Market Closed -
Japan Exchange
07:00:00 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
3,740
JPY
|
+0.54%
|
|
+3.46%
|
+18.92%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
23,657
|
15,993
|
57,261
|
83,348
|
65,312
|
58,991
|
-
|
Enterprise Value (EV)
1 |
60,306
|
57,595
|
87,665
|
126,404
|
131,124
|
58,991
|
58,991
|
P/E ratio
|
6.84
x
|
4.46
x
|
7.52
x
|
5.4
x
|
5.52
x
|
8.19
x
|
8.08
x
|
Yield
|
5.04%
|
6.74%
|
3.44%
|
5.03%
|
5.55%
|
4.81%
|
4.81%
|
Capitalization / Revenue
|
0.23
x
|
0.13
x
|
0.37
x
|
0.45
x
|
0.27
x
|
0.2
x
|
0.18
x
|
EV / Revenue
|
0.23
x
|
0.13
x
|
0.37
x
|
0.45
x
|
0.27
x
|
0.2
x
|
0.18
x
|
EV / EBITDA
|
-
|
-
|
-
|
3,444,266
x
|
3,307,339
x
|
-
|
-
|
EV / FCF
|
43,808,692
x
|
-5,374,151
x
|
4,970,586
x
|
-3,875,754
x
|
-3,839,866
x
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
0%
|
-0%
|
-0%
|
-
|
-
|
Price to Book
|
1.51
x
|
0.89
x
|
2.33
x
|
1.89
x
|
1.28
x
|
-
|
-
|
Nbr of stocks (in thousands)
|
14,191
|
14,191
|
14,191
|
15,816
|
15,757
|
15,773
|
-
|
Reference price
2 |
1,667
|
1,127
|
4,035
|
5,270
|
4,145
|
3,740
|
3,740
|
Announcement Date
|
10/05/19
|
18/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
103,118
|
120,710
|
155,753
|
184,388
|
241,879
|
293,000
|
324,000
|
EBITDA
|
-
|
-
|
-
|
24,199
|
19,748
|
-
|
-
|
EBIT
1 |
5,950
|
6,425
|
12,561
|
23,659
|
19,189
|
12,200
|
13,000
|
Operating Margin
|
5.77%
|
5.32%
|
8.06%
|
12.83%
|
7.93%
|
4.16%
|
4.01%
|
Earnings before Tax (EBT)
|
5,743
|
5,899
|
12,503
|
23,167
|
18,445
|
-
|
-
|
Net income
1 |
3,461
|
3,584
|
7,616
|
14,746
|
11,845
|
7,200
|
7,300
|
Net margin
|
3.36%
|
2.97%
|
4.89%
|
8%
|
4.9%
|
2.46%
|
2.25%
|
EPS
2 |
243.9
|
252.6
|
536.7
|
976.5
|
750.8
|
456.6
|
462.9
|
Free Cash Flow
|
540
|
-2,976
|
11,520
|
-21,505
|
-17,009
|
-
|
-
|
FCF margin
|
0.52%
|
-2.47%
|
7.4%
|
-11.66%
|
-7.03%
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
15.6%
|
-
|
151.26%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
84.00
|
76.00
|
139.0
|
265.0
|
230.0
|
180.0
|
180.0
|
Announcement Date
|
10/05/19
|
18/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
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 |
57,758
|
65,990
|
91,487
|
44,625
|
50,035
|
103,452
|
56,757
|
61,096
|
125,484
|
72,138
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,310
|
3,786
|
12,413
|
5,746
|
5,073
|
10,369
|
4,314
|
2,502
|
4,642
|
3,243
|
Operating Margin
|
5.73%
|
5.74%
|
13.57%
|
12.88%
|
10.14%
|
10.02%
|
7.6%
|
4.1%
|
3.7%
|
4.5%
|
Earnings before Tax (EBT)
1 |
3,124
|
3,699
|
12,240
|
5,626
|
4,883
|
9,974
|
4,204
|
2,905
|
4,450
|
3,055
|
Net income
1 |
1,893
|
2,209
|
7,764
|
3,471
|
3,191
|
6,367
|
2,688
|
2,078
|
3,060
|
1,715
|
Net margin
|
3.28%
|
3.35%
|
8.49%
|
7.78%
|
6.38%
|
6.15%
|
4.74%
|
3.4%
|
2.44%
|
2.38%
|
EPS
2 |
133.4
|
155.7
|
539.6
|
216.2
|
201.8
|
403.0
|
170.6
|
131.9
|
194.2
|
108.7
|
Dividend per Share
|
42.00
|
44.00
|
115.0
|
-
|
-
|
140.0
|
-
|
-
|
118.0
|
-
|
Announcement Date
|
11/11/19
|
10/11/20
|
09/11/21
|
10/02/22
|
12/08/22
|
10/11/22
|
10/02/23
|
10/08/23
|
13/11/23
|
13/02/24
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
36,649
|
41,602
|
30,404
|
43,056
|
65,812
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
1.779
x
|
3.333
x
|
-
|
-
|
Free Cash Flow
|
540
|
-2,976
|
11,520
|
-21,505
|
-17,009
|
-
|
-
|
ROE (net income / shareholders' equity)
|
24%
|
21.3%
|
35.8%
|
43%
|
24.9%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
8.16%
|
7.37%
|
-
|
17%
|
10.2%
|
-
|
-
|
Assets
1 |
42,437
|
48,609
|
-
|
86,865
|
116,321
|
-
|
-
|
Book Value Per Share
|
1,101
|
1,268
|
1,728
|
2,784
|
3,235
|
-
|
-
|
Cash Flow per Share
|
260.0
|
277.0
|
561.0
|
1,004
|
780.0
|
-
|
-
|
Capex
|
169
|
565
|
488
|
799
|
615
|
-
|
-
|
Capex / Sales
|
0.16%
|
0.47%
|
0.31%
|
0.43%
|
0.25%
|
-
|
-
|
Announcement Date
|
10/05/19
|
18/05/20
|
14/05/21
|
13/05/22
|
12/05/23
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| +18.92% | 375M | | -9.36% | 22.5B | | +9.02% | 10.79B | | -34.32% | 10.32B | | -28.99% | 7.2B | | -5.56% | 7.01B | | -0.34% | 6.53B | | -3.03% | 6.09B | | +12.96% | 3.57B | | -5.92% | 3.54B |
Residential Real Estate Development
|