Valuation LANDNET Inc.

Stocks

Delayed Japan Exchange Other stock markets 01:30:02 12/06/26 pm AEST			5-day change	1st Jan Change
572.00 ^JPY	-0.17%		-0.69%	-16.01%

16/01/22

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025
Market Cap ¹	5,726	5,437	7,154	8,772	14,367
Change	-	-5.05%	31.58%	22.62%	63.78%
Enterprise Value (EV) ¹	5,635	7,505	13,002	17,876	27,974
Change	-	33.18%	73.24%	37.49%	56.49%
P/E Ratio	6.3x	5.75x	7.32x	4.8x	6.09x
PBR	1.11x	0.87x	1x	0.99x	1.3x
PEG	0.3x	56.31x	2.3x	0.1x	0.2x
Capitalization / Revenue	0.14x	0.1x	0.11x	0.11x	0.15x
EV / Revenue	0.14x	0.14x	0.2x	0.23x	0.29x
EV / EBITDA	-	-	-	-	-
EV / EBIT	4.64x	4.96x	8.5x	6.41x	7.47x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	3.219	4.031	4.625	7.688	10
Rate of return	1.28%	1.76%	1.54%	2.09%	1.67%
EPS ²	39.76	39.8	41.07	76.48	98.55
Distribution rate	8.1%	10.1%	11.3%	10.1%	10.1%
Net sales ¹	41,163	51,870	63,647	77,790	95,992
EBITDA	1,322	1,671	1,756	3,098	4,108
EBIT ¹	1,215	1,513	1,530	2,788	3,747
Net income ¹	746	955	988	1,840	2,384
Net Debt ¹	-91	2,068	5,848	9,104	13,607
Reference price ²	250.62	229.00	300.50	367.00	600.50
Nbr of stocks (in thousands)	22,848	23,743	23,807	23,902	23,925
Announcement Date	29/10/21	31/10/22	30/10/23	31/10/24	24/10/25

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LANDNET INC.	-	-	-	-	85.55M
VINGROUP	133.15x	-	-	-	55.95B
VINHOMES	11.16x	3.46x	9.98x	-.--%	22.95B
VONOVIA SE	7.1x	16.04x	19.1x	6.44%	19.58B
EMAAR DEVELOPMENT	4.2x	0.03x	0.06x	8.1%	14.77B
DEUTSCHE WOHNEN SE	8.33x	16.85x	-	6.76%	8.27B
OPEN HOUSE GROUP CO., LTD.	8.26x	0.84x	6.91x	2.37%	6.13B
CHINA VANKE CO., LTD.	-2.21x	1.78x	78.29x	-.--%	5.25B
LEG IMMOBILIEN SE	5.87x	13.74x	20.75x	5.95%	4.47B
Average	21.98x	7.53x	22.51x	4.23%	15.27B
Weighted average by Cap.	58.53x	7.48x	15.72x	4.21%