LAND CO., LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8 JPY | 0.00% |
|
0.00% | +14.29% |
| 2023 | LAND Co., Ltd. announced that it expects to receive ¥2.6284 billion in funding | CI |
| 2023 | Japan shares close lower as factory activity shrinks | RE |
Valuation
| Fiscal Period: February | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 12,456 | 11,526 | 11,526 | 18,729 | 15,771 | 14,337 |
| Enterprise Value (EV) 1 | 13,205 | 11,383 | 11,227 | 18,051 | 14,655 | 13,853 |
| P/E ratio | 17.8 x | 166 x | 12.3 x | -6.72 x | 9.45 x | 11.2 x |
| Yield | - | - | - | - | 0.91% | 1% |
| Capitalization / Revenue | 2.85 x | 5.14 x | 4 x | 16.4 x | 5.21 x | 3.5 x |
| EV / Revenue | 3.02 x | 5.07 x | 3.9 x | 15.8 x | 4.84 x | 3.38 x |
| EV / EBITDA | 9.84 x | 15.9 x | 7.61 x | -6.4 x | 9.35 x | 10.7 x |
| EV / FCF | -7.27 x | -11 x | -37.1 x | 12.8 x | -79.1 x | -15.1 x |
| FCF Yield | -13.8% | -9.12% | -2.69% | 7.83% | -1.26% | -6.63% |
| Price to Book | 3.4 x | 1.9 x | 1.56 x | 4.07 x | 2.55 x | 1.96 x |
| Nbr of stocks (in thousands) | 778,476 | 1,440,726 | 1,440,726 | 1,440,726 | 1,433,717 | 1,433,717 |
| Reference price 2 | 16.00 | 8.000 | 8.000 | 13.00 | 11.00 | 10.00 |
| Announcement Date | 5/25/18 | 5/31/19 | 5/29/20 | 5/28/21 | 5/27/22 | 5/26/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4,372 | 2,244 | 2,878 | 1,141 | 3,026 | 4,102 |
| EBITDA 1 | 1,342 | 717 | 1,476 | -2,821 | 1,568 | 1,300 |
| EBIT 1 | 1,341 | 714 | 1,474 | -2,824 | 1,565 | 1,294 |
| Operating Margin | 30.67% | 31.82% | 51.22% | -247.5% | 51.72% | 31.55% |
| Earnings before Tax (EBT) 1 | 1,340 | 612 | 1,480 | -2,789 | 1,671 | 1,356 |
| Net income 1 | 1,203 | 421 | 1,319 | -2,789 | 1,670 | 1,276 |
| Net margin | 27.52% | 18.76% | 45.83% | -244.43% | 55.19% | 31.11% |
| EPS 2 | 0.9000 | 0.0483 | 0.6493 | -1.936 | 1.164 | 0.8900 |
| Free Cash Flow 1 | -1,817 | -1,038 | -302.5 | 1,413 | -185.2 | -918.6 |
| FCF margin | -41.56% | -46.28% | -10.51% | 123.83% | -6.12% | -22.39% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | 0.1000 | 0.1000 |
| Announcement Date | 5/25/18 | 5/31/19 | 5/29/20 | 5/28/21 | 5/27/22 | 5/26/23 |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: February | 2020 S1 | 2021 S1 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 S1 | 2023 Q3 | 2024 Q1 | 2024 S1 | 2024 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,660 | 307 | 2,344 | 173 | 1,113 | 1,273 | 2,617 | 325 | 533 | 194 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 1,025 | -210 | 1,781 | -109 | 917 | 803 | 861 | -83 | -90 | -45 |
| Operating Margin | 61.75% | -68.4% | 75.98% | -63.01% | 82.39% | 63.08% | 32.9% | -25.54% | -16.89% | -23.2% |
| Earnings before Tax (EBT) 1 | 1,032 | -190 | 1,923 | -108 | 930 | 826 | 885 | -58 | -49 | -68 |
| Net income 1 | 992 | -190 | 1,923 | -108 | 918 | 814 | 772 | -58 | -54 | -73 |
| Net margin | 59.76% | -61.89% | 82.04% | -62.43% | 82.48% | 63.94% | 29.5% | -17.85% | -10.13% | -37.63% |
| EPS 2 | 0.6900 | -0.1300 | 1.340 | -0.0800 | 0.6400 | 0.5700 | 0.5400 | -0.0400 | -0.0400 | -0.0500 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/10/19 | 10/8/20 | 10/7/21 | 1/13/22 | 7/14/22 | 10/13/22 | 1/12/23 | 7/13/23 | 10/12/23 | 1/11/24 |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 749 | - | - | - | - | - |
| Net Cash position 1 | - | 143 | 299 | 678 | 1,116 | 484 |
| Leverage (Debt/EBITDA) | 0.5581 x | - | - | - | - | - |
| Free Cash Flow 1 | -1,817 | -1,039 | -303 | 1,413 | -185 | -919 |
| ROE (net income / shareholders' equity) | 41.1% | 8.66% | 19.6% | -46.5% | 31% | 18.9% |
| ROA (Net income/ Total Assets) | 15.5% | 6.53% | 11.4% | -23.6% | 14.8% | 10.3% |
| Assets 1 | 7,772 | 6,445 | 11,568 | 11,812 | 11,275 | 12,439 |
| Book Value Per Share 2 | 4.710 | 4.210 | 5.130 | 3.190 | 4.310 | 5.100 |
| Cash Flow per Share 2 | 1.320 | 0.5500 | 0.5200 | 0.9200 | 1.240 | 0.9300 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 5/25/18 | 5/31/19 | 5/29/20 | 5/28/21 | 5/27/22 | 5/26/23 |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +14.29% | 73.92M | |
| +36.16% | 27.94B | |
| -13.74% | 26.97B | |
| +25.00% | 26.95B | |
| -0.71% | 25.32B | |
| +44.49% | 22.58B | |
| +2.78% | 19.59B | |
| +1.45% | 19.52B | |
| +28.54% | 16.23B | |
| -14.80% | 14.98B |
- Stock Market
- Equities
- 8918 Stock
- Financials LAND Co., Ltd.
