XJPX8898
Market cap73mUSD
Jan 14, Last price
1,118.00JPY
1D
0.27%
1Q
1.54%
Jan 2017
-22.31%
Name
Century 21 Real Estate of Japan Ltd
Chart & Performance
P/E
17.28
P/S
3.03
EPS
64.72
Div Yield, %
4.02%
Shrs. gr., 5y
—
Rev. gr., 5y
1.37%
Revenues
3.85b
+1.40%
Net income
674m
+3.39%
CFO
867m
-33.00%
Dividend
Mar 28, 20250 JPY/sh
Profile
Century21 Real Estate of Japan Ltd. operates as a franchise real estate company in Japan. It provides services to buyers and sellers of real estate. The company also offers education and training services for managers and sales people. In addition, it implements information systems; and joint advertisements, such as television commercials, as well as provides financial services to franchise offices and their customers. The company was founded in 1971 and is headquartered in Minato, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | |
| Income | |||||
Revenues | 3,850,816 1.40% | 3,797,772 1.90% | 3,726,869 -3.63% | ||
Cost of revenue | 2,914,525 | 2,716,322 | 2,721,770 | ||
Unusual Expense (Income) | |||||
NOPBT | 936,291 | 1,081,450 | 1,005,099 | ||
NOPBT Margin | 24.31% | 28.48% | 26.97% | ||
Operating Taxes | 310,711 | 300,760 | 238,629 | ||
Tax Rate | 33.19% | 27.81% | 23.74% | ||
NOPAT | 625,580 | 780,690 | 766,470 | ||
Net income | 674,485 3.39% | 652,370 -12.01% | 741,395 5.15% | ||
Dividends | (468,012) | (416,848) | (521,604) | ||
Dividend yield | 3.98% | 3.92% | 4.81% | ||
Proceeds from repurchase of equity | (191,426) | (46) | (53) | ||
BB yield | 1.63% | 0.00% | 0.00% | ||
| Debt | |||||
Debt current | 880 | 1,292 | |||
Long-term debt | 880 | 3,052 | |||
Deferred revenue | |||||
Other long-term liabilities | 176,000 | 60,950 | 164,825 | ||
Net debt | (2,972,938) | (2,689,767) | (2,476,243) | ||
| Cash flow | |||||
Cash from operating activities | 867,075 | 1,294,085 | 634,268 | ||
CAPEX | (11,000) | (102,297) | (712,847) | ||
Cash from investing activities | 30,905 | (526,057) | (523,959) | ||
Cash from financing activities | (660,320) | (418,187) | (506,100) | ||
FCF | 634,031 | 804,084 | 682,619 | ||
| Balance | |||||
Cash | 5,337,938 | 5,100,277 | 4,250,437 | ||
Long term investments | (2,365,000) | (2,408,750) | (1,769,850) | ||
Excess cash | 2,780,397 | 2,501,638 | 2,294,244 | ||
Stockholders' equity | 7,048,110 | 6,843,355 | 6,679,879 | ||
Invested Capital | 3,751,428 | 3,561,498 | 4,002,764 | ||
ROIC | 17.11% | 20.64% | 20.71% | ||
ROCE | 14.33% | 17.50% | 15.96% | ||
| EV | |||||
Common stock shares outstanding | 10,399 | 10,422 | 10,422 | ||
Price | 1,130.00 10.78% | 1,020.00 -1.92% | 1,040.00 -5.28% | ||
Market cap | 11,751,026 10.54% | 10,630,816 -1.92% | 10,839,340 -5.87% | ||
EV | 8,778,088 | 7,941,049 | 8,363,097 | ||
EBITDA | 1,185,065 | 1,341,555 | 1,207,856 | ||
EV/EBITDA | 7.41 | 5.92 | 6.92 | ||
Interest | 8 | 41 | 82 | ||
Interest/NOPBT | 0.00% | 0.00% | 0.01% | ||