Stock 8869 MEIWA ESTATE COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Meiwa Estate Company Limited

Equities

8869

JP3920850009

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
972 JPY -0.21% Intraday chart for Meiwa Estate Company Limited +1.14% -20.07%
Feb. 14 Meiwa Estate Company Limited Provides Consolidated Earnings Guidance for the Year Ending March 31, 2024 CI
Feb. 13 Meiwa Estate Company Limited Revised Dividend Guidance for the Year Ending March 31, 2024 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,214 11,924 17,575 14,162 19,649 22,791 - -
Enterprise Value (EV) 1 18,556 11,924 27,509 35,110 43,359 22,791 22,791 22,791
P/E ratio 6.99 x 24 x 6.46 x 5.49 x 4.45 x 6.42 x 6.7 x 6.33 x
Yield 5.25% 3.13% 4.96% 5.79% 5.37% 5.14% 5.14% 5.14%
Capitalization / Revenue 0.28 x 0.29 x 0.35 x 0.25 x 0.32 x 0.28 x 0.27 x 0.26 x
EV / Revenue 0.28 x 0.29 x 0.35 x 0.25 x 0.32 x 0.28 x 0.27 x 0.26 x
EV / EBITDA - - - - - - - -
EV / FCF 5,146,379 x -37,497,090 x -3,074,156 x - 185,369,650 x - - -
FCF Yield 0% -0% -0% - 0% - - -
Price to Book 0.6 x 0.51 x 0.68 x 0.53 x 0.66 x - - -
Nbr of stocks (in thousands) 24,894 24,894 24,894 23,448 23,448 23,448 - -
Reference price 2 571.0 479.0 706.0 604.0 838.0 972.0 972.0 972.0
Announcement Date 5/13/19 5/11/20 5/10/21 5/12/22 5/11/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 49,971 40,531 50,109 57,209 62,319 80,200 85,100 89,200
EBITDA - - - - - - - -
EBIT 1 3,004 1,638 3,626 4,169 5,941 6,000 6,000 6,400
Operating Margin 6.01% 4.04% 7.24% 7.29% 9.53% 7.48% 7.05% 7.17%
Earnings before Tax (EBT) 2,411 835 3,052 3,142 4,850 - - -
Net income 1 2,034 496 2,721 2,597 4,415 3,550 3,400 3,600
Net margin 4.07% 1.22% 5.43% 4.54% 7.08% 4.43% 4% 4.04%
EPS 2 81.74 19.94 109.3 110.0 188.3 151.4 145.0 153.5
Free Cash Flow 2,762 -318 -5,717 - 106 - - -
FCF margin 5.53% -0.78% -11.41% - 0.17% - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) 135.79% - - - 2.4% - - -
Dividend per Share 2 30.00 15.00 35.00 35.00 45.00 50.00 50.00 50.00
Announcement Date 5/13/19 5/11/20 5/10/21 5/12/22 5/11/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 20,455 28,962 23,801 9,063 11,654 17,684 10,444 14,058 30,048 7,441
EBITDA - - - - - - - - - -
EBIT 1 751 2,531 1,109 235 822 71 332 934 1,723 -770
Operating Margin 3.67% 8.74% 4.66% 2.59% 7.05% 0.4% 3.18% 6.64% 5.73% -10.35%
Earnings before Tax (EBT) 1 461 2,350 698 -80 538 -522 -10 680 1,261 -1,017
Net income 1 390 1,932 563 -71 475 -421 -19 585 1,110 -902
Net margin 1.91% 6.67% 2.37% -0.78% 4.08% -2.38% -0.18% 4.16% 3.69% -12.12%
EPS 2 15.67 77.62 23.70 -2.870 20.30 -18.00 -0.7800 24.98 47.37 -38.46
Dividend per Share - - - - - - - - - -
Announcement Date 11/11/19 11/11/20 11/11/21 2/9/22 8/8/22 11/10/22 2/13/23 8/9/23 11/13/23 2/13/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 4,342 - 9,934 20,948 23,710 - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2,762 -318 -5,717 - 106 - - -
ROE (net income / shareholders' equity) 8.8% 2.1% 11% 9.9% 15.6% 11.4% - -
ROA (Net income/ Total Assets) 3.64% 1.4% - 3.68% 4.7% - - -
Assets 1 55,947 35,532 - 70,579 93,913 - - -
Book Value Per Share 953.0 942.0 1,037 1,133 1,279 - - -
Cash Flow per Share 92.40 31.90 118.0 118.0 197.0 - - -
Capex 1,829 49 166 177 313 - - -
Capex / Sales 3.66% 0.12% 0.33% 0.31% 0.5% - - -
Announcement Date 5/13/19 5/11/20 5/10/21 5/12/22 5/11/23 - - -
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

Ratings for Meiwa Estate Company Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
972
Average target price
-
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
MEIWA ESTATE COMPANY LIMITED Stock Meiwa Estate Company Limited
-20.07% 145M
VONOVIA SE Stock Vonovia SE
-8.37% 22.5B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+8.24% 10.79B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-34.32% 10.32B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-27.74% 7.2B
VINHOMES Stock Vinhomes
-5.56% 7.01B
VINGROUP Stock Vingroup
-0.34% 6.53B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-2.27% 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. 8869 Stock
  4. Financials Meiwa Estate Company Limited