Stock 3490 AZPLANNING CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Azplanning Co.,Ltd.

Equities

3490

JP3119890006

Real Estate Services

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-17 am EDT 		5-day change 1st Jan Change
2,418 JPY +0.21% Intraday chart for Azplanning Co.,Ltd. +0.71% +3.29%
Feb. 15 Matsuri technologies company announced that it has received funding from JBC Holdings Co., Ltd., Mitsubishi HC Capital Inc., Dear Life Co.,Ltd., Azplanning Co.,Ltd. CI
2023 Azplanning Co.,Ltd. announced that it has received ¥3.90945 million in funding from Mita Securities Co., Ltd. CI

Valuation

Fiscal Period: February 2019 2020 2021 2022 2023
Capitalization 1 1,308 1,008 1,236 1,188 1,576
Enterprise Value (EV) 1 3,929 3,498 2,187 862.2 4,372
P/E ratio 6.57 x 77.5 x 124 x -2.25 x 3.21 x
Yield - - - - -
Capitalization / Revenue 0.25 x 0.18 x 0.16 x 0.12 x 0.17 x
EV / Revenue 0.74 x 0.63 x 0.29 x 0.09 x 0.47 x
EV / EBITDA 10.5 x 21.7 x 18.2 x 2 x 8.34 x
EV / FCF -3.05 x 207 x 1.42 x 0.66 x -1.37 x
FCF Yield -32.8% 0.48% 70.2% 151% -73.3%
Price to Book 0.88 x 0.67 x 0.82 x 1.21 x 1.07 x
Nbr of stocks (in thousands) 951 951 951 957 957
Reference price 2 1,375 1,060 1,300 1,241 1,646
Announcement Date 5/30/19 5/28/20 5/27/21 5/30/22 5/30/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net sales 1 6,376 5,296 5,509 7,544 9,592 9,374
EBITDA 1 481 374 161 120 431 524
EBIT 1 401 293 85 44 359 495
Operating Margin 6.29% 5.53% 1.54% 0.58% 3.74% 5.28%
Earnings before Tax (EBT) 1 433 239 42 35 -442 437
Net income 1 274 198 13 10 -526 493
Net margin 4.3% 3.74% 0.24% 0.13% -5.48% 5.26%
EPS 2 391.4 209.4 13.67 10.52 -552.7 512.7
Free Cash Flow 1 -13.25 -1,287 16.88 1,535 1,301 -3,203
FCF margin -0.21% -24.29% 0.31% 20.35% 13.56% -34.17%
FCF Conversion (EBITDA) - - 10.48% 1,279.48% 301.86% -
FCF Conversion (Net income) - - 129.81% 15,353.75% - -
Dividend per Share - - - - - -
Announcement Date 5/30/18 5/30/19 5/28/20 5/27/21 5/30/22 5/30/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 2,147 3,470 2,980 558 379 1,434 2,853 198 2,478 1,004
EBITDA - - - - - - - - - -
EBIT 1 -91 -32 17 -192 -181 -262 272 -183 -122 -126
Operating Margin -4.24% -0.92% 0.57% -34.41% -47.76% -18.27% 9.53% -92.42% -4.92% -12.55%
Earnings before Tax (EBT) 1 -112 -9 -12 -207 -210 -318 242 219 213 -173
Net income 1 -95 -14 -11 -144 -144 -217 166 159 148 -120
Net margin -4.42% -0.4% -0.37% -25.81% -37.99% -15.13% 5.82% 80.3% 5.97% -11.95%
EPS 2 -100.3 -15.03 -11.58 -151.8 -151.2 -227.3 173.7 163.2 146.0 -118.8
Dividend per Share - - - - - - - - - -
Announcement Date 10/10/19 10/9/20 10/13/21 1/13/22 7/13/22 10/13/22 1/12/23 7/10/23 10/10/23 1/12/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net Debt 1 1,715 2,621 2,490 951 - 2,796
Net Cash position 1 - - - - 326 -
Leverage (Debt/EBITDA) 3.565 x 7.008 x 15.47 x 7.925 x - 5.336 x
Free Cash Flow 1 -13.3 -1,287 16.9 1,535 1,301 -3,203
ROE (net income / shareholders' equity) 41.1% 17.3% 0.87% 0.67% -42.3% 40.2%
ROA (Net income/ Total Assets) 5.18% 3.14% 0.8% 0.45% 4.74% 4.74%
Assets 1 5,288 6,312 1,615 2,228 -11,087 10,407
Book Value Per Share 2 1,149 1,569 1,573 1,584 1,028 1,540
Cash Flow per Share 2 2,891 1,906 2,272 2,507 2,736 3,717
Capex 1 342 7 8 6 4 202
Capex / Sales 5.36% 0.13% 0.15% 0.08% 0.04% 2.15%
Announcement Date 5/30/18 5/30/19 5/28/20 5/27/21 5/30/22 5/30/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Real Estate Services

1st Jan change Capi.
AZPLANNING CO.,LTD. Stock Azplanning Co.,Ltd.
+3.29% 18.6M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-1.96% 27.76B
KE HOLDINGS INC. Stock KE Holdings Inc.
+20.05% 23.29B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-23.57% 10.52B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-15.82% 9.95B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
+9.18% 9.87B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-5.84% 6.71B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-5.91% 5.85B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+36.20% 4.45B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
+8.52% 2.67B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. 3490 Stock
  4. Financials Azplanning Co.,Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW