XJPX8946
Market cap9mUSD
Dec 24, Last price
79.00JPY
1D
-3.66%
1Q
5.33%
Jan 2017
-49.68%
IPO
-97.79%
Name
Asian Star Co
Chart & Performance
P/E
37.97
P/S
0.71
EPS
2.08
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
11.28%
Revenues
2.13b
-14.66%
Net income
40m
-27.74%
CFO
145m
-68.14%
Dividend
Jun 25, 20082800 JPY/sh
Profile
Asian Star Co. engages in the planning, development and sale, ownership and leasing, management, and brokerage of real estate properties in Japan. The company develops and sells single-family homes and resort homes; renovates and resells condominiums; manages and operates rental condominiums; and acts as an intermediary for purchase, sale, and rental of investment and residential real estate properties, as well as provides investment/consulting and advisory services. It also provides non-life insurance agency services. The company was formerly known as Yoko Toshikaihatsu Co. and changed its name to Asian Star Co. in April 2015. Asian Star Co. was founded in 1979 and is based in Yokohama, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 2,125,000 -14.66% | 2,490,064 -2.09% | 2,543,295 30.30% | ||
Cost of revenue | 1,383,000 | 1,811,928 | 1,888,847 | ||
Unusual Expense (Income) | |||||
NOPBT | 742,000 | 678,136 | 654,448 | ||
NOPBT Margin | 34.92% | 27.23% | 25.73% | ||
Operating Taxes | 6,000 | 19,325 | 23,366 | ||
Tax Rate | 0.81% | 2.85% | 3.57% | ||
NOPAT | 736,000 | 658,811 | 631,082 | ||
Net income | 40,000 -27.74% | 55,352 -357.24% | (21,518) -93.07% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 400,530 | 50,000 | |||
BB yield | -22.57% | -3.21% | |||
| Debt | |||||
Debt current | 191,000 | 265,857 | 124,372 | ||
Long-term debt | 238,000 | 292,727 | 375,920 | ||
Deferred revenue | 37,130 | 28,257 | |||
Other long-term liabilities | 269,000 | 237,778 | 244,296 | ||
Net debt | (1,589,000) | (933,141) | (701,614) | ||
| Cash flow | |||||
Cash from operating activities | 145,000 | 455,158 | 121,173 | ||
CAPEX | (4,000) | (10,576) | (2,144) | ||
Cash from investing activities | 6,000 | (73,489) | (226,535) | ||
Cash from financing activities | 272,806 | 89,585 | (449,493) | ||
FCF | 792,922 | 800,071 | 127,957 | ||
| Balance | |||||
Cash | 1,279,000 | 853,370 | 430,461 | ||
Long term investments | 739,000 | 638,355 | 771,445 | ||
Excess cash | 1,911,750 | 1,367,222 | 1,074,741 | ||
Stockholders' equity | 1,026,471 | 1,320,156 | 1,614,005 | ||
Invested Capital | 1,832,529 | 1,206,805 | 1,283,121 | ||
ROIC | 48.43% | 52.92% | 48.30% | ||
ROCE | 25.95% | 26.81% | 27.70% | ||
| EV | |||||
Common stock shares outstanding | 21,124 | 19,225 | 19,225 | ||
Price | 84.00 3.70% | 81.00 0.00% | 81.00 -4.71% | ||
Market cap | 1,774,385 13.95% | 1,557,225 0.00% | 1,557,225 1.70% | ||
EV | (663,144) | 329,298 | 925,442 | ||
EBITDA | 815,000 | 753,751 | 726,233 | ||
EV/EBITDA | 0.44 | 1.27 | |||
Interest | 12,336 | 7,018 | |||
Interest/NOPBT | 1.82% | 1.07% | |||