Loading...
XJPX3284
Market cap233mUSD
Jan 16, Last price  
1,020.00JPY
1D
0.29%
1Q
-3.68%
Jan 2017
68.04%
IPO
-4.94%
Name

Hoosiers Holdings Co Ltd

Chart & Performance

D1W1MN
XJPX:3284 chart
P/E
7.55
P/S
0.42
EPS
135.18
Div Yield, %
5.46%
Shrs. gr., 5y
-9.18%
Rev. gr., 5y
-0.78%
Revenues
86.42b
+9.00%
36,943,133,00040,033,252,00035,943,281,00052,726,213,00063,364,000,00089,882,000,00085,231,000,00080,222,000,00079,542,000,00079,286,000,00086,418,000,000
Net income
4.81b
+5.46%
3,856,549,0003,079,059,0001,835,586,0003,357,976,0004,564,000,0003,195,000,000276,000,0002,878,000,0003,068,000,0004,557,000,0004,806,000,000
CFO
186m
P
-1,382,985,000-3,268,208,000-5,695,862,000-4,162,577,000-9,053,000,000-3,316,000,00016,110,000,00010,722,000,00020,259,000,000-7,532,000,000186,000,000
Dividend
Mar 28, 20250 JPY/sh

Profile

Hoosiers Holdings Co., Ltd. operates, manages, and sells condominium apartments in Japan. It engages in the real estate investment, development, leasing, and brokerage activities, as well as management of buildings; insurance agency business; sale of interior items; refurbishment; planning and management of PPP and PFI business; management of sports facilities; and investment management, advisory, and consulting business activities. The company was incorporated in 2013 and is headquartered in Tokyo, Japan.
URL
https://www.hoosiers.co.jp/
IPO date
Apr 01, 2013
Employees
842
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
86,418,000
9.00%
79,286,000
-0.32%
79,542,000
-0.85%
Cost of revenue
77,474,000
69,788,000
72,857,000
Unusual Expense (Income)
NOPBT
8,944,000
9,498,000
6,685,000
NOPBT Margin
10.35%
11.98%
8.40%
Operating Taxes
2,508,000
2,475,000
1,881,000
Tax Rate
28.04%
26.06%
28.14%
NOPAT
6,436,000
7,023,000
4,804,000
Net income
4,806,000
5.46%
4,557,000
48.53%
3,068,000
6.60%
Dividends
(1,980,000)
(1,537,000)
(1,259,000)
Dividend yield
4.94%
5.25%
5.45%
Proceeds from repurchase of equity
33,000
BB yield
-0.08%
Debt
Debt current
25,913,000
19,445,000
23,872,000
Long-term debt
65,614,000
67,233,000
49,758,000
Deferred revenue
1,232,000
1,054,000
Other long-term liabilities
3,386,000
2,308,000
2,326,000
Net debt
56,787,000
50,834,000
35,448,000
Cash flow
Cash from operating activities
186,000
(7,532,000)
20,259,000
CAPEX
(2,569,000)
(571,000)
(2,097,000)
Cash from investing activities
(2,407,000)
(178,000)
(4,172,000)
Cash from financing activities
2,413,000
5,932,000
(9,896,000)
FCF
(2,624,000)
(12,155,000)
13,678,000
Balance
Cash
31,618,000
31,246,000
32,602,000
Long term investments
3,122,000
4,598,000
5,580,000
Excess cash
30,419,100
31,879,700
34,204,900
Stockholders' equity
36,906,000
66,570,000
59,817,000
Invested Capital
110,485,900
98,595,300
80,180,100
ROIC
6.16%
7.86%
5.62%
ROCE
6.30%
7.22%
5.79%
EV
Common stock shares outstanding
35,529
35,436
35,431
Price
1,127.00
36.44%
826.00
26.69%
652.00
-11.53%
Market cap
40,040,817
36.80%
29,270,471
26.71%
23,100,968
-44.54%
EV
104,890,817
121,756,471
96,994,968
EBITDA
10,583,000
10,973,000
8,073,000
EV/EBITDA
9.91
11.10
12.01
Interest
1,215,000
1,047,000
984,000
Interest/NOPBT
13.58%
11.02%
14.72%