Stock 4781 NIHON HOUSING CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nihon Housing Co.,Ltd.

Equities

4781

JP3742500006

Real Estate Services

Market Closed - Japan Exchange
Other stock markets
 11:30:00 2024-07-11 pm EDT 		5-day change 1st Jan Change
1,540 JPY 0.00% Intraday chart for Nihon Housing Co.,Ltd. 0.00% +40.26%
Jun. 20 Marcian Holdings GK completed the acquisition of 74.97% stake in Nihon Housing Co.,Ltd. from Relo Group, Inc. and others for ¥74.4 billion. CI
May. 09 Marcian Holdings GK entered into an agreement to acquire 77.44% stake in Nihon Housing Co.,Ltd. from Relo Group, Inc. and others for ¥77 billion. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization 1 49,039 49,441 59,650 78,461 76,596 68,493
Enterprise Value (EV) 1 35,633 32,520 41,534 62,361 60,890 53,198
P/E ratio 14.1 x 12.1 x 14.3 x 16.4 x 16.1 x 68.8 x
Yield 2.3% 2.34% 2.05% 1.8% - -
Capitalization / Revenue 0.43 x 0.42 x 0.52 x 0.63 x 0.55 x 0.47 x
EV / Revenue 0.32 x 0.28 x 0.36 x 0.5 x 0.43 x 0.37 x
EV / EBITDA 4.99 x 4.32 x 5.66 x 7.8 x 7.47 x 10.4 x
EV / FCF 11.2 x 6.42 x 18 x -52.3 x 23.6 x 24.4 x
FCF Yield 8.94% 15.6% 5.55% -1.91% 4.23% 4.09%
Price to Book 1.64 x 1.53 x 1.68 x 2 x 1.79 x 1.6 x
Nbr of stocks (in thousands) 64,313 64,313 64,313 64,313 64,313 64,313
Reference price 2 762.5 768.8 927.5 1,220 1,191 1,065
Announcement Date 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23 6/27/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales 1 113,113 116,565 114,967 124,686 140,424 145,350
EBITDA 1 7,141 7,530 7,336 7,990 8,151 5,114
EBIT 1 6,164 6,641 6,487 7,078 6,800 3,747
Operating Margin 5.45% 5.7% 5.64% 5.68% 4.84% 2.58%
Earnings before Tax (EBT) 1 5,683 6,306 6,333 7,163 7,407 4,009
Net income 1 3,475 4,075 4,182 4,771 4,761 995
Net margin 3.07% 3.5% 3.64% 3.83% 3.39% 0.68%
EPS 2 54.03 63.36 65.03 74.18 74.03 15.47
Free Cash Flow 1 3,185 5,066 2,307 -1,192 2,578 2,177
FCF margin 2.82% 4.35% 2.01% -0.96% 1.84% 1.5%
FCF Conversion (EBITDA) 44.6% 67.28% 31.45% - 31.63% 42.57%
FCF Conversion (Net income) 91.64% 124.33% 55.16% - 54.16% 218.82%
Dividend per Share 2 17.50 18.00 19.00 22.00 - -
Announcement Date 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23 6/27/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 51,729 58,319 32,761 32,005 66,314 37,667 34,082 70,460 38,671
EBITDA - - - - - - - - -
EBIT 1 2,207 2,814 2,036 1,310 3,004 1,778 1,098 2,387 1,126
Operating Margin 4.27% 4.83% 6.21% 4.09% 4.53% 4.72% 3.22% 3.39% 2.91%
Earnings before Tax (EBT) 1 2,241 2,869 2,080 1,338 3,049 1,852 1,315 2,578 1,080
Net income 1 1,425 1,834 1,374 724 1,828 1,146 735 1,358 358
Net margin 2.75% 3.14% 4.19% 2.26% 2.76% 3.04% 2.16% 1.93% 0.93%
EPS 2 22.17 28.53 21.35 11.27 28.44 17.82 11.44 21.13 5.560
Dividend per Share 9.500 10.00 - - 12.00 - - 12.00 -
Announcement Date 11/11/20 11/10/21 2/9/22 8/10/22 11/9/22 2/8/23 8/9/23 11/8/23 2/7/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 - - - - - -
Net Cash position 1 13,406 16,921 18,116 16,100 15,706 15,295
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 3,185 5,066 2,307 -1,192 2,578 2,177
ROE (net income / shareholders' equity) 12.3% 13.3% 12.5% 12.8% 11.7% 2.56%
ROA (Net income/ Total Assets) 7.06% 7.4% 7.07% 7.17% 6.13% 3.09%
Assets 1 49,222 55,104 59,173 66,510 77,630 32,199
Book Value Per Share 2 464.0 502.0 551.0 610.0 667.0 665.0
Cash Flow per Share 2 299.0 329.0 337.0 298.0 304.0 305.0
Capex 1 527 478 306 5,913 1,440 4,634
Capex / Sales 0.47% 0.41% 0.27% 4.74% 1.03% 3.19%
Announcement Date 6/27/19 6/26/20 6/29/21 6/29/22 6/29/23 6/27/24
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 Residential Real Estate Services

1st Jan change Capi.
NIHON HOUSING CO.,LTD. Stock Nihon Housing Co.,Ltd.
+40.26% 627M
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED Stock China Resources Mixc Lifestyle Services Limited
-7.36% 7.54B
ONEWO INC. Stock Onewo Inc.
-6.43% 3.5B
COUNTRY GARDEN SERVICES HOLDINGS COMPANY LIMITED Stock Country Garden Services Holdings Company Limited
-24.15% 2.19B
POLY PROPERTY SERVICES CO., LTD. Stock Poly Property Services Co., Ltd.
+1.74% 2.06B
RELO GROUP, INC. Stock Relo Group, Inc.
+3.77% 1.71B
GREENTOWN SERVICE GROUP CO. LTD. Stock Greentown Service Group Co. Ltd.
+24.40% 1.47B
KATITAS CO., LTD. Stock KATITAS CO., Ltd.
-13.80% 932M
REDFIN CORPORATION Stock Redfin Corporation
-26.65% 904M
5I5J HOLDING GROUP CO., LTD. Stock 5i5j Holding Group Co., Ltd.
+8.89% 796M
Residential Real Estate Services
  1. Stock Market
  2. Equities
  3. 4781 Stock
  4. Financials Nihon Housing Co.,Ltd.