Loading...
XJPX3465
Market cap403mUSD
Jan 17, Last price  
4,075.00JPY
1D
0.62%
1Q
3.82%
Jan 2017
154.29%
IPO
577.47%
Name

Ki-Star Real Estate Co Ltd

Chart & Performance

D1W1MN
XJPX:3465 chart
P/E
9.20
P/S
0.22
EPS
442.87
Div Yield, %
5.23%
Shrs. gr., 5y
2.13%
Rev. gr., 5y
22.38%
Revenues
283.08b
+17.04%
32,295,018,00038,749,367,00051,257,604,00064,107,202,000103,118,889,000120,710,862,000155,753,311,000184,388,059,000241,879,410,000283,084,374,000
Net income
6.86b
-42.12%
611,979,0001,653,830,0002,894,058,0003,393,964,0003,461,076,0003,584,748,0007,616,253,00014,746,079,00011,845,842,0006,856,301,000
CFO
-15.28b
L-6.79%
-2,915,494,0006,932,360,0001,121,808,000-15,779,366,000709,742,000-2,411,982,00012,008,718,000-20,706,190,000-16,394,501,000-15,281,845,000
Dividend
Mar 28, 20250 JPY/sh

Profile

KI-Star Real Estate Co.,Ltd operates as a real estate company. The company is involved in the construction and sale of condominiums; sale of detached housing, custom-built housing, and land; and real estate transactions, asset management, and residential land development businesses. It also engages in civil engineering; and pre-owned housing, real estate leasing, and real estate brokerage businesses. The company was incorporated in 1990 and is headquartered in Honjo, Japan.
URL
https://ki-group.co.jp/
IPO date
Dec 24, 2015
Employees
2,067
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
283,084,374
17.04%
241,879,410
31.18%
184,388,059
18.38%
Cost of revenue
257,610,860
210,124,286
148,962,572
Unusual Expense (Income)
NOPBT
25,473,514
31,755,124
35,425,487
NOPBT Margin
9.00%
13.13%
19.21%
Operating Taxes
2,717,043
5,763,922
7,175,912
Tax Rate
10.67%
18.15%
20.26%
NOPAT
22,756,471
25,991,202
28,249,575
Net income
6,856,301
-42.12%
11,845,842
-19.67%
14,746,079
93.61%
Dividends
(3,299,358)
(4,596,667)
(3,174,151)
Dividend yield
5.42%
7.03%
3.99%
Proceeds from repurchase of equity
(2,228,564)
519,664,763
317,251,206
BB yield
3.66%
-794.21%
-398.36%
Debt
Debt current
109,760,027
89,672,551
63,786,538
Long-term debt
44,648,454
24,055,116
22,417,322
Deferred revenue
1,383,652
(41,501)
Other long-term liabilities
509,565
(1,133,629)
236,023
Net debt
97,798,862
63,951,150
41,916,530
Cash flow
Cash from operating activities
(15,281,845)
(16,394,501)
(20,706,190)
CAPEX
(766,000)
(615,584)
(799,004)
Cash from investing activities
(4,891,931)
(2,476,235)
(3,109,309)
Cash from financing activities
27,072,529
22,388,536
36,556,276
FCF
(12,963,213)
(4,130,350)
(4,338,346)
Balance
Cash
56,046,221
47,855,517
43,043,330
Long term investments
563,398
1,921,000
1,244,000
Excess cash
42,455,400
37,682,546
35,067,927
Stockholders' equity
55,781,481
51,233,289
43,440,893
Invested Capital
174,203,657
130,614,732
94,773,388
ROIC
14.93%
23.06%
35.78%
ROCE
11.76%
18.86%
27.27%
EV
Common stock shares outstanding
15,771
15,786
15,112
Price
3,860.00
-6.88%
4,145.00
-21.35%
5,270.00
30.61%
Market cap
60,874,609
-6.96%
65,431,287
-17.84%
79,638,922
39.08%
EV
165,302,734
134,952,584
126,577,928
EBITDA
26,059,720
32,313,387
35,965,210
EV/EBITDA
6.34
4.18
3.52
Interest
1,502,533
1,118,867
774,463
Interest/NOPBT
5.90%
3.52%
2.19%