XJPX3293
Market cap37mUSD
Jan 09, Last price
744.00JPY
1D
-0.13%
1Q
1.09%
Jan 2017
-55.10%
IPO
-54.77%
Name
Azuma House Co Ltd
Chart & Performance
P/E
7.50
P/S
0.46
EPS
99.16
Div Yield, %
4.68%
Shrs. gr., 5y
—
Rev. gr., 5y
3.19%
Revenues
13.09b
-7.59%
Net income
797m
+10.10%
CFO
794m
-38.63%
Dividend
Mar 28, 20250 JPY/sh
Profile
AZUMA HOUSE Co., Ltd. engages in the real estate and construction businesses in Japan. The company constructs and sells land, homes, built-for-sale homes, condominiums, and real estate; and offers custom construction, real estate brokerage, reform, facility/store construction, public, insurance services, etc. It is also involved in real estate leasing and rental management, and rental brokerage businesses; asset management proposal type rental housing construction, built-for-sale rental housing sale, used profitable property sale activities, etc.; and hotel and restaurant businesses. AZUMA HOUSE Co., Ltd. was incorporated in 1977 and is based in Wakayama, 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 | 13,087,624 -7.59% | 14,163,106 1.82% | 13,910,554 -2.63% | ||
Cost of revenue | 9,230,762 | 10,114,473 | 9,959,054 | ||
Unusual Expense (Income) | |||||
NOPBT | 3,856,862 | 4,048,633 | 3,951,500 | ||
NOPBT Margin | 29.47% | 28.59% | 28.41% | ||
Operating Taxes | 392,601 | 412,149 | 399,251 | ||
Tax Rate | 10.18% | 10.18% | 10.10% | ||
NOPAT | 3,464,261 | 3,636,484 | 3,552,249 | ||
Net income | 797,069 10.10% | 723,941 -4.23% | 755,918 -0.55% | ||
Dividends | (279,845) | (420,692) | (280,947) | ||
Dividend yield | 4.50% | 7.01% | 4.73% | ||
Proceeds from repurchase of equity | 8,952 | 1,408 | |||
BB yield | -0.14% | -0.02% | |||
| Debt | |||||
Debt current | 2,744,084 | 2,093,232 | 3,493,933 | ||
Long-term debt | 10,957,991 | 10,570,224 | 9,934,520 | ||
Deferred revenue | 78,028 | 76,417 | |||
Other long-term liabilities | 609,225 | 482,571 | 527,832 | ||
Net debt | 9,021,554 | 7,754,000 | 8,053,493 | ||
| Cash flow | |||||
Cash from operating activities | 793,953 | 1,293,675 | 1,602,654 | ||
CAPEX | (1,811,484) | (648,491) | (758,075) | ||
Cash from investing activities | (1,130,817) | (903,577) | (446,406) | ||
Cash from financing activities | 653,015 | (1,166,807) | (869,548) | ||
FCF | 1,493,887 | 3,558,125 | 3,560,363 | ||
| Balance | |||||
Cash | 4,635,250 | 4,426,991 | 5,032,495 | ||
Long term investments | 45,271 | 482,465 | 342,465 | ||
Excess cash | 4,026,140 | 4,201,301 | 4,679,432 | ||
Stockholders' equity | 16,059,346 | 15,624,822 | 15,284,509 | ||
Invested Capital | 26,797,173 | 24,916,964 | 24,887,687 | ||
ROIC | 13.40% | 14.60% | 14.24% | ||
ROCE | 12.51% | 13.90% | 13.36% | ||
| EV | |||||
Common stock shares outstanding | 8,046 | 8,024 | 8,048 | ||
Price | 772.00 3.21% | 748.00 1.36% | 738.00 -50.96% | ||
Market cap | 6,211,877 3.50% | 6,002,082 1.06% | 5,939,183 -50.96% | ||
EV | 15,233,431 | 13,756,082 | 13,992,676 | ||
EBITDA | 4,335,248 | 4,509,056 | 4,408,685 | ||
EV/EBITDA | 3.51 | 3.05 | 3.17 | ||
Interest | 158,791 | 156,627 | 171,159 | ||
Interest/NOPBT | 4.12% | 3.87% | 4.33% | ||