Stock 3464 PROY AGEN
Add to a list
To use this feature you must be a member
Log inSign up

Financials PROY AGEN

Equities

3464

JP3833810009

Real Estate Services

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-07-03 am EDT 		5-day change 1st Jan Change
2,033 JPY +2.99% Intraday chart for PROY AGEN -11.13% +186.14%
May. 09 MIGALO HOLDINGS Inc. Provides Consolidated Earnings Guidance for the Year Ending March 31, 2025 CI
May. 09 MIGALO HOLDINGS Inc. Provides Dividend Guidance for the Year Ending March 31, 2025 CI

Valuation

Fiscal Period: March 2021 2022 2023 2024
Capitalization 1 16,888 12,392 8,343 17,808
Enterprise Value (EV) 1 28,635 24,541 30,328 41,311
P/E ratio 14.5 x 10.2 x 5.33 x 16 x
Yield 1.12% 1.59% 3.49% -
Capitalization / Revenue 0.61 x 0.35 x 0.22 x 0.42 x
EV / Revenue 1.04 x 0.7 x 0.81 x 0.97 x
EV / EBITDA 13.3 x 10.6 x 10 x 15.8 x
EV / FCF - -3,218,471,390 x -3,248,148 x -59,005,224 x
FCF Yield - -0% -0% -0%
Price to Book 2.37 x 1.52 x 0.88 x 1.72 x
Nbr of stocks (in thousands) 14,534 14,613 14,573 14,549
Reference price 2 1,162 848.0 572.5 1,224
Announcement Date 6/25/21 6/28/22 6/28/23 6/26/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2021 2022 2023 2024
Net sales 1 27,523 35,186 37,259 42,672
EBITDA 1 2,155 2,315 3,031 2,619
EBIT 1 2,093 2,209 2,920 2,501
Operating Margin 7.6% 6.28% 7.84% 5.86%
Earnings before Tax (EBT) 1 1,790 1,934 2,517 1,909
Net income 1 1,170 1,217 1,576 1,112
Net margin 4.25% 3.46% 4.23% 2.61%
EPS 2 80.21 82.85 107.4 76.35
Free Cash Flow - -7.625 -9,337 -700.1
FCF margin - -0.02% -25.06% -1.64%
FCF Conversion (EBITDA) - - - -
FCF Conversion (Net income) - - - -
Dividend per Share 2 13.00 13.50 20.00 -
Announcement Date 6/25/21 6/28/22 6/28/23 6/26/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1
Net sales 1 11,001
EBITDA -
EBIT 1 691
Operating Margin 6.28%
Earnings before Tax (EBT) 1 552
Net income 1 370
Net margin 3.36%
EPS 2 25.67
Dividend per Share 2 -
Announcement Date 11/5/20
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2021 2022 2023 2024
Net Debt 1 11,747 12,149 21,985 23,503
Net Cash position 1 - - - -
Leverage (Debt/EBITDA) 5.451 x 5.248 x 7.253 x 8.974 x
Free Cash Flow - -7.63 -9,337 -700
ROE (net income / shareholders' equity) - 15.9% 17.9% 11.2%
ROA (Net income/ Total Assets) - 4.61% 4.84% 3.4%
Assets 1 - 26,420 32,567 32,685
Book Value Per Share 2 491.0 557.0 652.0 710.0
Cash Flow per Share 2 357.0 541.0 469.0 610.0
Capex 1 150 15 21 4
Capex / Sales 0.54% 0.04% 0.06% 0.01%
Announcement Date 6/25/21 6/28/22 6/28/23 6/26/24
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Real Estate Services

1st Jan change Capi.
PROY AGEN Stock PROY AGEN
+186.14% 178M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-6.14% 26.26B
KE HOLDINGS INC. Stock KE Holdings Inc.
-2.16% 18.28B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-21.69% 10.5B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-15.19% 9.75B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
+9.43% 9.68B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-1.23% 6.93B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-9.27% 5.49B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+28.80% 4.24B
JSL CONSTRUCTION & DEVELOPMENT CO., LTD. Stock JSL Construction & Development Co., Ltd.
+128.85% 2.52B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. 3464 Stock
  4. Financials PROY AGEN