XJPX4054
Market cap90mUSD
Jan 17, Last price
1,012.00JPY
1D
-1.46%
1Q
9.52%
IPO
-2.93%
Name
Nihon Jyoho Create Co Ltd
Chart & Performance
P/E
32.81
P/S
3.17
EPS
30.85
Div Yield, %
0.49%
Shrs. gr., 5y
1.22%
Rev. gr., 5y
15.61%
Revenues
4.44b
+17.68%
Net income
429m
+131.49%
CFO
641m
+129.59%
Dividend
Jun 27, 20250 JPY/sh
Earnings
Feb 12, 2025
Profile
Nihon Jyoho Create Co.,Ltd., a real estate technology company, provides a platform for the digital transformation of real estate operations in Japan. It operates Fudosan BB, an inter-agent platform for listings of rental properties; and Electronic Rent application that enables rent applicant to complete the application process on the website. The company also offers various tools and services for brokers, such as promotion of its website, operation of web advertisement, and solutions related to real estate portal sites. In addition, it provides property management solutions. Nihon Jyoho Create Co.,Ltd. was incorporated in 1994 and is based in Miyakonojo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | |
| Income | |||||||
Revenues | 4,436,894 17.68% | 3,770,377 23.47% | 3,053,753 16.67% | ||||
Cost of revenue | 1,530,000 | 1,299,499 | 845,720 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 2,906,894 | 2,470,878 | 2,208,033 | ||||
NOPBT Margin | 65.52% | 65.53% | 72.31% | ||||
Operating Taxes | 294,266 | 191,060 | 234,626 | ||||
Tax Rate | 10.12% | 7.73% | 10.63% | ||||
NOPAT | 2,612,628 | 2,279,818 | 1,973,407 | ||||
Net income | 428,987 131.49% | 185,313 -34.61% | 283,406 -31.70% | ||||
Dividends | (70,386) | (70,881) | (71,132) | ||||
Dividend yield | |||||||
Proceeds from repurchase of equity | (147,423) | (132,843) | (393,530) | ||||
BB yield | |||||||
| Debt | |||||||
Debt current | 20,268 | 29,814 | |||||
Long-term debt | 29,710 | 219,178 | |||||
Deferred revenue | 16,557 | (328,419) | |||||
Other long-term liabilities | 19,659 | 5,656 | 112,572 | ||||
Net debt | (1,341,897) | (1,517,313) | (1,622,275) | ||||
| Cash flow | |||||||
Cash from operating activities | 640,722 | 279,073 | 341,721 | ||||
CAPEX | (509,738) | (311,991) | (312,998) | ||||
Cash from investing activities | (540,204) | (112,854) | (1,503,204) | ||||
Cash from financing activities | (267,788) | (401,197) | (466,205) | ||||
FCF | 2,593,679 | 2,252,092 | 1,933,291 | ||||
| Balance | |||||||
Cash | 961,024 | 1,157,291 | 1,386,267 | ||||
Long term investments | 380,873 | 410,000 | 485,000 | ||||
Excess cash | 1,120,052 | 1,378,772 | 1,718,579 | ||||
Stockholders' equity | 2,988,998 | 2,629,426 | 2,509,312 | ||||
Invested Capital | 2,366,064 | 1,714,940 | 1,286,757 | ||||
ROIC | 128.04% | 151.90% | 214.05% | ||||
ROCE | 76.44% | 72.75% | 66.23% | ||||
| EV | |||||||
Common stock shares outstanding | 14,205 | 14,384 | 14,464 | ||||
Price | |||||||
Market cap | |||||||
EV | |||||||
EBITDA | 3,330,822 | 2,802,471 | 2,279,165 | ||||
EV/EBITDA | |||||||
Interest | 624 | 1,545 | 10 | ||||
Interest/NOPBT | 0.02% | 0.06% | 0.00% | ||||