XJPX3277
Market cap51mUSD
Jan 22, Last price
959.00JPY
1D
0.00%
1Q
2.02%
Jan 2017
35.16%
IPO
111.67%
Name
Sansei Landic Co Ltd
Chart & Performance
Profile
Sansei Landic Company Limited engages in the real estate business in Japan. It plans, purchases, sells, and manages the limited property rights of the land. The company also procures and sells real estate properties that involve rights adjustments relating to leasehold land, properties with existing residence, and other pieces of real estate. It offers its products and services in Osaka, Sapporo, Sendai, Tokyo, Musashino, Yokohama, Nagoya, Kyoto, Kansai, and Fukuoka locations. The company was formerly known as Sansei Service Co., Ltd. and changed its name to Sansei Landic Company Limited in February 1997. Sansei Landic Company Limited was incorporated in 1976 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 23,269,002 49.80% | 15,533,287 -7.74% | |||||||
Cost of revenue | 20,495,787 | 13,516,823 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 2,773,215 | 2,016,464 | |||||||
NOPBT Margin | 11.92% | 12.98% | |||||||
Operating Taxes | 573,417 | 209,825 | |||||||
Tax Rate | 20.68% | 10.41% | |||||||
NOPAT | 2,199,798 | 1,806,639 | |||||||
Net income | 1,182,939 11.60% | 1,060,019 73.93% | |||||||
Dividends | (227,915) | (214,266) | |||||||
Dividend yield | 2.75% | 3.15% | |||||||
Proceeds from repurchase of equity | 50,726 | (106,182) | |||||||
BB yield | -0.61% | 1.56% | |||||||
Debt | |||||||||
Debt current | 13,973,420 | 11,365,790 | |||||||
Long-term debt | 2,905,430 | 5,033,220 | |||||||
Deferred revenue | 282,444 | ||||||||
Other long-term liabilities | 248,002 | 280,911 | |||||||
Net debt | 13,108,696 | 12,561,940 | |||||||
Cash flow | |||||||||
Cash from operating activities | (11,690) | (9,267,929) | |||||||
CAPEX | (280,000) | (27,633) | |||||||
Cash from investing activities | (765,600) | (266,777) | |||||||
Cash from financing activities | 302,650 | 7,971,036 | |||||||
FCF | 486,316 | (8,800,146) | |||||||
Balance | |||||||||
Cash | 3,770,124 | 3,837,040 | |||||||
Long term investments | 30 | 30 | |||||||
Excess cash | 2,606,704 | 3,060,406 | |||||||
Stockholders' equity | 24,633,169 | 32,816,809 | |||||||
Invested Capital | 26,597,082 | 24,952,367 | |||||||
ROIC | 8.53% | 7.43% | |||||||
ROCE | 9.50% | 7.27% | |||||||
EV | |||||||||
Common stock shares outstanding | 8,231 | 8,217 | |||||||
Price | 1,007.00 21.62% | 828.00 0.85% | |||||||
Market cap | 8,288,661 21.83% | 6,803,273 -0.44% | |||||||
EV | 34,506,083 | 41,635,974 | |||||||
EBITDA | 2,853,943 | 2,064,755 | |||||||
EV/EBITDA | 12.09 | 20.17 | |||||||
Interest | 271,954 | 166,004 | |||||||
Interest/NOPBT | 9.81% | 8.23% |