XJPX2981
Market cap46mUSD
Jan 17, Last price
2,571.00JPY
1D
-2.98%
1Q
10.49%
IPO
-26.54%
Name
Landix Inc
Chart & Performance
P/E
9.20
P/S
0.43
EPS
279.46
Div Yield, %
2.64%
Shrs. gr., 5y
—
Rev. gr., 5y
13.16%
Revenues
17.04b
+13.48%
Net income
790m
-24.76%
CFO
-776m
L
Dividend
Mar 28, 20250 JPY/sh
Profile
Landix Inc. engages in the real estate development business in Japan. The company purchases, develops, and sells real estate properties. It also offers real estate matching and consulting services; and coordination services in the process of building a custom-made house, as well as operates a real estate platform. In addition, the company is involved in the real estate sales and brokerage; building contract matching for custom-built houses; and rents buildings and condominiums. Landix Inc. was incorporated in 2001 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | |
| Income | |||||
Revenues | 17,041,468 13.48% | 15,017,028 34.93% | 11,129,334 35.60% | ||
Cost of revenue | 15,340,388 | 13,050,539 | 9,418,607 | ||
Unusual Expense (Income) | |||||
NOPBT | 1,701,080 | 1,966,489 | 1,710,727 | ||
NOPBT Margin | 9.98% | 13.10% | 15.37% | ||
Operating Taxes | 413,011 | 558,436 | 493,852 | ||
Tax Rate | 24.28% | 28.40% | 28.87% | ||
NOPAT | 1,288,069 | 1,408,053 | 1,216,875 | ||
Net income | 790,228 -24.76% | 1,050,262 12.06% | 937,198 118.23% | ||
Dividends | (192,187) | (155,489) | (112,903) | ||
Dividend yield | |||||
Proceeds from repurchase of equity | 5,448 | (56) | 3,808 | ||
BB yield | |||||
| Debt | |||||
Debt current | 4,160,181 | 4,427,252 | 4,273,382 | ||
Long-term debt | 3,322,943 | 1,817,932 | 1,773,454 | ||
Deferred revenue | 7,353,825 | 7,120,594 | |||
Other long-term liabilities | 51,297 | 39,039 | 37,011 | ||
Net debt | 2,113,073 | 966,033 | 1,330,089 | ||
| Cash flow | |||||
Cash from operating activities | (776,021) | 566,469 | (332,094) | ||
CAPEX | (304,594) | (25,116) | (881,806) | ||
Cash from investing activities | (303,037) | (712,200) | (876,716) | ||
Cash from financing activities | 1,051,199 | 42,802 | 2,071,212 | ||
FCF | (645,145) | 875,372 | (849,386) | ||
| Balance | |||||
Cash | 5,176,051 | 5,103,151 | 4,505,747 | ||
Long term investments | 194,000 | 176,000 | 211,000 | ||
Excess cash | 4,517,978 | 4,528,300 | 4,160,280 | ||
Stockholders' equity | 8,749,656 | 18,880,049 | 10,947,727 | ||
Invested Capital | 10,162,735 | 15,396,193 | 14,239,223 | ||
ROIC | 10.08% | 9.50% | 10.24% | ||
ROCE | 11.59% | 15.64% | 15.17% | ||
| EV | |||||
Common stock shares outstanding | 2,853 | 2,848 | 2,850 | ||
Price | |||||
Market cap | |||||
EV | |||||
EBITDA | 1,748,007 | 2,010,771 | 1,750,909 | ||
EV/EBITDA | |||||
Interest | 94,864 | 73,895 | 52,141 | ||
Interest/NOPBT | 5.58% | 3.76% | 3.05% | ||