XJPX3495
Market cap27mUSD
Jan 09, Last price
1,599.00JPY
1D
-0.06%
1Q
5.61%
IPO
-0.68%
Name
Koryojyuhan Co Ltd
Chart & Performance
P/E
6.61
P/S
0.46
EPS
242.00
Div Yield, %
2.40%
Shrs. gr., 5y
—
Rev. gr., 5y
11.85%
Revenues
9.32b
+7.02%
Net income
653m
+32.48%
CFO
-1.42b
L+343.69%
Dividend
Mar 28, 20250 JPY/sh
Profile
Koryojyuhan Co., Ltd. operates as a real estate company in Japan. The company offers rental agency, monthly apartment, trunk room, and elderly housing services. It is also involved in the buying and selling brokerage, real estate purchase/sale, residential lot sales, and development and sale of real estate properties. In addition, the company provides rental management, renovation proposal, vacant house management, and sublease services. Further, the company offers profitable real estate consulting, coin parking, and real estate fund business services; and solar power generation facility services. Koryojyuhan Co., Ltd. was incorporated in 1981 and is headquartered in Mito, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | |
| Income | |||||
Revenues | 9,324,915 7.02% | 8,713,191 11.72% | |||
Cost of revenue | 5,721,021 | 5,264,051 | |||
Unusual Expense (Income) | |||||
NOPBT | 3,603,894 | 3,449,140 | |||
NOPBT Margin | 38.65% | 39.59% | |||
Operating Taxes | 267,506 | 244,222 | |||
Tax Rate | 7.42% | 7.08% | |||
NOPAT | 3,336,388 | 3,204,918 | |||
Net income | 653,182 32.48% | 493,053 26.02% | |||
Dividends | (103,779) | (89,924) | |||
Dividend yield | 2.56% | 3.34% | |||
Proceeds from repurchase of equity | 9,179 | 8,096 | |||
BB yield | -0.23% | -0.30% | |||
| Debt | |||||
Debt current | 2,268,904 | 2,263,304 | |||
Long-term debt | 3,742,845 | 2,103,139 | |||
Deferred revenue | 347,022 | ||||
Other long-term liabilities | 1,164,348 | 715,652 | |||
Net debt | 4,165,485 | 2,423,867 | |||
| Cash flow | |||||
Cash from operating activities | (1,419,521) | (319,937) | |||
CAPEX | (284,000) | (971,738) | |||
Cash from investing activities | (282,337) | (1,043,139) | |||
Cash from financing activities | 1,722,814 | 1,117,048 | |||
FCF | 921,730 | 1,395,558 | |||
| Balance | |||||
Cash | 1,846,264 | 1,805,264 | |||
Long term investments | 137,312 | ||||
Excess cash | 1,380,018 | 1,506,916 | |||
Stockholders' equity | 8,477,627 | 9,722,651 | |||
Invested Capital | 10,399,713 | 7,787,679 | |||
ROIC | 36.69% | 46.62% | |||
ROCE | 30.59% | 37.05% | |||
| EV | |||||
Common stock shares outstanding | 2,763 | 2,736 | |||
Price | 1,468.00 49.26% | 983.50 -50.20% | |||
Market cap | 4,055,967 50.72% | 2,691,146 -49.80% | |||
EV | 12,396,398 | 11,061,012 | |||
EBITDA | 3,959,200 | 3,732,491 | |||
EV/EBITDA | 3.13 | 2.96 | |||
Interest | 29,568 | 23,690 | |||
Interest/NOPBT | 0.82% | 0.69% | |||