
|
560
|
41
|
-41
|
189
|
161
|
-88
|
239
|
-74
|
Operating Margin
|
1.94%
|
2.57%
|
3.28%
|
0.62%
|
-0.55%
|
1.05%
|
1.6%
|
-0.84%
|
1.05%
|
-0.96%
|
Earnings before Tax (EBT)
1 |
224
|
412
|
378
|
-38
|
-103
|
-15
|
21
|
-134
|
101
|
-159
|
Net income
1 |
148
|
227
|
242
|
-27
|
-80
|
-30
|
-23
|
-55
|
72
|
-108
|
Net margin
|
0.83%
|
1.08%
|
1.42%
|
-0.41%
|
-1.08%
|
-0.17%
|
-0.23%
|
-0.52%
|
0.32%
|
-1.4%
|
EPS
2 |
17.21
|
26.67
|
28.19
|
-3.160
|
-9.250
|
-3.460
|
-2.640
|
-6.580
|
8.700
|
-13.07
|
Dividend per Share
|
11.00
|
11.00
|
13.00
|
-
|
-
|
9.000
|
-
|
-
|
9.000
|
-
|
Announcement Date
|
14/01/20
|
14/01/21
|
13/01/22
|
07/04/22
|
06/10/22
|
13/01/23
|
07/04/23
|
06/10/23
|
12/01/24
|
05/04/24
|
Fiscal Period: Mayo |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
13,798
|
18,278
|
19,976
|
14,534
|
21,934
|
26,120
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.653
x
|
9.51
x
|
14.38
x
|
5.971
x
|
13.05
x
|
26.09
x
|
Free Cash Flow
1 |
4,572
|
-5,621
|
-4,558
|
7,240
|
-10,115
|
-8,012
|
ROE (net income / shareholders' equity)
|
8.14%
|
8%
|
4.9%
|
10.1%
|
5.46%
|
0.84%
|
ROA (Net income/ Total Assets)
|
2.88%
|
3.04%
|
1.84%
|
3.62%
|
2.21%
|
1.03%
|
Assets
1 |
27,762
|
27,357
|
28,376
|
31,103
|
29,125
|
9,754
|
Book Value Per Share
2 |
1,135
|
1,194
|
1,249
|
1,352
|
1,381
|
1,404
|
Cash Flow per Share
2 |
655.0
|
616.0
|
581.0
|
725.0
|
511.0
|
593.0
|
Capex
1 |
1,735
|
5,295
|
2,213
|
4,192
|
3,353
|
2,724
|
Capex / Sales
|
3.99%
|
14.32%
|
5.84%
|
10.21%
|
9.28%
|
6.61%
|
Announcement Date
|
28/08/18
|
27/08/19
|
27/08/20
|
27/08/21
|
30/08/22
|
29/08/23
|
|
1st Jan change
|
Capi.
|
---|
| +12.53% | 27.18M | | -7.78% | 23.33B | | +8.37% | 10.83B | | -33.17% | 10.67B | | -26.07% | 7.58B | | -13.31% | 6.4B | | -5.42% | 6.04B | | -7.85% | 6.01B | | +54.80% | 3.94B | | +1.54% | 3.69B |
Residential Real Estate Development
|