Stock 1435 ROBOT HOME, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Robot Home, Inc.

Equities

1435

JP3153950005

Real Estate Services

Delayed Japan Exchange
Other stock markets
 10:02:22 2024-06-03 pm EDT 		5-day change 1st Jan Change
172 JPY +1.78% Intraday chart for Robot Home, Inc. +2.38% +1.18%
May. 13 Robot Home, Inc. Provides Dividend Guidance for the Second Quarter and Full Year Ending December 31, 2024 CI
May. 13 Robot Home, Inc. Provides Consolidated Earnings Guidance for the Year Ending December 31, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 27,251 19,206 16,038 20,965 14,651 15,280
Enterprise Value (EV) 1 18,659 15,486 10,474 16,683 11,002 11,255
P/E ratio 34.5 x -1.31 x -15.8 x 56.4 x 20.4 x 17.2 x
Yield 1.63% - - 0.43% 1.23% 1.18%
Capitalization / Revenue 0.34 x 1.02 x 2.61 x 5.13 x 2.7 x 1.77 x
EV / Revenue 0.24 x 0.82 x 1.7 x 4.08 x 2.03 x 1.3 x
EV / EBITDA 17.7 x -1.95 x -16.2 x 45.5 x 14.9 x 12.7 x
EV / FCF -1.19 x -37 x 5.58 x -64.8 x -18.9 x 26.3 x
FCF Yield -84.3% -2.7% 17.9% -1.54% -5.3% 3.8%
Price to Book 1.2 x 2.33 x 2.22 x 2.79 x 1.86 x 1.78 x
Nbr of stocks (in thousands) 88,767 90,167 91,127 90,365 89,884 89,884
Reference price 2 307.0 213.0 176.0 232.0 163.0 170.0
Announcement Date 3/27/19 3/19/20 3/25/21 3/30/22 3/30/23 3/29/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 79,149 18,828 6,147 4,090 5,421 8,625
EBITDA 1 1,052 -7,956 -648 367 740 885
EBIT 1 722 -9,671 -664 300 646 749
Operating Margin 0.91% -51.36% -10.8% 7.33% 11.92% 8.68%
Earnings before Tax (EBT) 1 2,670 -14,496 -1,009 322 599 880
Net income 1 821 -14,536 -1,007 373 719 886
Net margin 1.04% -77.2% -16.38% 9.12% 13.26% 10.27%
EPS 2 8.910 -163.1 -11.14 4.114 7.993 9.857
Free Cash Flow 1 -15,722 -418 1,877 -257.5 -583.6 427.4
FCF margin -19.86% -2.22% 30.54% -6.3% -10.77% 4.96%
FCF Conversion (EBITDA) - - - - - 48.29%
FCF Conversion (Net income) - - - - - 48.24%
Dividend per Share 2 5.000 - - 1.000 2.000 2.000
Announcement Date 3/27/19 3/19/20 3/25/21 3/30/22 3/30/23 3/29/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1
Net sales 1 4,030 2,119 1,181 2,392 1,351 2,171 3,763 1,919 2,758
EBITDA - - - - - - - - -
EBIT 1 -492 239 146 225 149 235 426 77 599
Operating Margin -12.21% 11.28% 12.36% 9.41% 11.03% 10.82% 11.32% 4.01% 21.72%
Earnings before Tax (EBT) 1 -842 254 176 260 82 359 571 65 571
Net income 1 -855 236 172 251 78 351 553 60 563
Net margin -21.22% 11.14% 14.56% 10.49% 5.77% 16.17% 14.7% 3.13% 20.41%
EPS 2 -9.490 2.600 1.920 2.790 0.8800 3.910 6.160 0.6600 6.270
Dividend per Share - - - 1.000 - - 1.000 - -
Announcement Date 8/12/20 8/12/21 5/12/22 8/10/22 11/11/22 5/12/23 8/14/23 11/13/23 5/13/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 8,592 3,720 5,564 4,282 3,649 4,025
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -15,722 -418 1,877 -258 -584 427
ROE (net income / shareholders' equity) 5.05% -93.8% -13% 5.05% 9.33% 10.7%
ROA (Net income/ Total Assets) 1.66% -27% -3.83% 1.94% 3.91% 4.11%
Assets 1 49,410 53,796 26,287 19,178 18,394 21,550
Book Value Per Share 2 256.0 91.30 79.40 83.30 87.80 95.60
Cash Flow per Share 2 135.0 70.60 63.30 51.40 46.90 52.50
Capex 1 6,366 772 86 120 568 303
Capex / Sales 8.04% 4.1% 1.4% 2.93% 10.48% 3.51%
Announcement Date 3/27/19 3/19/20 3/25/21 3/30/22 3/30/23 3/29/24
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.
ROBOT HOME, INC. Stock Robot Home, Inc.
+1.18% 94.33M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-6.98% 26.56B
KE HOLDINGS INC. Stock KE Holdings Inc.
+4.69% 20.64B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-15.82% 9.93B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-27.91% 9.62B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
+5.36% 9.61B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-4.91% 6.6B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-9.29% 5.63B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+32.03% 4.21B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
-0.37% 2.55B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. 1435 Stock
  4. Financials Robot Home, Inc.