Market Closed -
Japan Exchange
02:00:00 2024-05-21 am EDT
|
5-day change
|
1st Jan Change
|
1,580
JPY
|
0.00%
|
|
+1.28%
|
+43.90%
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
48,395
|
49,039
|
49,441
|
59,650
|
78,461
|
76,596
|
Enterprise Value (EV)
1 |
36,369
|
35,633
|
32,520
|
41,534
|
62,361
|
60,890
|
P/E ratio
|
14.7
x
|
14.1
x
|
12.1
x
|
14.3
x
|
16.4
x
|
16.1
x
|
Yield
|
2.19%
|
2.3%
|
2.34%
|
2.05%
|
1.8%
|
-
|
Capitalization / Revenue
|
0.46
x
|
0.43
x
|
0.42
x
|
0.52
x
|
0.63
x
|
0.55
x
|
EV / Revenue
|
0.34
x
|
0.32
x
|
0.28
x
|
0.36
x
|
0.5
x
|
0.43
x
|
EV / EBITDA
|
5.66
x
|
4.99
x
|
4.32
x
|
5.66
x
|
7.8
x
|
7.47
x
|
EV / FCF
|
9.91
x
|
11.2
x
|
6.42
x
|
18
x
|
-52.3
x
|
23.6
x
|
FCF Yield
|
10.1%
|
8.94%
|
15.6%
|
5.55%
|
-1.91%
|
4.23%
|
Price to Book
|
1.74
x
|
1.64
x
|
1.53
x
|
1.68
x
|
2
x
|
1.79
x
|
Nbr of stocks (in thousands)
|
64,313
|
64,313
|
64,313
|
64,313
|
64,313
|
64,313
|
Reference price
2 |
752.5
|
762.5
|
768.8
|
927.5
|
1,220
|
1,191
|
Announcement Date
|
6/28/18
|
6/27/19
|
6/26/20
|
6/29/21
|
6/29/22
|
6/29/23
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
105,552
|
113,113
|
116,565
|
114,967
|
124,686
|
140,424
|
EBITDA
1 |
6,421
|
7,141
|
7,530
|
7,336
|
7,990
|
8,151
|
EBIT
1 |
5,468
|
6,164
|
6,641
|
6,487
|
7,078
|
6,800
|
Operating Margin
|
5.18%
|
5.45%
|
5.7%
|
5.64%
|
5.68%
|
4.84%
|
Earnings before Tax (EBT)
1 |
5,396
|
5,683
|
6,306
|
6,333
|
7,163
|
7,407
|
Net income
1 |
3,293
|
3,475
|
4,075
|
4,182
|
4,771
|
4,761
|
Net margin
|
3.12%
|
3.07%
|
3.5%
|
3.64%
|
3.83%
|
3.39%
|
EPS
2 |
51.20
|
54.03
|
63.36
|
65.03
|
74.18
|
74.03
|
Free Cash Flow
1 |
3,670
|
3,185
|
5,066
|
2,307
|
-1,192
|
2,578
|
FCF margin
|
3.48%
|
2.82%
|
4.35%
|
2.01%
|
-0.96%
|
1.84%
|
FCF Conversion (EBITDA)
|
57.15%
|
44.6%
|
67.28%
|
31.45%
|
-
|
31.63%
|
FCF Conversion (Net income)
|
111.44%
|
91.64%
|
124.33%
|
55.16%
|
-
|
54.16%
|
Dividend per Share
2 |
16.50
|
17.50
|
18.00
|
19.00
|
22.00
|
-
|
Announcement Date
|
6/28/18
|
6/27/19
|
6/26/20
|
6/29/21
|
6/29/22
|
6/29/23
|
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 |
59,847
|
51,729
|
58,319
|
32,761
|
32,005
|
66,314
|
37,667
|
34,082
|
70,460
|
38,671
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,303
|
2,207
|
2,814
|
2,036
|
1,310
|
3,004
|
1,778
|
1,098
|
2,387
|
1,126
|
Operating Margin
|
5.52%
|
4.27%
|
4.83%
|
6.21%
|
4.09%
|
4.53%
|
4.72%
|
3.22%
|
3.39%
|
2.91%
|
Earnings before Tax (EBT)
1 |
2,937
|
2,241
|
2,869
|
2,080
|
1,338
|
3,049
|
1,852
|
1,315
|
2,578
|
1,080
|
Net income
1 |
1,735
|
1,425
|
1,834
|
1,374
|
724
|
1,828
|
1,146
|
735
|
1,358
|
358
|
Net margin
|
2.9%
|
2.75%
|
3.14%
|
4.19%
|
2.26%
|
2.76%
|
3.04%
|
2.16%
|
1.93%
|
0.93%
|
EPS
2 |
26.99
|
22.17
|
28.53
|
21.35
|
11.27
|
28.44
|
17.82
|
11.44
|
21.13
|
5.560
|
Dividend per Share
|
9.000
|
9.500
|
10.00
|
-
|
-
|
12.00
|
-
|
-
|
12.00
|
-
|
Announcement Date
|
11/6/19
|
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
|
Fiscal Period: March |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
12,026
|
13,406
|
16,921
|
18,116
|
16,100
|
15,706
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,670
|
3,185
|
5,066
|
2,307
|
-1,192
|
2,578
|
ROE (net income / shareholders' equity)
|
12.7%
|
12.3%
|
13.3%
|
12.5%
|
12.8%
|
11.7%
|
ROA (Net income/ Total Assets)
|
6.81%
|
7.06%
|
7.4%
|
7.07%
|
7.17%
|
6.13%
|
Assets
1 |
48,353
|
49,222
|
55,104
|
59,173
|
66,510
|
77,630
|
Book Value Per Share
2 |
433.0
|
464.0
|
502.0
|
551.0
|
610.0
|
667.0
|
Cash Flow per Share
2 |
263.0
|
299.0
|
329.0
|
337.0
|
298.0
|
304.0
|
Capex
1 |
215
|
527
|
478
|
306
|
5,913
|
1,440
|
Capex / Sales
|
0.2%
|
0.47%
|
0.41%
|
0.27%
|
4.74%
|
1.03%
|
Announcement Date
|
6/28/18
|
6/27/19
|
6/26/20
|
6/29/21
|
6/29/22
|
6/29/23
|
|
1st Jan change
|
Capi.
|
---|
| +43.90% | 651M | | +14.90% | 9.59B | | +9.64% | 4.11B | | -2.22% | 2.87B | | +24.31% | 2.59B | | +52.92% | 1.91B | | -47.21% | 1.67B | | -3.85% | 1.61B | | +42.67% | 1.05B | | -22.61% | 865M |
Residential Real Estate Services
|