Stock 3234 MORI HILLS REIT INVESTMENT CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Mori Hills REIT Investment Corporation

Equities

3234

JP3046470005

Commercial REITs

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-26 am EDT 		5-day change 1st Jan Change
136,400 JPY +0.66% Intraday chart for Mori Hills REIT Investment Corporation +1.49% -2.71%
Mar. 15 Mori Hills REIT Investment Corporation Provides Dividend Guidance for the Thirty Sixth Period Ending July 31, 2024 and Thirty Seventh Period Ending January 31, 2025 CI
Mar. 15 Mori Hills REIT Investment Corporation Provides Earnings Guidance for the Thirty Sixth Fiscal Period Ending July 31, 2024 and Thirty Seventh Fiscal Period Ending January 31, 2025 CI

Valuation

Fiscal Period: Gennaio 2020 2021 2022 2023 2025 2026
Capitalization 1 340,680 279,401 270,203 282,850 261,387 -
Enterprise Value (EV) 1 508,343 448,485 451,984 453,891 429,281 425,187
P/E ratio 31.4 x 25 x 22.6 x 22 x 23.7 x 23.9 x
Yield 3.18% 3.99% 4.22% 4.33% 4.14% 4.17%
Capitalization / Revenue 17.7 x 14.2 x 12.9 x 12.6 x 12.5 x 12.5 x
EV / Revenue 26.4 x 22.8 x 21.5 x 20.2 x 20.6 x 20.4 x
EV / EBITDA 36 x 31 x 29.7 x 28.2 x 28.6 x 29.9 x
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book - - - 1.38 x 1.27 x 1.27 x
Nbr of stocks (in thousands) 1,875 1,916 1,916 1,916 1,916 -
Reference price 2 181,700 145,800 141,000 147,600 136,400 136,400
Announcement Date 9/14/20 9/14/21 9/14/22 9/15/23 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Gennaio 2020 2021 2022 2023 2025 2026
Net sales 1 19,234 19,661 21,018 22,426 20,854 20,836
EBITDA 1 14,131 14,459 15,238 16,087 14,999 14,199
EBIT 1 12,055 12,330 13,071 13,902 12,035 12,037
Operating Margin 62.68% 62.71% 62.19% 61.99% 57.71% 57.77%
Earnings before Tax (EBT) 1 10,842 11,159 11,959 12,831 11,047 9,590
Net income 1 10,840 11,157 11,957 12,829 11,047 10,915
Net margin 56.36% 56.75% 56.89% 57.21% 52.97% 52.38%
EPS 2 5,781 5,832 6,239 6,694 5,765 5,696
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 5,781 5,822 5,957 6,392 5,649 5,692
Announcement Date 9/14/20 9/14/21 9/14/22 9/15/23 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Gennaio 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2025 S1 2025 S2 2026 S1 2026 S2
Net sales 1 9,602 9,820 9,841 9,821 11,197 11,211 11,215 11,177 11,086 10,348 10,350 10,950
EBITDA - - - - - - - - - - - -
EBIT 1 6,029 6,173 6,157 6,085 6,985 6,946 6,956 6,803 6,694 6,006 6,006 6,689
Operating Margin 62.79% 62.86% 62.56% 61.97% 62.38% 61.96% 62.02% 60.87% 60.38% 58.03% 58.03% 61.09%
Earnings before Tax (EBT) 1 5,435 5,576 5,583 5,515 6,444 6,406 6,425 6,291 6,133 6,190 6,189 6,151
Net income 1 5,434 5,575 5,582 5,514 6,443 6,405 6,424 6,290 6,128 6,190 6,189 6,151
Net margin 56.59% 56.77% 56.72% 56.15% 57.54% 57.13% 57.28% 56.28% 55.28% 59.82% 59.8% 56.17%
EPS 2 2,898 2,919 2,913 2,877 3,362 3,342 3,352 3,282 3,220 2,865 2,865 3,210
Dividend per Share 2 2,898 2,909 2,913 2,927 3,030 3,040 3,352 - 3,140 3,230 3,230 3,210
Announcement Date 9/14/20 3/17/21 9/14/21 3/17/22 9/14/22 3/17/23 9/15/23 3/15/24 - - - -
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: Gennaio 2020 2021 2022 2023 2025 2026
Net Debt 1 167,663 169,084 181,782 171,040 167,894 163,800
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 11.87 x 11.69 x 11.93 x 10.63 x 11.19 x 11.54 x
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) - - - - 6.14% 5.95%
ROA (Net income/ Total Assets) - - - - - -
Assets 1 - - - - - -
Book Value Per Share 2 - - - 106,869 107,335 107,268
Cash Flow per Share - - - - - -
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 9/14/20 9/14/21 9/14/22 9/15/23 - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Mori Hills REIT Investment Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Office REITs

1st Jan change Capi.
MORI HILLS REIT INVESTMENT CORPORATION Stock Mori Hills REIT Investment Corporation
-2.71% 1.66B
BOSTON PROPERTIES, INC. Stock Boston Properties, Inc.
-12.34% 9.66B
NIPPON BUILDING FUND INC. Stock Nippon Building Fund Inc.
-1.80% 6.48B
DEXUS Stock DEXUS
-8.33% 4.93B
JAPAN REAL ESTATE INVESTMENT CORPORATION Stock Japan Real Estate Investment Corporation
-8.05% 4.85B
EMBASSY OFFICE PARKS REIT Stock Embassy Office Parks REIT
+11.51% 4.11B
KDX REALTY INVESTMENT CORPORATION Stock KDX Realty Investment Corporation
-4.73% 4.02B
KILROY REALTY CORPORATION Stock Kilroy Realty Corporation
-16.82% 3.89B
SL GREEN REALTY CORP. Stock SL Green Realty Corp.
+12.04% 3.28B
INMOBILIARIA COLONIAL SOCIMI, S.A. Stock Inmobiliaria Colonial SOCIMI, S.A.
-15.11% 3.16B
Office REITs
  1. Stock Market
  2. Equities
  3. 3234 Stock
  4. Financials Mori Hills REIT Investment Corporation