Delayed
Japan Exchange
02:00:00 2024-05-28 am EDT
|
5-day change
|
1st Jan Change
|
4,503
JPY
|
+0.07%
|
|
-2.55%
|
+7.65%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
284,456
|
460,056
|
834,775
|
574,891
|
611,744
|
533,295
|
-
|
-
|
Enterprise Value (EV)
1 |
397,444
|
512,107
|
934,219
|
734,546
|
785,001
|
738,295
|
736,895
|
736,395
|
P/E ratio
|
7.33
x
|
7.23
x
|
12
x
|
7.82
x
|
6.64
x
|
5.62
x
|
5.81
x
|
5.32
x
|
Yield
|
4.9%
|
2.11%
|
1.69%
|
2.64%
|
3.23%
|
3.77%
|
3.87%
|
3.92%
|
Capitalization / Revenue
|
0.53
x
|
0.8
x
|
1.03
x
|
0.6
x
|
0.53
x
|
0.4
x
|
0.38
x
|
0.36
x
|
EV / Revenue
|
0.74
x
|
0.89
x
|
1.15
x
|
0.77
x
|
0.68
x
|
0.56
x
|
0.53
x
|
0.49
x
|
EV / EBITDA
|
6.82
x
|
8.17
x
|
9.15
x
|
6.08
x
|
5.46
x
|
5.61
x
|
4.98
x
|
4.28
x
|
EV / FCF
|
41.6
x
|
20.7
x
|
12.7
x
|
-35.5
x
|
-14.8
x
|
-39.9
x
|
-73.7
x
|
-24.5
x
|
FCF Yield
|
2.4%
|
4.83%
|
7.89%
|
-2.82%
|
-6.75%
|
-2.51%
|
-1.36%
|
-4.07%
|
Price to Book
|
1.03
x
|
2.05
x
|
2.84
x
|
1.75
x
|
1.47
x
|
1.11
x
|
0.99
x
|
0.88
x
|
Nbr of stocks (in thousands)
|
110,511
|
121,067
|
126,099
|
117,444
|
120,564
|
118,431
|
-
|
-
|
Reference price
2 |
2,574
|
3,800
|
6,620
|
4,895
|
5,074
|
4,503
|
4,503
|
4,503
|
Announcement Date
|
11/14/19
|
11/13/20
|
11/12/21
|
11/14/22
|
11/14/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
540,376
|
575,951
|
810,540
|
952,686
|
1,148,484
|
1,328,500
|
1,400,140
|
1,497,425
|
EBITDA
1 |
58,296
|
62,663
|
102,056
|
120,733
|
143,841
|
131,500
|
148,000
|
172,000
|
EBIT
1 |
57,779
|
62,129
|
101,103
|
119,358
|
142,330
|
129,500
|
144,100
|
155,750
|
Operating Margin
|
10.69%
|
10.79%
|
12.47%
|
12.53%
|
12.39%
|
9.75%
|
10.29%
|
10.4%
|
Earnings before Tax (EBT)
1 |
55,699
|
77,357
|
101,970
|
120,988
|
136,901
|
135,600
|
139,750
|
150,200
|
Net income
1 |
39,405
|
59,491
|
69,582
|
77,884
|
92,050
|
95,160
|
90,740
|
97,050
|
Net margin
|
7.29%
|
10.33%
|
8.58%
|
8.18%
|
8.01%
|
7.16%
|
6.48%
|
6.48%
|
EPS
2 |
351.2
|
525.4
|
552.4
|
626.2
|
763.7
|
801.3
|
775.3
|
846.6
|
Free Cash Flow
1 |
9,544
|
24,739
|
73,664
|
-20,720
|
-52,968
|
-18,500
|
-10,000
|
-30,000
|
FCF margin
|
1.77%
|
4.3%
|
9.09%
|
-2.17%
|
-4.61%
|
-1.39%
|
-0.71%
|
-2%
|
FCF Conversion (EBITDA)
|
16.37%
|
39.48%
|
72.18%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
24.22%
|
41.58%
|
105.87%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
126.0
|
80.00
|
112.0
|
129.0
|
164.0
|
169.7
|
174.2
|
176.5
|
Announcement Date
|
11/14/19
|
11/13/20
|
11/12/21
|
11/14/22
|
11/14/23
|
-
|
-
|
-
|
Fiscal Period: September |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Net sales
1 |
261,922
|
314,029
|
363,945
|
446,595
|
235,255
|
220,156
|
455,411
|
211,722
|
285,553
|
497,275
|
248,198
|
293,596
|
541,794
|
243,536
|
363,154
|
606,690
|
304,846
|
297,910
|
602,756
|
300,106
|
420,588
|
720,694
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
27,035
|
35,094
|
41,614
|
59,489
|
35,041
|
24,957
|
59,998
|
23,971
|
35,389
|
59,360
|
30,668
|
38,982
|
69,650
|
27,159
|
45,521
|
72,680
|
32,643
|
23,080
|
55,723
|
26,727
|
43,300
|
70,027
|
Operating Margin
|
10.32%
|
11.18%
|
11.43%
|
13.32%
|
14.89%
|
11.34%
|
13.17%
|
11.32%
|
12.39%
|
11.94%
|
12.36%
|
13.28%
|
12.86%
|
11.15%
|
12.53%
|
11.98%
|
10.71%
|
7.75%
|
9.24%
|
8.91%
|
10.3%
|
9.72%
|
Earnings before Tax (EBT)
|
26,091
|
51,266
|
45,079
|
-
|
35,418
|
26,089
|
61,507
|
25,389
|
34,092
|
59,481
|
29,514
|
38,022
|
67,536
|
26,973
|
42,392
|
69,365
|
45,008
|
-
|
72,046
|
-
|
-
|
-
|
Net income
1 |
18,136
|
41,355
|
32,751
|
36,831
|
22,653
|
16,877
|
39,530
|
16,699
|
21,655
|
38,354
|
19,643
|
24,809
|
44,452
|
16,963
|
30,635
|
47,598
|
32,994
|
18,908
|
51,902
|
16,210
|
25,038
|
41,248
|
Net margin
|
6.92%
|
13.17%
|
9%
|
8.25%
|
9.63%
|
7.67%
|
8.68%
|
7.89%
|
7.58%
|
7.71%
|
7.91%
|
8.45%
|
8.2%
|
6.97%
|
8.44%
|
7.85%
|
10.82%
|
6.35%
|
8.61%
|
5.4%
|
5.95%
|
5.72%
|
EPS
|
164.0
|
-
|
260.2
|
-
|
179.6
|
133.8
|
313.4
|
134.3
|
178.6
|
-
|
163.0
|
-
|
368.9
|
140.7
|
-
|
-
|
274.1
|
-
|
433.1
|
-
|
-
|
-
|
Dividend per Share
|
40.00
|
-
|
50.00
|
-
|
-
|
-
|
62.00
|
-
|
-
|
-
|
-
|
-
|
72.00
|
-
|
-
|
-
|
-
|
-
|
83.00
|
-
|
-
|
-
|
Announcement Date
|
5/15/20
|
11/13/20
|
5/14/21
|
11/12/21
|
2/14/22
|
5/13/22
|
5/13/22
|
8/12/22
|
11/14/22
|
11/14/22
|
2/14/23
|
5/15/23
|
5/15/23
|
8/14/23
|
11/14/23
|
11/14/23
|
2/14/24
|
5/15/24
|
5/15/24
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
112,988
|
52,051
|
99,444
|
159,655
|
173,257
|
205,000
|
203,600
|
203,100
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.938
x
|
0.8306
x
|
0.9744
x
|
1.322
x
|
1.205
x
|
1.559
x
|
1.376
x
|
1.181
x
|
Free Cash Flow
1 |
9,544
|
24,739
|
73,664
|
-20,720
|
-52,968
|
-18,500
|
-10,000
|
-30,000
|
ROE (net income / shareholders' equity)
|
32.3%
|
32%
|
26.4%
|
24.7%
|
24.4%
|
20.9%
|
17.9%
|
17.4%
|
ROA (Net income/ Total Assets)
|
13.1%
|
15.2%
|
9.6%
|
12.7%
|
12.3%
|
9.2%
|
9.07%
|
10.4%
|
Assets
1 |
301,152
|
390,279
|
724,511
|
614,212
|
749,512
|
1,034,348
|
1,000,808
|
933,173
|
Book Value Per Share
2 |
2,492
|
1,856
|
2,330
|
2,802
|
3,449
|
4,039
|
4,557
|
5,112
|
Cash Flow per Share
|
128.0
|
530.0
|
560.0
|
637.0
|
776.0
|
-
|
-
|
-
|
Capex
1 |
983
|
617
|
1,786
|
3,139
|
6,381
|
1,500
|
1,250
|
1,250
|
Capex / Sales
|
0.18%
|
0.11%
|
0.22%
|
0.33%
|
0.56%
|
0.11%
|
0.09%
|
0.08%
|
Announcement Date
|
11/14/19
|
11/13/20
|
11/12/21
|
11/14/22
|
11/14/23
|
-
|
-
|
-
|
Last Close Price
4,503
JPY Average target price
5,380
JPY Spread / Average Target +19.48% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.65% | 3.4B | | -0.04% | 24.76B | | -18.55% | 13.54B | | +11.24% | 11.29B | | -24.39% | 7.73B | | -7.52% | 6.83B | | +1.01% | 6.61B | | +3.53% | 6.48B | | +0.24% | 3.78B | | +35.90% | 3.55B |
Residential Real Estate Development
|