Stock 6093 ESCROW AGENT JAPAN, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Escrow Agent Japan, Inc.

Equities

6093

JP3162660009

Real Estate Services

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
140 JPY -2.10% Intraday chart for Escrow Agent Japan, Inc. +0.72% -0.71%
2023 Escrow Agent Japan, Inc. Provides Consolidated Earnings Guidance for the Year Ending February 28, 2023 CI
2022 Escrow Agent Japan, Inc. Provides Consolidated Earnings Guidance for the Year Ending February 28, 2023 CI

Valuation

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Capitalization 1 19,592 10,707 7,131 13,262 7,469 6,635
Enterprise Value (EV) 1 17,394 8,293 4,896 10,436 4,703 3,915
P/E ratio 43.3 x 38.6 x 25.7 x 36 x 18.4 x 87.1 x
Yield 0.75% 1.38% 2.02% 1.31% 2.33% 2.63%
Capitalization / Revenue 6.63 x 3.45 x 2.23 x 4.32 x 2.1 x 1.79 x
EV / Revenue 5.89 x 2.67 x 1.53 x 3.4 x 1.32 x 1.06 x
EV / EBITDA 23.3 x 18.9 x 9.75 x 18.6 x 6.74 x 10.9 x
EV / FCF 69.7 x 48.7 x 11.7 x 32.1 x 23.2 x 9.41 x
FCF Yield 1.43% 2.05% 8.52% 3.12% 4.31% 10.6%
Price to Book 7.41 x 3.77 x 2.68 x 4.2 x 2.21 x 2 x
Nbr of stocks (in thousands) 42,134 42,319 41,222 43,339 43,422 43,652
Reference price 2 465.0 253.0 173.0 306.0 172.0 152.0
Announcement Date 5/30/18 5/30/19 5/29/20 5/28/21 5/27/22 5/26/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net sales 1 2,955 3,107 3,205 3,072 3,552 3,710
EBITDA 1 748 439 502 561 698 360
EBIT 1 708 386 434 492 614 208
Operating Margin 23.96% 12.42% 13.54% 16.02% 17.29% 5.61%
Earnings before Tax (EBT) 1 695 422 441 549 618 230
Net income 1 478 291 286 363 406 76
Net margin 16.18% 9.37% 8.92% 11.82% 11.43% 2.05%
EPS 2 10.74 6.560 6.730 8.490 9.358 1.744
Free Cash Flow 1 249.5 170.2 417.2 325.5 202.8 416
FCF margin 8.44% 5.48% 13.02% 10.6% 5.71% 11.21%
FCF Conversion (EBITDA) 33.36% 38.78% 83.12% 58.02% 29.05% 115.56%
FCF Conversion (Net income) 52.2% 58.51% 145.89% 89.67% 49.94% 547.37%
Dividend per Share 2 3.500 3.500 3.500 4.000 4.000 4.000
Announcement Date 5/30/18 5/30/19 5/29/20 5/28/21 5/27/22 5/26/23
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 1,581 1,579 1,496 1,209 873 1,629 985 1,036 2,017 1,015
EBITDA - - - - - - - - - -
EBIT 1 195 286 228 338 161 207 82 106 211 134
Operating Margin 12.33% 18.11% 15.24% 27.96% 18.44% 12.71% 8.32% 10.23% 10.46% 13.2%
Earnings before Tax (EBT) 1 193 336 232 340 161 207 68 109 207 136
Net income 1 129 221 152 228 104 132 40 50 131 87
Net margin 8.16% 14% 10.16% 18.86% 11.91% 8.1% 4.06% 4.83% 6.49% 8.57%
EPS 2 3.120 5.280 3.520 5.250 2.410 3.050 0.9000 1.160 3.000 2.010
Dividend per Share - - - - - - - - - -
Announcement Date 10/10/19 10/9/20 10/8/21 1/7/22 7/8/22 10/7/22 1/6/23 7/7/23 10/6/23 1/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: February 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 2,198 2,414 2,235 2,826 2,766 2,720
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 250 170 417 326 203 416
ROE (net income / shareholders' equity) 19.7% 10.6% 10.4% 12.5% 12.4% 2.27%
ROA (Net income/ Total Assets) 15.1% 7.43% 8.11% 8.62% 9.7% 3.13%
Assets 1 3,176 3,914 3,526 4,209 4,186 2,430
Book Value Per Share 2 62.80 67.20 64.50 72.80 77.80 76.00
Cash Flow per Share 2 53.00 57.00 54.10 65.20 63.70 62.30
Capex 1 27 8 3 3 19 31
Capex / Sales 0.91% 0.26% 0.09% 0.1% 0.53% 0.84%
Announcement Date 5/30/18 5/30/19 5/29/20 5/28/21 5/27/22 5/26/23
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.
ESCROW AGENT JAPAN, INC. Stock Escrow Agent Japan, Inc.
-0.71% 38.81M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-6.19% 26.35B
KE HOLDINGS INC. Stock KE Holdings Inc.
-8.51% 18.19B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-23.96% 10.28B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-16.46% 9.84B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
-3.37% 8.67B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-4.57% 6.73B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-11.93% 5.42B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+34.32% 4.39B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
-10.00% 2.23B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. 6093 Stock
  4. Financials Escrow Agent Japan, Inc.