XJPX2991
Market cap43mUSD
Jan 17, Last price
1,147.00JPY
1D
-4.58%
1Q
-36.24%
IPO
13.71%
Name
Landnet Inc
Chart & Performance
P/E
3.71
P/S
0.09
EPS
309.21
Div Yield, %
1.61%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
77.79b
+22.22%
Net income
1.84b
+86.26%
CFO
-1.84b
L-23.14%
Dividend
Jul 30, 202425.5 JPY/sh
Profile
LANDNET Inc. engages in the real estate investment business in Japan and internationally. The company provides real estate sales brokerage, rental, rental brokerage, rental management, remodeling and renovation, and consulting services. It also operates real estate investment seminars. The company was incorporated in 1999 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑07 | 2023‑07 | 2022‑07 | 2021‑07 | 2020‑07 | |
| Income | |||||
Revenues | 77,790,938 22.22% | 63,647,613 22.70% | 51,870,742 26.01% | ||
Cost of revenue | 65,915,000 | 62,117,467 | 50,357,105 | ||
Unusual Expense (Income) | |||||
NOPBT | 11,875,938 | 1,530,146 | 1,513,637 | ||
NOPBT Margin | 15.27% | 2.40% | 2.92% | ||
Operating Taxes | 912,555 | 490,139 | 476,975 | ||
Tax Rate | 7.68% | 32.03% | 31.51% | ||
NOPAT | 10,963,383 | 1,040,007 | 1,036,662 | ||
Net income | 1,840,334 86.26% | 988,060 3.39% | 955,680 28.06% | ||
Dividends | (110,000) | (95,660) | (76,297) | ||
Dividend yield | 1.25% | 1.32% | 1.39% | ||
Proceeds from repurchase of equity | 11,067 | 7,440 | (716) | ||
BB yield | -0.13% | -0.10% | 0.01% | ||
| Debt | |||||
Debt current | 9,486,000 | 6,124,737 | 3,684,621 | ||
Long-term debt | 3,566,000 | 3,004,514 | 2,277,105 | ||
Deferred revenue | 12,879,106 | 9,227,815 | |||
Other long-term liabilities | 573,000 | 546,312 | (8,770,096) | ||
Net debt | 8,357,030 | 5,261,844 | 1,535,529 | ||
| Cash flow | |||||
Cash from operating activities | (1,838,019) | (2,391,352) | (1,073,357) | ||
CAPEX | (2,096,000) | (1,784,697) | (1,139,280) | ||
Cash from investing activities | (1,042,168) | (1,299,740) | (1,133,392) | ||
Cash from financing activities | 3,810,471 | 3,081,684 | 2,008,856 | ||
FCF | 4,157,276 | (2,237,802) | (1,610,658) | ||
| Balance | |||||
Cash | 3,935,970 | 3,272,694 | 3,882,000 | ||
Long term investments | 759,000 | 594,713 | 544,197 | ||
Excess cash | 805,423 | 685,026 | 1,832,660 | ||
Stockholders' equity | 8,246,544 | 18,191,403 | 12,616,784 | ||
Invested Capital | 21,682,601 | 14,530,302 | 10,485,504 | ||
ROIC | 60.55% | 8.31% | 11.86% | ||
ROCE | 52.81% | 10.05% | 12.28% | ||
| EV | |||||
Common stock shares outstanding | 6,016 | 6,014 | 6,003 | ||
Price | 1,468.00 22.13% | 1,202.00 31.22% | 916.00 -8.63% | ||
Market cap | 8,830,920 22.15% | 7,229,413 31.48% | 5,498,416 16.89% | ||
EV | 17,187,950 | 24,150,875 | 14,022,009 | ||
EBITDA | 12,186,918 | 1,756,819 | 1,672,428 | ||
EV/EBITDA | 1.41 | 13.75 | 8.38 | ||
Interest | 180,845 | 94,379 | 65,190 | ||
Interest/NOPBT | 1.52% | 6.17% | 4.31% | ||