Stock 3484 TENPO INNOVATION CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tenpo Innovation CO.,LTD.

Equities

3484

JP3547690002

Real Estate Development & Operations

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-07-05 am EDT 		5-day change 1st Jan Change
910 JPY +0.33% Intraday chart for Tenpo Innovation CO.,LTD. +1.68% -13.25%
May. 15 Tenpo Innovation Co.,Ltd. Announces Dividend for the Year Ended March 31, 2024, Payable on June 18, 2024; Provides Dividend Guidance for the Year Ending March 31, 2025 CI
May. 15 Tenpo Innovation Co.,Ltd. Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2024 and Full Year for the Year Ending March 31, 2025 CI

Valuation

Fiscal Period: March 2023 2024 2025 2026
Capitalization 1 19,612 15,784 15,264 -
Enterprise Value (EV) 1 16,111 12,453 15,264 15,264
P/E ratio 22.9 x 23.8 x 16.3 x 14.1 x
Yield 1.39% 2.13% 2.36% 2.69%
Capitalization / Revenue 1.5 x 1.11 x 0.95 x 0.86 x
EV / Revenue 1.5 x 1.11 x 0.95 x 0.86 x
EV / EBITDA - 15,409,514 x - -
EV / FCF 18,571,509 x 40,891,541 x - -
FCF Yield 0% 0% - -
Price to Book 6.14 x 4.76 x - -
Nbr of stocks (in thousands) 17,024 16,774 16,774 -
Reference price 2 1,152 941.0 910.0 910.0
Announcement Date 5/11/23 5/13/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2023 2024 2025 2026
Net sales 1 13,070 14,263 16,100 17,750
EBITDA - 1,024 - -
EBIT 1 1,212 974 1,300 1,500
Operating Margin 9.27% 6.83% 8.07% 8.45%
Earnings before Tax (EBT) 1,266 992 - -
Net income 1 885 666 940 1,080
Net margin 6.77% 4.67% 5.84% 6.08%
EPS 2 50.33 39.62 56.00 64.40
Free Cash Flow 1,056 386 - -
FCF margin 8.08% 2.71% - -
FCF Conversion (EBITDA) - 37.68% - -
FCF Conversion (Net income) 119.32% 57.96% - -
Dividend per Share 2 16.00 20.00 21.50 24.50
Announcement Date 5/11/23 5/13/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3 2024 Q4
Net sales 1 3,004 6,103 3,771 3,410 7,098 3,423 3,742
EBITDA - - - - - - -
EBIT 1 286 554 468 244 525 195 254
Operating Margin 9.52% 9.08% 12.41% 7.16% 7.4% 5.7% 6.79%
Earnings before Tax (EBT) 305 581 485 277 558 203 -
Net income 1 209 398 332 189 381 138 147
Net margin 6.96% 6.52% 8.8% 5.54% 5.37% 4.03% 3.93%
EPS 11.85 22.55 18.78 11.17 22.64 8.230 -
Dividend per Share - - - - - - -
Announcement Date 8/4/22 11/2/22 2/2/23 8/3/23 11/2/23 2/2/24 5/13/24
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2023 2024 2025 2026
Net Debt - - - -
Net Cash position 3,501 3,331 - -
Leverage (Debt/EBITDA) - - - -
Free Cash Flow 1,056 386 - -
ROE (net income / shareholders' equity) 27.7% 20.5% - -
ROA (Net income/ Total Assets) - 7.61% - -
Assets 1 - 8,755 - -
Book Value Per Share 188.0 198.0 - -
Cash Flow per Share 52.40 42.60 - -
Capex 17 69 - -
Capex / Sales 0.13% 0.48% - -
Announcement Date 5/11/23 5/13/24 - -
1JPY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Tenpo Innovation CO.,LTD.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Retail Real Estate Development

1st Jan change Capi.
TENPO INNOVATION CO.,LTD. Stock Tenpo Innovation CO.,LTD.
-13.25% 94.99M
SCENTRE GROUP Stock Scentre Group
+6.35% 11.13B
THE PHOENIX MILLS LIMITED Stock The Phoenix Mills Limited
+67.14% 8.03B
PLAZA S.A. Stock Plaza S.A.
+12.48% 3.29B
AEON MALL CO., LTD. Stock AEON Mall Co., Ltd.
+6.74% 2.68B
ATRIUM LJUNGBERG AB Stock Atrium Ljungberg AB
-6.36% 2.6B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A. Stock Multiplan Empreendimentos Imobiliarios S.A.
-14.95% 2.56B
ARABIAN CENTRES COMPANY Stock Arabian Centres Company
-3.46% 2.54B
ALLOS S.A. Stock Allos S.A.
-16.38% 2.21B
OLAV THON EIENDOMSSELSKAP ASA Stock Olav Thon Eiendomsselskap ASA
+20.11% 2.15B
Retail Real Estate Development
  1. Stock Market
  2. Equities
  3. 3484 Stock
  4. Financials Tenpo Innovation CO.,LTD.