XJPX3472
Market cap127mUSD
Jan 21, Last price
64,200.00JPY
1D
0.00%
1Q
-9.58%
Jan 2017
-20.54%
IPO
-25.35%
Name
Ooedo Onsen Reit Investment Corp
Chart & Performance
Profile
Ooedo Onsen Reit Investment Corporation (Ooedo Onsen Reit) was listed on the Real Estate Investment Trust (REIT) section of the Tokyo Stock Exchange on August 31, 2016, as a unique J-REIT specializing in investment mainly in onsen (hot spring) and spa-related facilities. Onsen, a much-loved feature of Japanese life for many centuries, are part of the country's culture that is built into daily lifestyles and leisure activities. In today's aging society, demand for onsen and spas is at an unprecedentedly high level, especially among senior citizens. With the added influx of overseas visitors due to the boom in tourism and rising demand in time-consumption-type industries due to Japan's mature consumer society, we see onsen as a sector with a promising future, supported by a large customer base. Leisure industries centered on onsen facilities, however, need investment and other means of introducing the new operating methods and facility upgrades that will enable them to continually boost customer satisfaction in response to customer needs. This requires access to quality funding from the capital markets. Ooedo Onsen Reit seeks to contribute to revitalizing local industries based on onsen facilities and to popularize onsen culture, making it an extension of everyday life. To this end, we will act as a bridge between onsen-based industries and the capital markets, promoting investment that helps to preserve and expand onsen culture.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|
2023‑11 | 2022‑11 | 2021‑11 | 2020‑11 | 2019‑11 | 2018‑11 | 2017‑11 | 2016‑11 | |
Income | ||||||||
Revenues | 3,880,547 53.45% | 2,528,912 -6.07% | ||||||
Cost of revenue | 1,308,310 | 1,379,067 | ||||||
Unusual Expense (Income) | ||||||||
NOPBT | 2,572,237 | 1,149,845 | ||||||
NOPBT Margin | 66.29% | 45.47% | ||||||
Operating Taxes | 1,728 | 1,906 | ||||||
Tax Rate | 0.07% | 0.17% | ||||||
NOPAT | 2,570,509 | 1,147,939 | ||||||
Net income | 690,571 1.43% | 680,854 -20.08% | ||||||
Dividends | (671,673) | (754,757) | ||||||
Dividend yield | 4.57% | 5.01% | ||||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
Debt | ||||||||
Debt current | 9,488,162 | 10,389,786 | ||||||
Long-term debt | 3,400,000 | |||||||
Deferred revenue | ||||||||
Other long-term liabilities | 1,165,499 | 1,188,697 | ||||||
Net debt | 12,418,005 | 7,722,751 | ||||||
Cash flow | ||||||||
Cash from operating activities | 2,771,683 | 5,273,146 | ||||||
CAPEX | (5,368,291) | (391,164) | ||||||
Cash from investing activities | (5,358,535) | (384,275) | ||||||
Cash from financing activities | 1,592,422 | (4,556,093) | ||||||
FCF | (433,517) | 5,097,225 | ||||||
Balance | ||||||||
Cash | 1,570,000 | 2,667,035 | ||||||
Long term investments | (1,099,843) | |||||||
Excess cash | 276,130 | 2,540,589 | ||||||
Stockholders' equity | 20,994,617 | 20,914,428 | ||||||
Invested Capital | 34,745,148 | 29,906,425 | ||||||
ROIC | 7.95% | 3.59% | ||||||
ROCE | 7.34% | 3.54% | ||||||
EV | ||||||||
Common stock shares outstanding | 235 | 235 | ||||||
Price | 62,400.00 -2.50% | 64,000.00 -14.67% | ||||||
Market cap | 14,685,653 -2.50% | 15,062,208 -14.67% | ||||||
EV | 27,103,658 | 22,784,959 | ||||||
EBITDA | 3,406,801 | 2,032,131 | ||||||
EV/EBITDA | 7.96 | 11.21 | ||||||
Interest | 350,642 | 103,573 | ||||||
Interest/NOPBT | 13.63% | 9.01% |