Market Closed -
Japan Exchange
02:00:00 2024-05-24 EDT
|
5-day change
|
1st Jan Change
|
1,103
JPY
|
+0.09%
|
|
-0.27%
|
+2.70%
|
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
|
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
|
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
|
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
|
|
1st Jan change
|
Capi.
|
---|
| +2.70% | 72.13M | | +8.44% | 8.82B | | +1.81% | 3.81B | | -6.07% | 2.71B | | +17.19% | 2.37B | | +37.11% | 1.62B | | -6.94% | 1.54B | | +47.56% | 1.08B | | -25.26% | 813M | | -41.76% | 718M |
Residential Real Estate Services
|