Stock 8890 RAYSUM CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Raysum Co., Ltd.

Equities

8890

JP3979100009

Real Estate Development & Operations

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-05-10 am EDT 		5-day change 1st Jan Change
3,685 JPY -0.41% Intraday chart for Raysum Co., Ltd. 0.00% +14.98%
2023 Tranche Update on Raysum Co., Ltd.'s Equity Buyback Plan announced on September 19, 2023. CI
2023 Raysum Co., Ltd.'s Equity Buyback announced on September 19, 2023, has closed with of 2,841,768 shares, representing 9.94% for ¥8,982.83 million. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 46,067 25,067 33,063 33,968 39,010 105,769 -
Enterprise Value (EV) 1 47,496 26,919 60,071 49,017 54,242 103,186 105,769
P/E ratio 5.41 x 3.17 x 49.8 x 5.13 x 5.06 x 8.85 x 7.32 x
Yield 4.42% 6.82% 0.44% 3.99% 4.03% 4.87% 5.32%
Capitalization / Revenue 0.79 x 0.46 x 1.03 x 0.5 x 0.57 x 1.09 x 0.95 x
EV / Revenue 0.79 x 0.46 x 1.03 x 0.5 x 0.57 x 1.09 x 0.95 x
EV / EBITDA - - - - - 5.69 x 4.48 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 0.9 x 0.51 x 0.71 x 0.64 x 0.74 x 1.65 x -
Nbr of stocks (in thousands) 45,253 37,980 36,655 36,604 28,600 28,703 -
Reference price 2 1,018 660.0 902.0 928.0 1,364 3,685 3,685
Announcement Date 5/10/19 5/15/20 5/14/21 5/13/22 5/12/23 5/10/24 -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025
Net sales 1 58,547 54,938 32,219 68,402 67,906 94,265 111,000
EBITDA 1 - - - - - 18,600 23,600
EBIT 1 10,990 12,242 1,643 11,363 14,371 22,824 23,000
Operating Margin 18.77% 22.28% 5.1% 16.61% 21.16% 24.21% 20.72%
Earnings before Tax (EBT) 11,083 12,000 1,235 10,403 12,594 17,298 -
Net income 1 7,894 7,939 663 6,630 8,376 11,513 14,400
Net margin 13.48% 14.45% 2.06% 9.69% 12.33% 12.21% 12.97%
EPS 2 188.1 207.9 18.12 181.0 269.7 406.3 503.5
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 45.00 45.00 4.000 37.00 55.00 175.0 196.0
Announcement Date 5/10/19 5/15/20 5/14/21 5/13/22 5/12/23 5/10/24 -
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 17,806 6,882 19,937 25,874 6,959 18,888 4,473 15,663 38,828 14,422
EBITDA - - - - - - - - - -
EBIT 1 2,449 -474 2,769 5,462 736 3,113 -224 3,812 9,631 1,966
Operating Margin 13.75% -6.89% 13.89% 21.11% 10.58% 16.48% -5.01% 24.34% 24.8% 13.63%
Earnings before Tax (EBT) 1 2,417 -680 2,492 5,347 837 2,940 -498 3,806 9,631 1,398
Net income 1 1,631 -295 1,599 3,434 506 2,233 -361 2,467 6,212 835
Net margin 9.16% -4.29% 8.02% 13.27% 7.27% 11.82% -8.07% 15.75% 16% 5.79%
EPS 2 42.49 -8.070 43.64 93.69 13.85 66.67 -7.900 86.28 216.9 32.89
Dividend per Share - - - - - - - - - -
Announcement Date 11/8/19 11/13/20 11/12/21 2/10/22 8/10/22 11/11/22 2/10/23 8/10/23 11/10/23 2/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025
Net Debt 1,429 1,852 27,008 15,049 15,232 - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 17.3% 17.2% 1.4% 13.2% 15.8% 20% -
ROA (Net income/ Total Assets) 14.3% 14.2% 1.38% 9.73% 11.9% 18.4% -
Assets 1 55,348 55,716 48,182 68,143 70,587 62,429 -
Book Value Per Share 1,127 1,291 1,278 1,460 1,842 2,174 -
Cash Flow per Share 194.0 218.0 38.30 226.0 288.0 424.0 -
Capex - - - - - - -
Capex / Sales - - - - - - -
Announcement Date 5/10/19 5/15/20 5/14/21 5/13/22 5/12/23 5/10/24 -
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 Raysum Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
RAYSUM CO., LTD. Stock Raysum Co., Ltd.
+14.98% 679M
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+14.64% 29.29B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.86% 28.36B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-8.82% 25.5B
DLF LIMITED Stock DLF Limited
+13.69% 24.47B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+50.95% 23.83B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+11.92% 21.57B
EMAAR PROPERTIES Stock Emaar Properties
+1.39% 19.32B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+31.19% 16.73B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
-1.82% 15.96B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 8890 Stock
  4. Financials Raysum Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW