Valuation LANDNET Inc.

Stocks

Delayed Japan Exchange 12:26:23 2026-09-04 am EDT			5-day change	1st Jan Change
538.00 ^JPY	+2.87%		-1.82%	-21.00%

22-01-15

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025
Market Cap ¹	5,726	5,437	7,154	8,772	14,367
Change	-	-5.05%	31.58%	22.62%	63.78%
Enterprise Value (EV) ¹	5,635	7,505	13,002	17,876	27,974
Change	-	33.18%	73.24%	37.49%	56.49%
P/E	6.3x	5.75x	7.32x	4.8x	6.09x
PBR	1.11x	0.87x	1x	0.99x	1.3x
PEG	0.3x	56.31x	2.3x	0.1x	0.2x
Capitalization / Revenue	0.14x	0.1x	0.11x	0.11x	0.15x
EV / Revenue	0.14x	0.14x	0.2x	0.23x	0.29x
EV / EBITDA	-	-	-	-	-
EV / EBIT	4.64x	4.96x	8.5x	6.41x	7.47x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	3.219	4.031	4.625	7.688	10
Rate of return	1.28%	1.76%	1.54%	2.09%	1.67%
EPS ²	39.76	39.8	41.07	76.48	98.55
Distribution rate	8.1%	10.1%	11.3%	10.1%	10.1%
Net sales ¹	41,163	51,870	63,647	77,790	95,992
EBITDA	1,322	1,671	1,756	3,098	4,108
EBIT ¹	1,215	1,513	1,530	2,788	3,747
Net income ¹	746	955	988	1,840	2,384
Net Debt ¹	-91	2,068	5,848	9,104	13,607
Reference price ²	250.62	229.00	300.50	367.00	600.50
Nbr of stocks (in thousands)	22,848	23,743	23,807	23,902	23,925
Announcement Date	10/29/21	10/31/22	10/30/23	10/31/24	10/24/25

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LANDNET INC.	-	-	-	-	80.52M
VINGROUP	62.84x	-	-	-	70.32B
VINHOMES	9.96x	3.8x	8.73x	-.--%	23.13B
VONOVIA SE	7.36x	15.79x	18.74x	6.85%	18.94B
EMAAR DEVELOPMENT	4.05x	0.06x	0.1x	7.89%	13.92B
DEUTSCHE WOHNEN SE	7.95x	16.47x	-	6.65%	8.03B
OPEN HOUSE GROUP CO., LTD.	7.25x	0.76x	6.43x	2.71%	5.48B
CHINA VANKE CO., LTD.	-1.27x	1.43x	-17299.86x	-.--%	5.21B
LEG IMMOBILIEN SE	4.58x	13.42x	19.45x	6.26%	4.33B
IIDA GROUP HOLDINGS CO., LTD.	9.25x	0.57x	7.25x	4.09%	4.15B
Average	12.44x	6.54x	-2,462.74x	4.31%	15.36B
Weighted average by Cap.	32.58x	7.12x	-1,189.30x	4.23%