Loading...
XJPX
3269
Market cap3.00bUSD
Jun 13, Last price  
150,900.00JPY
1D
0.60%
1Q
4.00%
Jan 2017
-51.17%
IPO
24.71%
Name

Advance Residence Investment Corp

Chart & Performance

D1W1MN
P/E
27.27
P/S
11.57
EPS
5,533.93
Div Yield, %
7.80%
Shrs. gr., 5y
1.20%
Rev. gr., 5y
2.74%
Revenues
37.38b
-4.71%
23,479,548,00025,688,333,00028,463,299,00030,632,210,00030,526,544,00031,422,758,00032,205,383,00032,661,838,00034,533,088,00033,898,029,00034,567,375,00039,231,522,00037,384,920,000
Net income
15.86b
-0.96%
8,608,889,0009,973,185,00011,355,079,00012,535,670,00012,156,901,00013,013,401,00013,885,741,00014,078,056,00015,266,046,00014,843,347,00015,300,775,00016,013,616,00015,860,243,000
CFO
25.88b
+3.12%
16,346,769,00014,377,563,00016,361,529,00045,746,771,00018,477,116,00018,116,632,00021,557,032,00019,677,134,00029,309,411,00021,661,478,00021,702,150,00025,092,701,00025,875,149,000
Dividend
Jul 30, 20253005 JPY/sh

Profile

Advance Residence Investment Corporation (Securities code: 3269) is listed on the Real Estate Investment Trust Securities Market of Tokyo Stock Exchange. ADR has the largest portfolio among the residential REITs in Japan in terms of assets.
URL
https://www.adr-reit.com/
IPO date
Mar 02, 2010
Employees
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑012023‑072022‑072021‑072020‑072019‑072018‑072017‑072016‑072015‑07
Income
Revenues
37,384,920
-4.71%
39,231,522
13.49%
34,567,375
1.97%
Cost of revenue
18,525,123
22,827,767
16,379,339
Unusual Expense (Income)
NOPBT
18,859,797
16,403,755
18,188,036
NOPBT Margin
50.45%
41.81%
52.62%
Operating Taxes
1,210
24,082,733
1,210
Tax Rate
0.01%
146.81%
0.01%
NOPAT
18,858,587
(7,678,978)
18,186,826
Net income
15,860,243
-0.96%
16,013,616
4.66%
15,300,775
3.08%
Dividends
(16,554,906)
(16,100,704)
(15,704,960)
Dividend yield
3.55%
401.89%
3.09%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
24,350,000
27,000,000
22,230,000
Long-term debt
213,559,000
206,309,000
205,579,000
Deferred revenue
Other long-term liabilities
4,769,633
4,639,767
4,648,352
Net debt
220,362,000
204,470,714
213,918,627
Cash flow
Cash from operating activities
25,875,149
25,092,701
21,702,150
CAPEX
(30,901,168)
(10,671,995)
(14,086,921)
Cash from investing activities
(28,930,546)
(12,680,582)
(14,041,755)
Cash from financing activities
3,276,207
(10,600,704)
(8,427,927)
FCF
(300,110,100)
290,337,767
10,276,500
Balance
Cash
17,547,000
27,681,186
13,775,732
Long term investments
1,157,100
114,641
Excess cash
15,677,754
26,876,710
12,162,004
Stockholders' equity
192,266,561
177,564,148
260,097,708
Invested Capital
472,842,250
441,778,282
450,523,754
ROIC
4.12%
4.07%
ROCE
3.86%
3.50%
3.93%
EV
Common stock shares outstanding
1,433
12
1,385
Price
325,000.00
-6.20%
346,500.00
-5.59%
367,000.00
-1.74%
Market cap
465,725,000
11,525.01%
4,006,233
-99.21%
508,295,000
-1.74%
EV
686,087,000
208,477,227
722,213,627
EBITDA
25,806,493
22,731,384
23,958,790
EV/EBITDA
26.59
9.17
30.14
Interest
1,325,365
1,350,433
1,378,638
Interest/NOPBT
7.03%
8.23%
7.58%