Valuation New Constructor's Network Co., Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 04:05:58 16/06/26 pm AEST			5-day change	1st Jan Change
874.00 ^JPY	+1.51%		-1.80%	-18.92%

12/07/23	Public Holdings Co., Ltd. acquired 60% stake in SE Housing Loan Service Co., Ltd. from New Constructor's Network Co., Ltd. for Â¥11.1 million.	CI
12/05/23	New Constructor's Network Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,243	4,864	3,681	3,205	2,721	3,724
Change	-	116.83%	-24.32%	-12.93%	-15.09%	36.84%
Enterprise Value (EV) ¹	-464	1,858	51.82	594.9	695.2	1,219
Change	-	500.35%	-97.21%	1,048.01%	16.86%	75.3%
P/E Ratio	12.4x	21.7x	12.1x	11.4x	6,550x	19.2x
PBR	1.24x	2.5x	1.7x	1.57x	1.42x	1.81x
PEG	-	0.9x	0.3x	179.72x	-65.6x	0x
Capitalization / Revenue	0.34x	0.76x	0.43x	0.35x	0.34x	0.46x
EV / Revenue	-0.07x	0.29x	0.01x	0.06x	0.09x	0.15x
EV / EBITDA	-1.61x	5.51x	0.11x	1.01x	2.47x	3.17x
EV / EBIT	-2.03x	6.56x	0.13x	1.41x	8.38x	6.81x
EV / FCF	10.1x	5.16x	0.07x	-1.41x	-1.58x	2.53x
FCF Yield	9.89%	19.4%	1,367%	-71.1%	-63.2%	39.5%
Dividend per Share ²	26	28	37	40	22	29
Rate of return	3.72%	1.85%	3.23%	3.7%	2.4%	2.32%
EPS ²	56.32	69.87	94.59	94.65	0.14	64.95
Distribution rate	46.2%	40.1%	39.1%	42.3%	15,714%	44.7%
Net sales ¹	6,610	6,431	8,571	9,240	7,998	8,124
EBITDA ¹	288	337	492	587	281	384
EBIT ¹	229	283	397	423	83	179
Net income ¹	181	225	305	302	-	193
Net Debt ¹	-2,707	-3,006	-3,629	-2,610	-2,026	-2,505
Reference price ²	698.00	1,513.00	1,144.00	1,080.00	917.00	1,250.00
Nbr of stocks (in thousands)	3,214	3,215	3,218	2,968	2,968	2,979
Announcement Date	29/6/20	30/6/21	28/6/22	28/6/23	27/6/24	25/6/25

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.($)
NEW CONSTRUCTOR'S NETWORK CO., LTD.	-	-	-	-	16.04M
IAT AUTOMOBILE TECHNOLOGY CO., LTD.	817.5x	-	-	-	1.17B
M31 TECHNOLOGY CORPORATION	81.26x	9.31x	35.68x	0.61%	653M
TANSEISHA CO., LTD.	11.13x	-	-	6.07%	389M
Average	303.30x	9.31x	35.68x	3.34%	557.72M
Weighted average by Cap.	458.71x	9.31x	35.68x	2.65%