Loading...
XJPX3454
Market cap91mUSD
Jan 15, Last price  
1,015.00JPY
1D
1.91%
1Q
-9.21%
Jan 2017
16.53%
IPO
-0.49%
Name

First Brothers Co Ltd

Chart & Performance

D1W1MN
XJPX:3454 chart
P/E
4.47
P/S
0.64
EPS
227.24
Div Yield, %
2.95%
Shrs. gr., 5y
-0.08%
Rev. gr., 5y
0.37%
Revenues
22.27b
+55.90%
2,746,000,0003,297,697,00010,723,603,0004,557,189,00014,606,132,00018,766,472,00021,864,175,00019,838,417,00015,642,498,00026,685,474,00014,284,494,00022,268,896,000
Net income
3.19b
+169.99%
-127,000,000-254,406,000657,917,0001,661,006,0002,287,522,0002,048,664,0002,885,993,0002,183,385,0002,313,136,0002,795,363,0001,180,361,0003,186,894,000
CFO
3.21b
P
01,153,512,0005,312,939,000-10,351,754,000-7,844,848,000-1,226,683,000-3,395,906,000-5,436,483,000-4,883,386,000301,179,000-4,573,706,0003,211,324,000
Dividend
Nov 28, 202434 JPY/sh

Profile

First Brothers Co.,Ltd. engages in the investment management and investment banking businesses in Japan. The company offers investment management services, including fund origination, asset acquisition, management, and disposition services; and various real estate investment advisory solutions, as well as develops and manages a range of commercial facilities. It also co-invests in funds; and invests in offices, residences, and commercial assets, as well as a range of areas comprising venture capitals, debts, private equities, and real estate funds. In addition, the company offers various corporate advisory services and strategies, such as mergers and acquisitions, capital tie-ups, and financing. First Brothers Co.,Ltd. was founded in 2004 and is headquartered in Tokyo, Japan.
URL
https://www.firstbrothers.com/
IPO date
Feb 18, 2015
Employees
223
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑112022‑112021‑112020‑112019‑112018‑112017‑112016‑112015‑11
Income
Revenues
22,268,896
55.90%
14,284,494
-46.47%
Cost of revenue
17,633,948
12,384,693
Unusual Expense (Income)
NOPBT
4,634,948
1,899,801
NOPBT Margin
20.81%
13.30%
Operating Taxes
1,503,185
167,232
Tax Rate
32.43%
8.80%
NOPAT
3,131,763
1,732,569
Net income
3,186,894
169.99%
1,180,361
-57.77%
Dividends
(420,224)
(378,223)
Dividend yield
2.97%
3.15%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
5,242,963
3,616,237
Long-term debt
53,211,037
55,618,274
Deferred revenue
65,997,188
Other long-term liabilities
2,143,078
(63,183,733)
Net debt
49,493,280
51,810,336
Cash flow
Cash from operating activities
3,211,324
(4,573,706)
CAPEX
(1,975,744)
(2,559,761)
Cash from investing activities
(1,862,286)
(3,149,274)
Cash from financing activities
(1,206,553)
4,290,525
FCF
2,303,962
(7,667,535)
Balance
Cash
8,157,023
7,641,987
Long term investments
803,697
(217,812)
Excess cash
7,847,275
6,709,950
Stockholders' equity
21,211,828
36,758,287
Invested Capital
77,177,700
76,823,181
ROIC
4.07%
2.41%
ROCE
5.34%
2.22%
EV
Common stock shares outstanding
14,023
14,023
Price
1,008.00
17.62%
857.00
-7.15%
Market cap
14,135,476
17.62%
12,017,960
-7.15%
EV
63,733,585
82,171,909
EBITDA
5,908,724
2,993,638
EV/EBITDA
10.79
27.45
Interest
623,729
577,768
Interest/NOPBT
13.46%
30.41%