Stock 2984 YAMAICHI UNIHEIM REAL ESTATE CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Yamaichi Uniheim Real Estate Co.,Ltd

Equities

2984

JP3933900007

Real Estate Development & Operations

Market Closed - Japan Exchange
Other stock markets
 07:00:00 21/06/2024 BST 		5-day change 1st Jan Change
893 JPY +3.24% Intraday chart for Yamaichi Uniheim Real Estate Co.,Ltd +5.43% -6.88%
01-31 Serendix Inc. announced that it has received ¥104 million in funding from Yamaichi Uniheim Real Estate Co.,Ltd CI
2023 Yamaichi Uniheim Real Estate Co.,Ltd agreed to acquire Fujibussan Co., Ltd. from Nobuyuki Tanaka, Toshie Sano and Naoki Tanaka. CI

Valuation

Fiscal Period: March 2023
Capitalization 1 6,709
Enterprise Value (EV) 1 27,203
P/E ratio 4.87 x
Yield 3.21%
Capitalization / Revenue 0.36 x
EV / Revenue 1.46 x
EV / EBITDA 8.88 x
EV / FCF -8,744,605 x
FCF Yield -0%
Price to Book 0.62 x
Nbr of stocks (in thousands) 7,176
Reference price 2 935.0
Announcement Date 28/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 7,700 15,525 14,131 15,024 19,177 18,626
EBITDA 1 749 1,030 - - 3,412 3,064
EBIT 1 718 995 2,174 1,891 2,866 2,509
Operating Margin 9.32% 6.41% 15.38% 12.59% 14.94% 13.47%
Earnings before Tax (EBT) 1 424 640 1,795 1,169 2,403 2,109
Net income 1 312 496 1,268 803 1,602 1,307
Net margin 4.05% 3.19% 8.97% 5.34% 8.35% 7.02%
EPS 2 58.58 93.13 238.1 150.8 300.8 192.0
Free Cash Flow - - - - 4,502 -3,111
FCF margin - - - - 23.48% -16.7%
FCF Conversion (EBITDA) - - - - 131.95% -
FCF Conversion (Net income) - - - - 281.04% -
Dividend per Share - - - 10.00 20.00 30.00
Announcement Date 23/03/20 23/03/20 16/05/22 16/05/22 30/06/22 28/06/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 S1 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 - 3,395 11,295 3,803 1,620 4,591 3,427
EBITDA - - - - - - -
EBIT 1 - 393 1,578 627 -48 214 708
Operating Margin - 11.58% 13.97% 16.49% -2.96% 4.66% 20.66%
Earnings before Tax (EBT) 1 - 297 1,373 554 -80 80 621
Net income 1 - 199 972 271 -62 55 422
Net margin - 5.86% 8.61% 7.13% -3.83% 1.2% 12.31%
EPS 2 - 36.02 153.7 34.58 -8.720 7.710 58.76
Dividend per Share - - - - - - -
Announcement Date - 12/08/22 11/11/22 10/02/23 10/08/23 10/11/23 09/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 23,066 20,048 21,321 21,514 17,483 20,494
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 30.8 x 19.46 x - - 5.124 x 6.689 x
Free Cash Flow - - - - 4,502 -3,111
ROE (net income / shareholders' equity) - 11.7% 24.8% 13.1% 21.9% 13.8%
ROA (Net income/ Total Assets) - 1.89% 3.94% 3.17% 4.7% 3.95%
Assets 1 - 26,268 32,162 25,364 34,090 33,060
Book Value Per Share 2 747.0 839.0 1,078 1,223 1,520 1,517
Cash Flow per Share 2 424.0 619.0 595.0 676.0 872.0 665.0
Capex - - - - 852 1,862
Capex / Sales - - - - 4.44% 10%
Announcement Date 23/03/20 23/03/20 16/05/22 16/05/22 30/06/22 28/06/23
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.
YAMAICHI UNIHEIM REAL ESTATE CO.,LTD Stock Yamaichi Uniheim Real Estate Co.,Ltd
-6.88% 46.37M
DLF LIMITED Stock DLF Limited
+17.86% 25.88B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+22.76% 25.16B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-17.11% 24.92B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-3.93% 24.9B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+1.45% 19.8B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+25.04% 19.35B
EMAAR PROPERTIES Stock Emaar Properties
-0.25% 18.84B
MACROTECH DEVELOPERS LIMITED Stock Macrotech Developers Limited
+55.81% 18.83B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
-4.65% 15.35B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 2984 Stock
  4. Financials Yamaichi Uniheim Real Estate Co.,Ltd