Loading...
XJPX8987
Market cap999mUSD
Jan 17, Last price  
118,200.00JPY
1D
0.60%
1Q
-0.25%
Jan 2017
-20.30%
IPO
7.85%
Name

Japan Excellent Inc

Chart & Performance

D1W1MN
XJPX:8987 chart
P/E
19.70
P/S
3.43
EPS
6,000.26
Div Yield, %
4.79%
Shrs. gr., 5y
0.48%
Rev. gr., 5y
16.54%
Revenues
45.55b
+109.28%
5,398,916,00015,039,452,00014,396,190,00014,422,872,00015,340,017,00017,269,063,00019,254,206,00020,961,112,00020,876,319,00021,727,734,00021,193,060,00021,559,124,00023,761,378,00021,234,084,00021,765,055,00045,549,655,000
Net income
7.93b
+4.29%
4,277,414,0004,928,171,0004,585,196,0004,550,165,0004,744,216,0005,373,000,0006,050,535,0006,482,106,0006,519,290,0007,159,973,0006,935,705,0005,937,090,0009,921,687,0007,821,787,0007,603,875,0007,930,000,000
CFO
34.09b
+105.40%
4,310,146,0006,593,766,0006,747,339,00010,480,276,00010,337,007,0008,216,339,0009,423,843,00026,104,652,0009,999,559,00035,616,069,00015,749,441,00013,347,189,00027,728,837,00011,256,821,00016,595,998,00034,088,095,000
Dividend
Dec 27, 20240 JPY/sh
Earnings
Feb 17, 2025

Profile

JEI invests primarily in office buildings located in major metropolitan areas and pursues to create portfolio that produces stable growth of income by acquiring properties with a strict investment criteria and a close monitoring of real estate market trends.
URL
https://www.excellent-reit.co.jp/
IPO date
Jun 27, 2006
Employees
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
45,549,655
109.28%
21,765,055
2.50%
Cost of revenue
36,093,950
12,680,893
Unusual Expense (Income)
NOPBT
9,455,705
9,084,162
NOPBT Margin
20.76%
41.74%
Operating Taxes
959
1,655
Tax Rate
0.01%
0.02%
NOPAT
9,454,746
9,082,507
Net income
7,930,000
4.29%
7,603,875
-2.79%
Dividends
(7,490,227)
(7,590,823)
Dividend yield
4.47%
4.32%
Proceeds from repurchase of equity
(31,195)
(1,999,960)
BB yield
0.02%
1.14%
Debt
Debt current
22,770,000
22,770,000
Long-term debt
105,830,000
105,830,000
Deferred revenue
Other long-term liabilities
13,574,093
13,724,267
Net debt
112,887,523
115,939,923
Cash flow
Cash from operating activities
34,088,095
16,595,998
CAPEX
(3,421,000)
(9,601,712)
Cash from investing activities
(22,856,000)
(14,719,070)
Cash from financing activities
(7,521,422)
(6,590,784)
FCF
13,473,621
12,102,802
Balance
Cash
10,466,806
6,392,183
Long term investments
5,245,671
6,267,894
Excess cash
13,434,994
11,571,824
Stockholders' equity
143,907,729
150,218,422
Invested Capital
279,398,122
280,970,186
ROIC
3.37%
3.22%
ROCE
3.23%
3.11%
EV
Common stock shares outstanding
1,338
1,341
Price
125,400.00
-4.27%
131,000.00
-1.73%
Market cap
167,734,789
-4.52%
175,667,594
-2.60%
EV
280,622,312
291,607,517
EBITDA
13,198,793
12,955,152
EV/EBITDA
21.26
22.51
Interest
1,201,779
913,569
Interest/NOPBT
12.71%
10.06%