Stock 8929 AOYAMA ZAISAN NETWORKS COMPANY,LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Aoyama Zaisan Networks Company,Limited

Equities

8929

JP3825750007

Real Estate Services

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-07 am EDT 		5-day change 1st Jan Change
1,440 JPY +1.84% Intraday chart for Aoyama Zaisan Networks Company,Limited +2.64% +38.86%
Mar. 22 Aoyama Zaisan Networks Company,Limited agreed to acquire A-44 MK Kojimachi Building from NIPPON REIT Investment Corporation for ¥2350 million. CI
2023 Aoyama Zaisan Networks Company,Limited Reports Earnings Results for the First Quarter Ended March 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 20,436 19,500 36,663 26,245 25,232 35,038 - -
Enterprise Value (EV) 1 17,676 16,242 32,387 21,574 18,707 35,038 35,038 35,038
P/E ratio 12.1 x 24.3 x 24.8 x 15.5 x 12.2 x 13.9 x 12.1 x 11 x
Yield 2.96% 3.3% 1.84% 3.24% 3.95% 3.55% 3.93% 4.23%
Capitalization / Revenue 1.07 x 1.02 x 1.51 x 0.73 x 0.7 x 0.9 x 0.85 x 0.79 x
EV / Revenue 1.07 x 1.02 x 1.51 x 0.73 x 0.7 x 0.9 x 0.85 x 0.79 x
EV / EBITDA 12 x - - - - 8.19 x 7.22 x 6.52 x
EV / FCF 9.16 x 11.3 x - 12.5 x 10.3 x 7.58 x 8.52 x 7.98 x
FCF Yield 10.9% 8.88% - 7.97% 9.68% 13.2% 11.7% 12.5%
Price to Book 3.25 x 3.06 x 5.16 x 3.18 x 2.66 x - - -
Nbr of stocks (in thousands) 24,213 24,285 24,136 24,301 24,332 24,332 - -
Reference price 2 844.0 803.0 1,519 1,080 1,037 1,414 1,414 1,414
Announcement Date 2/4/20 2/9/21 2/8/22 2/10/23 2/9/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 19,061 19,118 24,213 35,952 36,098 38,845 41,360 44,220
EBITDA 1 1,696 - - - - 4,280 4,850 5,370
EBIT 1 1,603 1,303 1,856 2,629 3,265 3,840 4,370 4,860
Operating Margin 8.41% 6.82% 7.67% 7.31% 9.04% 9.89% 10.57% 10.99%
Earnings before Tax (EBT) 1 1,877 1,099 2,010 2,477 3,134 3,885 4,440 4,915
Net income 1 1,676 800 1,481 1,694 2,062 2,475 2,835 3,140
Net margin 8.79% 4.18% 6.12% 4.71% 5.71% 6.37% 6.85% 7.1%
EPS 2 70.00 33.01 61.22 69.82 84.81 101.7 116.5 129.1
Free Cash Flow 1 2,231 1,731 - 2,092 2,443 4,620 4,110 4,390
FCF margin 11.7% 9.05% - 5.82% 6.77% 11.89% 9.94% 9.93%
FCF Conversion (EBITDA) 131.54% - - - - 107.94% 84.74% 81.75%
FCF Conversion (Net income) 133.11% 216.38% - 123.49% 118.48% 186.67% 144.97% 139.81%
Dividend per Share 2 25.00 26.50 28.00 35.00 41.00 50.25 55.50 59.75
Announcement Date 2/4/20 2/9/21 2/8/22 2/10/23 2/9/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2
Net sales 1 9,463 11,919 6,039 6,255 12,294 12,651 7,581 20,232 7,801 7,919 15,720 7,318 6,721 14,039 11,660 10,399 22,059
EBITDA - - - - - - - - - - - - - - - - -
EBIT 1 729 1,190 212 454 666 675 422 1,097 568 964 1,532 467 635 1,102 719 1,444 2,163
Operating Margin 7.7% 9.98% 3.51% 7.26% 5.42% 5.34% 5.57% 5.42% 7.28% 12.17% 9.75% 6.38% 9.45% 7.85% 6.17% 13.89% 9.81%
Earnings before Tax (EBT) 1 678 1,377 187 446 633 628 417 1,045 552 880 1,432 466 780 1,246 701 1,187 1,888
Net income 1 434 1,076 101 304 405 458 255 713 351 630 981 291 541 832 435 795 1,230
Net margin 4.59% 9.03% 1.67% 4.86% 3.29% 3.62% 3.36% 3.52% 4.5% 7.96% 6.24% 3.98% 8.05% 5.93% 3.73% 7.64% 5.58%
EPS 17.92 44.37 4.250 - - 18.96 - 29.46 14.43 - - 12.00 - 34.26 17.87 - -
Dividend per Share 10.00 11.00 - - - - - 13.00 - - - - - 15.00 - - -
Announcement Date 8/4/20 8/3/21 11/9/21 2/8/22 2/8/22 5/10/22 8/4/22 8/4/22 11/11/22 2/10/23 2/10/23 5/11/23 8/9/23 8/9/23 11/14/23 2/9/24 2/9/24
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 2,760 3,258 4,276 4,671 6,525 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 2,231 1,731 - 2,092 2,443 4,620 4,110 4,390
ROE (net income / shareholders' equity) 31.1% 12.7% 22% 22% 23.2% 22.8% 20.6% 19.8%
ROA (Net income/ Total Assets) 10.7% 7.59% 10.7% 12.8% 14.8% 10.3% 10.5% 10.7%
Assets 1 15,648 10,542 13,782 13,281 13,888 24,029 27,000 29,346
Book Value Per Share 259.0 262.0 295.0 340.0 390.0 - - -
Cash Flow per Share 73.90 40.80 73.70 82.10 96.50 - - -
Capex 1 69 211 163 127 45 125 130 135
Capex / Sales 0.36% 1.1% 0.67% 0.35% 0.12% 0.32% 0.31% 0.31%
Announcement Date 2/4/20 2/9/21 2/8/22 2/10/23 2/9/24 - - -
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 Aoyama Zaisan Networks Company,Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Real Estate Services

1st Jan change Capi.
AOYAMA ZAISAN NETWORKS COMPANY,LIMITED Stock Aoyama Zaisan Networks Company,Limited
+38.86% 223M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-6.80% 26.03B
KE HOLDINGS INC. Stock KE Holdings Inc.
+3.58% 20.69B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-17.72% 9.94B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-24.98% 9.81B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
+1.61% 9.08B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-3.64% 6.78B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-7.77% 5.61B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+50.74% 4.92B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
-5.56% 2.32B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. 8929 Stock
  4. Financials Aoyama Zaisan Networks Company,Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW