Financials Japan PropTech Co.,Ltd.

Equities

4054

JP3718700002

Software

Market Closed - Japan Exchange 02:00:00 2024-04-26 am EDT 5-day change 1st Jan Change
597 JPY +0.84% Intraday chart for Japan PropTech Co.,Ltd. +2.58% -15.56%

Valuation

Fiscal Period: June 2022 2023 2024 2025 2026
Capitalization 1 13,468 11,414 8,421 - -
Enterprise Value (EV) 1 12,328 10,306 8,421 8,421 8,421
P/E ratio 47.4 x 62 x 22.1 x 14 x 12.8 x
Yield 0.53% 0.62% 0.84% 0.84% 0.84%
Capitalization / Revenue 4.41 x 3.03 x 1.91 x 1.62 x 1.48 x
EV / Revenue 4.41 x 3.03 x 1.91 x 1.62 x 1.48 x
EV / EBITDA - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book 4.27 x 3.66 x - - -
Nbr of stocks (in thousands) 14,266 14,091 14,106 - -
Reference price 2 944.0 810.0 597.0 597.0 597.0
Announcement Date 8/15/22 8/10/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2022 2023 2024 2025 2026
Net sales 1 3,053 3,770 4,400 5,200 5,700
EBITDA - - - - -
EBIT 1 500 329 700 1,050 1,200
Operating Margin 16.38% 8.73% 15.91% 20.19% 21.05%
Earnings before Tax (EBT) 1 518 376 700 1,050 1,200
Net income 1 283 185 380 600 660
Net margin 9.27% 4.91% 8.64% 11.54% 11.58%
EPS 2 19.93 13.06 27.00 42.60 46.80
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share 2 5.000 5.000 5.000 5.000 5.000
Announcement Date 8/15/22 8/10/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2022 S1 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2
Net sales 1 - 853 923 1,776 956 1,038 1,994 968 1,061 2,029 1,101 1,270 2,371
EBITDA - - - - - - - - - - - - -
EBIT 1 - 45 82 127 50 152 202 74 186 260 160 280 440
Operating Margin - 5.28% 8.88% 7.15% 5.23% 14.64% 10.13% 7.64% 17.53% 12.81% 14.53% 22.05% 18.56%
Earnings before Tax (EBT) 1 - 96 80 176 50 150 200 73 189 262 158 280 438
Net income 1 - 52 55 107 26 52 78 42 123 165 115 100 215
Net margin - 6.1% 5.96% 6.02% 2.72% 5.01% 3.91% 4.34% 11.59% 8.13% 10.45% 7.87% 9.07%
EPS - 3.660 - 7.530 1.870 - - 3.050 - 11.73 - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 2/14/22 11/14/22 2/14/23 2/14/23 5/15/23 8/10/23 8/10/23 11/14/23 2/14/24 2/14/24 - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2022 2023 2024 2025 2026
Net Debt - - - - -
Net Cash position 1,140 1,108 - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) 9% 5.9% - - -
ROA (Net income/ Total Assets) - - - - -
Assets 1 - - - - -
Book Value Per Share 221.0 222.0 - - -
Cash Flow per Share 24.90 30.70 - - -
Capex 1 168 64.6 100 100 100
Capex / Sales 5.5% 1.71% 2.27% 1.92% 1.75%
Announcement Date 8/15/22 8/10/23 - - -
1JPY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
  1. Stock Market
  2. Equities
  3. 4054 Stock
  4. Financials Japan PropTech Co.,Ltd.