XJPX3468
Market cap891mUSD
Jan 22, Last price
51,900.00JPY
1D
0.39%
1Q
3.18%
Jan 2017
6.35%
IPO
7.12%
Name
Star Asia Investment Corp
Chart & Performance
P/E
19.38
P/S
8.67
EPS
2,678.39
Div Yield, %
5.99%
Shrs. gr., 5y
17.32%
Rev. gr., 5y
16.08%
Revenues
16.08b
+13.48%
Net income
7.20b
+22.91%
CFO
11.56b
+36.26%
Dividend
Jan 30, 20250 JPY/sh
Earnings
Mar 13, 2025
Profile
Star Asia Investment Corporation (SAR) was listed on the Real Estate Investment Trust Securities Market of the Tokyo Stock Exchange on April 20, 2016. SAR has Star Asia Group, which has accumulated a track record by providing institutional investors mainly in the U.S. with investment opportunities in real estate-related assets mostly in Japan, as its sponsor. Under the philosophy of “prioritizing investors' interests” as an independent fund manager, Star Asia Group has seized excellent investment opportunities by drawing upon multidimensional approaches and agile investment techniques.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2024‑07 | 2023‑07 | 2022‑07 | 2021‑07 | 2020‑07 | 2019‑07 | 2018‑07 | 2017‑07 | 2016‑07 | |
| Income | |||||||||
Revenues | 16,078,652 13.48% | 14,169,011 17.59% | 12,049,355 -1.50% | ||||||
Cost of revenue | 7,161,539 | 7,740,859 | 5,591,577 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 8,917,113 | 6,428,152 | 6,457,778 | ||||||
NOPBT Margin | 55.46% | 45.37% | 53.59% | ||||||
Operating Taxes | 1,210 | 1,210 | 1,210 | ||||||
Tax Rate | 0.01% | 0.02% | 0.02% | ||||||
NOPAT | 8,915,903 | 6,426,942 | 6,456,568 | ||||||
Net income | 7,196,846 22.91% | 5,855,166 15.33% | 5,076,797 -64.27% | ||||||
Dividends | (6,661,969) | (5,505,154) | (5,091,953) | ||||||
Dividend yield | 4.94% | 4.98% | 4.78% | ||||||
Proceeds from repurchase of equity | 23,143,614 | 6,973,060 | |||||||
BB yield | -17.18% | -6.31% | |||||||
| Debt | |||||||||
Debt current | 11,538,536 | 14,340,000 | 16,390,000 | ||||||
Long-term debt | 109,755,000 | 82,500,000 | 73,250,000 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | 6,160,420 | 6,063,401 | 5,581,456 | ||||||
Net debt | 115,156,094 | 82,724,250 | 84,574,822 | ||||||
| Cash flow | |||||||||
Cash from operating activities | 11,562,590 | 8,485,934 | 6,697,009 | ||||||
CAPEX | (51,903,841) | (16,593,809) | (14,064,307) | ||||||
Cash from investing activities | (52,507,038) | (17,706,756) | (13,484,706) | ||||||
Cash from financing activities | 41,481,645 | 8,667,905 | 8,422,263 | ||||||
FCF | (236,009,500) | 190,682,230 | (6,420,757) | ||||||
| Balance | |||||||||
Cash | 3,379,427 | 11,787,735 | 4,265,178 | ||||||
Long term investments | 2,758,015 | 2,328,015 | 800,000 | ||||||
Excess cash | 5,333,509 | 13,407,299 | 4,462,710 | ||||||
Stockholders' equity | 101,726,263 | 103,224,461 | 70,671,165 | ||||||
Invested Capital | 250,140,531 | 192,467,264 | 186,327,435 | ||||||
ROIC | 4.03% | 3.39% | 3.59% | ||||||
ROCE | 3.49% | 3.12% | 3.38% | ||||||
| EV | |||||||||
Common stock shares outstanding | 2,372 | 1,922 | 1,789 | ||||||
Price | 56,800.00 -1.22% | 57,500.00 -3.36% | 59,500.00 -1.49% | ||||||
Market cap | 134,729,600 21.93% | 110,497,118 3.78% | 106,468,646 5.28% | ||||||
EV | 249,885,694 | 193,221,368 | 191,043,468 | ||||||
EBITDA | 10,915,389 | 7,960,388 | 7,837,622 | ||||||
EV/EBITDA | 22.89 | 24.27 | 24.38 | ||||||
Interest | 976,338 | 757,565 | 681,181 | ||||||
Interest/NOPBT | 10.95% | 11.79% | 10.55% | ||||||