Stock 8908 MAINICHI COMNET CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Mainichi Comnet Co., Ltd.

Equities

8908

JP3860280001

Real Estate Development & Operations

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
791 JPY -1.62% Intraday chart for Mainichi Comnet Co., Ltd. +1.54% +7.18%
2023 Tranche Update on Mainichi Comnet Co., Ltd.'s Equity Buyback Plan announced on February 15, 2023. CI
2023 Mainichi Comnet Co., Ltd.'s Equity Buyback announced on February 15, 2023, has closed with 377,100 shares, representing 2.10% for ¥300 million. CI

Valuation

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Capitalization 1 17,244 12,924 15,030 12,546 12,438 12,865
Enterprise Value (EV) 1 22,910 19,580 22,686 19,492 18,555 18,914
P/E ratio 15.9 x 10.3 x 12.5 x 13.2 x 11.2 x 9.48 x
Yield 1.98% 3.48% 3.35% 4.02% 4.05% 3.84%
Capitalization / Revenue 1.03 x 0.74 x 0.84 x 0.74 x 0.66 x 0.61 x
EV / Revenue 1.36 x 1.12 x 1.26 x 1.15 x 0.98 x 0.89 x
EV / EBITDA 9.9 x 7.6 x 7.91 x 9.16 x 7.72 x 6.87 x
EV / FCF -15.6 x -49.7 x -73 x 16.2 x 13.2 x 18.4 x
FCF Yield -6.41% -2.01% -1.37% 6.16% 7.57% 5.43%
Price to Book 2.19 x 1.48 x 1.59 x 1.27 x 1.19 x 1.17 x
Nbr of stocks (in thousands) 18,000 18,000 18,000 18,000 18,000 17,623
Reference price 2 958.0 718.0 835.0 697.0 691.0 730.0
Announcement Date 8/23/18 8/22/19 8/21/20 8/20/21 8/29/22 8/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Net sales 1 16,805 17,411 17,966 17,012 18,891 21,248
EBITDA 1 2,315 2,578 2,868 2,129 2,403 2,755
EBIT 1 1,769 2,033 2,262 1,500 1,783 2,082
Operating Margin 10.53% 11.68% 12.59% 8.82% 9.44% 9.8%
Earnings before Tax (EBT) 1 1,677 1,924 1,746 1,455 1,691 2,081
Net income 1 1,087 1,250 1,200 952 1,106 1,381
Net margin 6.47% 7.18% 6.68% 5.6% 5.85% 6.5%
EPS 2 60.39 69.45 66.67 52.89 61.45 76.97
Free Cash Flow 1 -1,468 -393.6 -310.8 1,201 1,404 1,028
FCF margin -8.73% -2.26% -1.73% 7.06% 7.43% 4.84%
FCF Conversion (EBITDA) - - - 56.39% 58.45% 37.3%
FCF Conversion (Net income) - - - 126.12% 126.99% 74.41%
Dividend per Share 2 19.00 25.00 28.00 28.00 28.00 28.00
Announcement Date 8/23/18 8/22/19 8/21/20 8/20/21 8/29/22 8/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: May 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 - 7,273 7,540 5,898 7,599 11,355 3,979 6,355 10,439 4,138
EBITDA - - - - - - - - - -
EBIT 1 - 122 302 247 870 864 -41 815 904 -34
Operating Margin - 1.68% 4.01% 4.19% 11.45% 7.61% -1.03% 12.82% 8.66% -0.82%
Earnings before Tax (EBT) 1 - 90 268 223 858 876 -45 808 890 -60
Net income 1 - 63 187 140 578 588 -43 555 601 -49
Net margin - 0.87% 2.48% 2.37% 7.61% 5.18% -1.08% 8.73% 5.76% -1.18%
EPS 2 - 3.510 10.42 7.770 32.14 32.70 -2.420 31.53 34.11 -2.770
Dividend per Share 8.000 8.000 8.000 - - 8.000 - - 8.000 -
Announcement Date - 1/7/21 1/12/22 4/6/22 10/6/22 1/12/23 4/6/23 10/11/23 1/11/24 4/10/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Net Debt 1 5,666 6,656 7,656 6,946 6,117 6,049
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.448 x 2.582 x 2.669 x 3.263 x 2.546 x 2.196 x
Free Cash Flow 1 -1,468 -394 -311 1,201 1,405 1,028
ROE (net income / shareholders' equity) 14.6% 15.2% 13.3% 9.93% 10.9% 12.9%
ROA (Net income/ Total Assets) 5.3% 5.21% 5.35% 3.58% 4.3% 4.84%
Assets 1 20,525 23,983 22,420 26,597 25,693 28,530
Book Value Per Share 2 438.0 486.0 524.0 547.0 581.0 626.0
Cash Flow per Share 2 339.0 355.0 332.0 284.0 328.0 333.0
Capex 1 645 74 49 150 82 87
Capex / Sales 3.84% 0.43% 0.27% 0.88% 0.43% 0.41%
Announcement Date 8/23/18 8/22/19 8/21/20 8/20/21 8/29/22 8/28/23
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 Residential Real Estate Development

1st Jan change Capi.
MAINICHI COMNET CO., LTD. Stock Mainichi Comnet Co., Ltd.
+7.18% 88.55M
VONOVIA SE Stock Vonovia SE
-9.36% 22.5B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.02% 10.79B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-34.32% 10.32B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-28.99% 7.2B
VINHOMES Stock Vinhomes
-5.56% 7.01B
VINGROUP Stock Vingroup
-0.34% 6.53B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-3.03% 6.09B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+12.96% 3.57B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-5.92% 3.54B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. 8908 Stock
  4. Financials Mainichi Comnet Co., Ltd.