Loading...
XJPX3452
Market cap154mUSD
Jan 14, Last price  
1,255.00JPY
1D
-0.55%
1Q
8.56%
Jan 2017
262.45%
IPO
11.56%
Name

B-Lot Co Ltd

Chart & Performance

D1W1MN
XJPX:3452 chart
P/E
7.39
P/S
1.04
EPS
169.88
Div Yield, %
1.60%
Shrs. gr., 5y
4.23%
Rev. gr., 5y
3.01%
Revenues
23.51b
+18.08%
2,230,881,0003,709,395,0006,950,909,00011,626,922,00013,097,384,00020,267,978,00025,130,885,00026,481,000,00014,751,000,00019,911,000,00023,510,000,000
Net income
3.30b
+101.41%
104,280,000176,643,000400,560,000588,382,0001,250,701,0001,960,535,0002,428,695,000344,000,000953,000,0001,637,000,0003,297,000,000
CFO
5.01b
P
-859,196,000-1,802,125,000-1,680,908,000-4,436,211,0002,532,524,000-1,229,274,000-4,057,332,000-7,122,000,000298,000,000-4,050,000,0005,014,000,000
Dividend
Dec 28, 202351 JPY/sh

Profile

B-Lot Company Limited engages in the real estate and financial consulting businesses in Japan. It offers real estate brokerage, development, revitalization, and securitization services; and property management and administrative services, as well as leasing of offices and residences. The company was incorporated in 2008 and is based in Tokyo, Japan.
URL
https://www.b-lot.co.jp/
IPO date
Dec 11, 2014
Employees
173
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
23,510,000
18.08%
19,911,000
34.98%
Cost of revenue
18,011,000
16,768,000
Unusual Expense (Income)
NOPBT
5,499,000
3,143,000
NOPBT Margin
23.39%
15.79%
Operating Taxes
1,469,000
809,000
Tax Rate
26.71%
25.74%
NOPAT
4,030,000
2,334,000
Net income
3,297,000
101.41%
1,637,000
71.77%
Dividends
(389,000)
(292,000)
Dividend yield
2.10%
2.76%
Proceeds from repurchase of equity
(269,000)
BB yield
1.45%
Debt
Debt current
12,451,000
13,820,000
Long-term debt
24,663,000
26,399,000
Deferred revenue
721,000
Other long-term liabilities
793,000
(455,000)
Net debt
25,595,000
28,291,000
Cash flow
Cash from operating activities
5,014,000
(4,050,000)
CAPEX
(134,000)
(45,000)
Cash from investing activities
(78,000)
(1,980,000)
Cash from financing activities
(4,684,000)
3,762,000
FCF
2,725,000
(5,801,000)
Balance
Cash
10,796,000
11,206,000
Long term investments
723,000
722,000
Excess cash
10,343,500
10,932,450
Stockholders' equity
13,450,000
18,334,000
Invested Capital
42,600,500
40,687,550
ROIC
9.68%
6.25%
ROCE
10.39%
6.06%
EV
Common stock shares outstanding
19,380
19,506
Price
954.00
75.69%
543.00
2.65%
Market cap
18,488,728
74.56%
10,591,895
12.69%
EV
44,406,728
47,025,895
EBITDA
5,805,000
3,270,000
EV/EBITDA
7.65
14.38
Interest
570,000
569,000
Interest/NOPBT
10.37%
18.10%