XJPX2993
Market cap56mUSD
Jan 14, Last price
2,027.00JPY
1D
-2.03%
1Q
2.63%
IPO
23.82%
Name
Choei Inc
Chart & Performance
P/E
7.05
P/S
0.95
EPS
287.38
Div Yield, %
4.93%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
9.37b
+2.25%
Net income
1.26b
-8.30%
CFO
3.22b
+59.68%
Dividend
Mar 28, 20250 JPY/sh
Profile
Choei Inc. provides condominium management services in Japan. It offers rental real estate management, real estate leasing, real estate sales and rental brokerage, real estate development, home remodeling, monthly apartment, and rental services. The company was founded in 1980 and is headquartered in Kyoto, 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 | 9,368,596 2.25% | 9,162,387 8.10% | 8,475,491 5.53% | ||
Cost of revenue | 7,483,000 | 6,470,670 | 6,107,191 | ||
Unusual Expense (Income) | |||||
NOPBT | 1,885,596 | 2,691,717 | 2,368,300 | ||
NOPBT Margin | 20.13% | 29.38% | 27.94% | ||
Operating Taxes | 619,772 | 633,292 | 809,743 | ||
Tax Rate | 32.87% | 23.53% | 34.19% | ||
NOPAT | 1,265,824 | 2,058,425 | 1,558,557 | ||
Net income | 1,256,294 -8.30% | 1,370,070 -12.34% | 1,562,890 59.10% | ||
Dividends | (437,150) | (468,961) | (335,453) | ||
Dividend yield | 4.43% | 5.03% | 5.07% | ||
Proceeds from repurchase of equity | (120,180) | (203,220) | 1,291,680 | ||
BB yield | 1.22% | 2.18% | -19.51% | ||
| Debt | |||||
Debt current | 1,848,925 | 1,912,605 | 1,759,342 | ||
Long-term debt | 42,442,757 | 40,379,564 | 37,167,975 | ||
Deferred revenue | 1,391,380 | 1,457,060 | 1,522,740 | ||
Other long-term liabilities | 652,068 | 735,757 | 685,984 | ||
Net debt | 34,186,873 | 34,815,978 | 30,472,727 | ||
| Cash flow | |||||
Cash from operating activities | 3,218,611 | 2,015,688 | 3,700,716 | ||
CAPEX | (5,127,000) | (5,662,605) | (1,611,593) | ||
Cash from investing activities | (2,016,124) | (5,657,977) | 656,517 | ||
Cash from financing activities | 1,460,580 | 2,658,382 | (2,903,706) | ||
FCF | 228,781 | (2,294,127) | 1,929,988 | ||
| Balance | |||||
Cash | 10,104,809 | 7,436,931 | 8,416,033 | ||
Long term investments | 39,260 | 38,557 | |||
Excess cash | 9,636,379 | 7,018,072 | 8,030,815 | ||
Stockholders' equity | 46,161,302 | 49,053,729 | 42,933,918 | ||
Invested Capital | 46,902,684 | 46,808,399 | 40,921,832 | ||
ROIC | 2.70% | 4.69% | 3.69% | ||
ROCE | 3.25% | 4.87% | 4.71% | ||
| EV | |||||
Common stock shares outstanding | 4,423 | 4,479 | 3,946 | ||
Price | 2,230.00 7.21% | 2,080.00 23.96% | 1,678.00 | ||
Market cap | 9,862,503 5.87% | 9,315,330 40.68% | 6,621,714 | ||
EV | 78,180,609 | 84,827,402 | 72,554,559 | ||
EBITDA | 3,300,718 | 4,006,584 | 3,592,147 | ||
EV/EBITDA | 23.69 | 21.17 | 20.20 | ||
Interest | 518,403 | 509,613 | 526,042 | ||
Interest/NOPBT | 27.49% | 18.93% | 22.21% | ||