Stock 8898 CENTURY21 REAL ESTATE OF JAPAN LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Century21 Real Estate of Japan Ltd

Equities

8898

JP3424880007

Real Estate Services

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-02 am EDT 		5-day change 1st Jan Change
1,106 JPY -0.54% Intraday chart for Century21 Real Estate of Japan Ltd -0.63% +2.98%
Feb. 06 Tranche Update on Century21 Real Estate of Japan Ltd's Equity Buyback Plan announced on February 5, 2024. CI
Feb. 06 Century21 Real Estate of Japan Ltd's Equity Buyback announced on February 5, 2024, has closed with 160,000 shares, representing 1.54% for ¥190.88 million. CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 14,280 12,661 12,450 11,444 10,839 10,631
Enterprise Value (EV) 1 9,859 7,960 7,853 6,801 6,590 5,531
P/E ratio 15.8 x 15.5 x 21.3 x 16.3 x 14.6 x 16.3 x
Yield - - - - - -
Capitalization / Revenue 3.5 x 3.05 x 3.03 x 2.96 x 2.91 x 2.8 x
EV / Revenue 2.42 x 1.92 x 1.91 x 1.76 x 1.77 x 1.46 x
EV / EBITDA 7.61 x 6.04 x 6.33 x 6.2 x 6.16 x 4.87 x
EV / FCF 15.8 x 9.49 x 31.9 x 8.14 x 28.9 x 5.01 x
FCF Yield 6.34% 10.5% 3.14% 12.3% 3.46% 19.9%
Price to Book 2.52 x 2.1 x 2.04 x 1.84 x 1.76 x 1.68 x
Nbr of stocks (in thousands) 10,578 10,578 10,578 10,422 10,422 10,422
Reference price 2 1,350 1,197 1,177 1,098 1,040 1,020
Announcement Date 6/28/18 6/25/19 6/25/20 6/23/21 6/22/22 6/22/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 4,077 4,151 4,113 3,867 3,726 3,797
EBITDA 1 1,295 1,319 1,240 1,097 1,069 1,135
EBIT 1 1,206 1,207 1,106 944 867 875
Operating Margin 29.58% 29.08% 26.89% 24.41% 23.27% 23.04%
Earnings before Tax (EBT) 1 1,275 1,203 970 1,021 979 952
Net income 1 905 815 585 705 741 652
Net margin 22.2% 19.63% 14.22% 18.23% 19.89% 17.17%
EPS 2 85.56 77.05 55.31 67.22 71.10 62.56
Free Cash Flow 1 625.5 838.8 246.2 835 227.9 1,103
FCF margin 15.34% 20.21% 5.99% 21.59% 6.12% 29.05%
FCF Conversion (EBITDA) 48.3% 63.59% 19.86% 76.12% 21.32% 97.17%
FCF Conversion (Net income) 69.12% 102.91% 42.09% 118.44% 30.75% 169.15%
Dividend per Share - - - - - -
Announcement Date 6/28/18 6/25/19 6/25/20 6/23/21 6/22/22 6/22/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 2,093 1,816 1,858 946 932 1,842 951 942 1,877 993
EBITDA - - - - - - - - - -
EBIT 1 589 483 526 194 213 425 257 243 481 289
Operating Margin 28.14% 26.6% 28.31% 20.51% 22.85% 23.07% 27.02% 25.8% 25.63% 29.1%
Earnings before Tax (EBT) 1 627 505 571 197 216 444 266 244 501 295
Net income 1 426 344 428 148 147 302 181 161 335 201
Net margin 20.35% 18.94% 23.04% 15.64% 15.77% 16.4% 19.03% 17.09% 17.85% 20.24%
EPS 2 40.34 32.62 41.14 14.22 14.14 29.06 17.32 15.48 32.21 19.27
Dividend per Share 25.00 20.00 25.00 - - 20.00 - - 20.00 -
Announcement Date 10/28/19 10/26/20 10/28/21 1/28/22 7/29/22 10/28/22 1/31/23 7/28/23 10/31/23 2/5/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 4,421 4,701 4,597 4,643 4,249 5,100
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 626 839 246 835 228 1,103
ROE (net income / shareholders' equity) 16.4% 13.9% 9.63% 11.4% 12% 10.5%
ROA (Net income/ Total Assets) 11.6% 11.2% 10% 8.45% 7.59% 7.33%
Assets 1 7,819 7,302 5,847 8,346 9,769 8,892
Book Value Per Share 2 537.0 571.0 578.0 598.0 590.0 606.0
Cash Flow per Share 2 63.60 50.00 57.30 187.0 149.0 182.0
Capex 1 15 61 33 12 123 3
Capex / Sales 0.37% 1.47% 0.8% 0.31% 3.3% 0.08%
Announcement Date 6/28/18 6/25/19 6/25/20 6/23/21 6/22/22 6/22/23
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 Residential Real Estate Services

1st Jan change Capi.
CENTURY21 REAL ESTATE OF JAPAN LTD Stock Century21 Real Estate of Japan Ltd
+2.98% 74.23M
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED Stock China Resources Mixc Lifestyle Services Limited
+6.82% 8.68B
ONEWO INC. Stock Onewo Inc.
-3.82% 3.51B
COUNTRY GARDEN SERVICES HOLDINGS COMPANY LIMITED Stock Country Garden Services Holdings Company Limited
-13.78% 2.6B
POLY PROPERTY SERVICES CO., LTD. Stock Poly Property Services Co., Ltd.
+16.32% 2.43B
GREENTOWN SERVICE GROUP CO. LTD. Stock Greentown Service Group Co. Ltd.
+32.99% 1.61B
OPENDOOR TECHNOLOGIES INC. Stock Opendoor Technologies Inc.
-47.54% 1.53B
RELO GROUP, INC. Stock Relo Group, Inc.
-19.04% 1.38B
KATITAS CO., LTD. Stock KATITAS CO., Ltd.
-13.16% 967M
5I5J HOLDING GROUP CO., LTD. Stock 5i5j Holding Group Co., Ltd.
-8.44% 644M
Residential Real Estate Services
  1. Stock Market
  2. Equities
  3. 8898 Stock
  4. Financials Century21 Real Estate of Japan Ltd
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW