Stock 3464 PROY AGEN
Add to a list
To use this feature you must be a member
Log inSign up

Financials PROY AGEN

Equities

3464

JP3833810009

Real Estate Services

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-04-30 am EDT 		5-day change 1st Jan Change
2,701 JPY +1.66% Intraday chart for PROY AGEN +7.35% +90.08%
Apr. 18 Medmain Inc. announced that it has received ¥850 million in funding from PSP Corporation, Nikon Corporation, MIGALO HOLDINGS Inc., AngelNavi Group and other investors CI
Mar. 29 MIGALO HOLDINGS Inc. completed the acquisition of SE service business of OmniScience Co., Ltd. CI

Valuation

Fiscal Period: März 2021 2022 2023
Capitalization 1 16,888 12,392 8,343
Enterprise Value (EV) 1 28,635 24,541 30,328
P/E ratio 14.5 x 10.2 x 5.33 x
Yield 1.12% 1.59% 3.49%
Capitalization / Revenue 0.61 x 0.35 x 0.22 x
EV / Revenue 1.04 x 0.7 x 0.81 x
EV / EBITDA 13.3 x 10.6 x 10 x
EV / FCF - -3,218,471,390 x -3,248,148 x
FCF Yield - -0% -0%
Price to Book 2.37 x 1.52 x 0.88 x
Nbr of stocks (in thousands) 7,267 7,307 7,286
Reference price 2 2,324 1,696 1,145
Announcement Date 6/25/21 6/28/22 6/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2021 2022 2023
Net sales 1 27,523 35,186 37,259
EBITDA 1 2,155 2,315 3,031
EBIT 1 2,093 2,209 2,920
Operating Margin 7.6% 6.28% 7.84%
Earnings before Tax (EBT) 1 1,790 1,934 2,517
Net income 1 1,170 1,217 1,576
Net margin 4.25% 3.46% 4.23%
EPS 2 160.4 165.7 214.8
Free Cash Flow - -7.625 -9,337
FCF margin - -0.02% -25.06%
FCF Conversion (EBITDA) - - -
FCF Conversion (Net income) - - -
Dividend per Share 2 26.00 27.00 40.00
Announcement Date 6/25/21 6/28/22 6/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1
Net sales 1 13,401 11,001
EBITDA - -
EBIT 1 1,570 691
Operating Margin 11.72% 6.28%
Earnings before Tax (EBT) 1 1,431 552
Net income 1 931 370
Net margin 6.95% 3.36%
EPS 2 131.2 51.34
Dividend per Share 2 - -
Announcement Date 11/5/19 11/5/20
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2021 2022 2023
Net Debt 1 11,747 12,149 21,985
Net Cash position 1 - - -
Leverage (Debt/EBITDA) 5.451 x 5.248 x 7.253 x
Free Cash Flow - -7.63 -9,337
ROE (net income / shareholders' equity) - 15.9% 17.9%
ROA (Net income/ Total Assets) - 4.61% 4.84%
Assets 1 - 26,420 32,567
Book Value Per Share 2 982.0 1,115 1,303
Cash Flow per Share 2 713.0 1,082 938.0
Capex 1 150 15 21
Capex / Sales 0.54% 0.04% 0.06%
Announcement Date 6/25/21 6/28/22 6/28/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Real Estate Services

1st Jan change Capi.
PROY AGEN Stock PROY AGEN
+90.08% 124M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-5.53% 26.53B
KE HOLDINGS INC. Stock KE Holdings Inc.
-5.31% 18.7B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-24.00% 10.28B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-16.14% 9.82B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
-2.74% 8.73B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-5.08% 6.71B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+33.24% 4.35B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
-8.24% 2.27B
CHINA OVERSEAS PROPERTY HOLDINGS LIMITED Stock China Overseas Property Holdings Limited
-18.09% 2B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. 3464 Stock
  4. Financials PROY AGEN