Stock 3297 TOUBUJYUHAN CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Toubujyuhan Co.,Ltd.

Equities

3297

JP3597200009

Real Estate Development & Operations

Delayed Japan Exchange
Other stock markets
 05:24:51 17/05/2024 BST 		5-day change 1st Jan Change
1,237 JPY +0.08% Intraday chart for Toubujyuhan Co.,Ltd. +0.40% +6.52%
2020 Tranche Update on Toubujyuhan Co.,Ltd.'s Equity Buyback Plan announced on April 27, 2020. CI
2020 Toubujyuhan Co.,Ltd.'s Equity Buyback announced on April 27, 2020 has closed with 50,000 shares, representing 1.84% for ¥43.05 million. CI

Valuation

Fiscal Period: Maggio 2018 2019 2020 2021 2022 2023
Capitalization 1 4,362 2,875 2,510 2,907 2,713 3,066
Enterprise Value (EV) 1 4,923 2,819 3,551 2,752 2,759 3,117
P/E ratio 11.1 x 6.98 x 9.25 x 7.41 x 7.01 x 8.16 x
Yield - - - - - -
Capitalization / Revenue 0.66 x 0.4 x 0.37 x 0.37 x 0.36 x 0.4 x
EV / Revenue 0.74 x 0.4 x 0.52 x 0.35 x 0.37 x 0.41 x
EV / EBITDA 8.12 x 4.58 x 7.84 x 4.38 x 4.58 x 5.31 x
EV / FCF -26.7 x 4.22 x -3.5 x 2.25 x -13.1 x -997 x
FCF Yield -3.75% 23.7% -28.6% 44.4% -7.62% -0.1%
Price to Book 1.67 x 0.97 x 0.81 x 0.84 x 0.72 x 0.75 x
Nbr of stocks (in thousands) 2,712 2,712 2,662 2,692 2,692 2,692
Reference price 2 1,608 1,060 943.0 1,080 1,008 1,139
Announcement Date 31/08/18 30/08/19 27/08/20 30/08/21 31/08/22 30/08/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maggio 2018 2019 2020 2021 2022 2023
Net sales 1 6,640 7,128 6,850 7,754 7,483 7,673
EBITDA 1 606 615 453 629 602 587
EBIT 1 584 589 413 576 566 550
Operating Margin 8.8% 8.26% 6.03% 7.43% 7.56% 7.17%
Earnings before Tax (EBT) 1 581 588 407 572 566 546
Net income 1 393 412 276 391 387 376
Net margin 5.92% 5.78% 4.03% 5.04% 5.17% 4.9%
EPS 2 144.9 151.9 101.9 145.7 143.8 139.6
Free Cash Flow 1 -184.5 667.2 -1,016 1,222 -210.1 -3.125
FCF margin -2.78% 9.36% -14.83% 15.76% -2.81% -0.04%
FCF Conversion (EBITDA) - 108.5% - 194.3% - -
FCF Conversion (Net income) - 161.95% - 312.56% - -
Dividend per Share - - - - - -
Announcement Date 31/08/18 30/08/19 27/08/20 30/08/21 31/08/22 30/08/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Maggio 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 3,357 4,007 3,827 1,374 1,794 3,900 1,369 1,569 3,200 1,710
EBITDA - - - - - - - - - -
EBIT 1 206 315 293 25 106 313 21 35 85 38
Operating Margin 6.14% 7.86% 7.66% 1.82% 5.91% 8.03% 1.53% 2.23% 2.66% 2.22%
Earnings before Tax (EBT) 1 204 314 293 24 106 312 21 35 86 37
Net income 1 139 218 202 16 77 218 13 26 59 25
Net margin 4.14% 5.44% 5.28% 1.16% 4.29% 5.59% 0.95% 1.66% 1.84% 1.46%
EPS 2 51.55 81.55 75.38 5.710 28.78 81.15 4.930 9.600 21.84 9.160
Dividend per Share - - - - - - - - - -
Announcement Date 10/01/20 12/01/21 13/01/22 12/04/22 13/10/22 12/01/23 13/04/23 12/10/23 12/01/24 11/04/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: Maggio 2018 2019 2020 2021 2022 2023
Net Debt 1 561 - 1,041 - 46 51
Net Cash position 1 - 56 - 155 - -
Leverage (Debt/EBITDA) 0.9257 x - 2.298 x - 0.0764 x 0.0869 x
Free Cash Flow 1 -185 667 -1,016 1,222 -210 -3.13
ROE (net income / shareholders' equity) 16% 14.7% 9.07% 11.9% 10.7% 9.6%
ROA (Net income/ Total Assets) 9.34% 8.4% 5.19% 6.79% 6.72% 6.23%
Assets 1 4,208 4,908 5,320 5,757 5,760 6,035
Book Value Per Share 2 966.0 1,094 1,158 1,285 1,398 1,510
Cash Flow per Share 2 169.0 370.0 263.0 423.0 328.0 323.0
Capex 1 62 28 100 185 63 11
Capex / Sales 0.93% 0.39% 1.46% 2.39% 0.84% 0.14%
Announcement Date 31/08/18 30/08/19 27/08/20 30/08/21 31/08/22 30/08/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
TOUBUJYUHAN CO.,LTD. Stock Toubujyuhan Co.,Ltd.
+6.52% 21.58M
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+11.61% 29.15B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-6.04% 27.94B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+25.40% 26.02B
DLF LIMITED Stock DLF Limited
+16.44% 24.95B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+39.32% 22.49B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+12.06% 22.19B
EMAAR PROPERTIES Stock Emaar Properties
-3.03% 18.48B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
+2.83% 16.73B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+22.32% 15.89B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 3297 Stock
  4. Financials Toubujyuhan Co.,Ltd.