XJPX8850
Market cap1.15bUSD
Jan 22, Last price
3,635.00JPY
1D
0.14%
1Q
3.56%
Jan 2017
83.77%
Name
Starts Corp Inc
Chart & Performance
Profile
Starts Corporation Inc. engages in the construction, real estate management, and tenant recruitment businesses in Japan and internationally. It is involved in the design and construction management of seismic isolated buildings; and the provision of real estate brokerage services, including the sale of buildings, condominiums, and single-family houses, as well as CRE solutions and housing management services for corporate customers. The company also manages residential buildings, parking lots, office buildings, commercial facilities, etc.; develops card key/home security services; and offers asset management consulting and J-REIT management services, as well as undertakes urban redevelopment and PFI projects. In addition, it publishes lifestyle monthly and free magazines, and cellphone novels, as well as operates OZmall website; promotes events; develops hotels, Japanese inns, golf courses, etc.; and manages and operates approximately 100 nursing homes, elderly housing facilities, and licensed nursery schools. Further, the company provides elderly facility introduction and childcare support services; and sells and installs housing fixtures and fittings. Starts Corporation Inc. was founded in 1969 and is based in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 233,408,000 -0.20% | 233,871,000 18.97% | 196,578,000 -1.20% | |||||||
Cost of revenue | 202,909,000 | 204,631,000 | 171,554,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 30,499,000 | 29,240,000 | 25,024,000 | |||||||
NOPBT Margin | 13.07% | 12.50% | 12.73% | |||||||
Operating Taxes | 10,670,000 | 9,698,000 | 8,686,000 | |||||||
Tax Rate | 34.98% | 33.17% | 34.71% | |||||||
NOPAT | 19,829,000 | 19,542,000 | 16,338,000 | |||||||
Net income | 22,095,000 9.28% | 20,218,000 20.55% | 16,772,000 7.52% | |||||||
Dividends | (4,952,000) | (4,114,000) | (3,314,000) | |||||||
Dividend yield | 2.92% | 3.26% | 2.74% | |||||||
Proceeds from repurchase of equity | 14,816,000 | |||||||||
BB yield | -12.26% | |||||||||
Debt | ||||||||||
Debt current | 22,635,000 | 23,197,000 | 24,819,000 | |||||||
Long-term debt | 53,977,000 | 42,452,000 | 49,964,000 | |||||||
Deferred revenue | 680,000 | 707,000 | 772,000 | |||||||
Other long-term liabilities | 16,307,000 | 12,466,000 | 12,506,000 | |||||||
Net debt | (33,425,000) | (43,616,000) | (21,621,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 25,730,000 | 34,148,000 | 24,951,000 | |||||||
CAPEX | (16,019,000) | (10,666,000) | (17,863,000) | |||||||
Cash from investing activities | (20,772,000) | (10,701,000) | (17,819,000) | |||||||
Cash from financing activities | 3,027,000 | (12,949,000) | (5,963,000) | |||||||
FCF | 15,954,000 | 13,336,000 | 3,150,000 | |||||||
Balance | ||||||||||
Cash | 94,037,000 | 85,225,000 | 74,385,000 | |||||||
Long term investments | 16,000,000 | 24,040,000 | 22,019,000 | |||||||
Excess cash | 98,366,600 | 97,571,450 | 86,575,100 | |||||||
Stockholders' equity | 166,943,000 | 283,823,000 | 250,313,000 | |||||||
Invested Capital | 154,189,400 | 121,064,550 | 124,798,900 | |||||||
ROIC | 14.41% | 15.90% | 13.55% | |||||||
ROCE | 12.05% | 13.34% | 11.81% | |||||||
EV | ||||||||||
Common stock shares outstanding | 49,671 | 49,667 | 50,392 | |||||||
Price | 3,410.00 34.09% | 2,543.00 6.00% | 2,399.00 -17.42% | |||||||
Market cap | 169,378,072 34.10% | 126,303,796 4.48% | 120,889,873 -20.97% | |||||||
EV | 139,115,072 | 222,238,796 | 221,590,873 | |||||||
EBITDA | 36,595,000 | 34,724,000 | 30,146,000 | |||||||
EV/EBITDA | 3.80 | 6.40 | 7.35 | |||||||
Interest | 233,000 | 254,000 | 265,000 | |||||||
Interest/NOPBT | 0.76% | 0.87% | 1.06% |