Stock 4827 BUSINESS ONE HOLDINGS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Business One Holdings, Inc.

Equities

4827

JP3800310009

Real Estate Services

Market Closed - Fukuoka Stock Exchange
Other stock markets
 01:37:58 2024-05-02 am EDT 		5-day change 1st Jan Change
799 JPY +1.91% Intraday chart for Business One Holdings, Inc. +5.83% +19.25%
2023 Go Y.K. acquired 16.87% stake in Business One Holdings,Inc. from Tomoki Ozaki. on May 31, 2023. CI
2023 Business One Holdings,Inc. Reports Earnings Results for the Full Year Ended March 31, 2023 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 1,855 1,813 1,286 1,697 1,996 2,489
Enterprise Value (EV) 1 12,263 13,569 12,647 12,264 15,293 20,927
P/E ratio 5.12 x 4.35 x 3.03 x 3.68 x 3.91 x 3.86 x
Yield 0.67% 0.92% 1.29% 0.98% 1.04% 0.83%
Capitalization / Revenue 0.27 x 0.22 x 0.14 x 0.17 x 0.2 x 0.2 x
EV / Revenue 1.8 x 1.63 x 1.37 x 1.24 x 1.52 x 1.71 x
EV / EBITDA 15.4 x 14.7 x 12.9 x 11.8 x 11.7 x 12.9 x
EV / FCF -4.68 x -14 x 359 x 49 x -4.81 x -3.87 x
FCF Yield -21.4% -7.17% 0.28% 2.04% -20.8% -25.8%
Price to Book 0.96 x 0.78 x 0.47 x 0.53 x 0.54 x 0.58 x
Nbr of stocks (in thousands) 4,149 4,149 4,149 4,149 4,149 4,149
Reference price 2 447.0 437.0 310.0 409.0 481.0 600.0
Announcement Date 6/29/18 6/28/19 6/29/20 6/28/21 6/29/22 6/28/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 6,802 8,337 9,227 9,863 10,071 12,211
EBITDA 1 796 923 982 1,041 1,310 1,624
EBIT 1 628 720 757 757 949 1,197
Operating Margin 9.23% 8.64% 8.2% 7.68% 9.42% 9.8%
Earnings before Tax (EBT) 1 502 588 635 659 826 1,005
Net income 1 362 417 425 461 511 645
Net margin 5.32% 5% 4.61% 4.67% 5.07% 5.28%
EPS 2 87.25 100.5 102.4 111.1 123.2 155.5
Free Cash Flow 1 -2,618 -972.2 35.25 250.4 -3,180 -5,401
FCF margin -38.49% -11.66% 0.38% 2.54% -31.58% -44.23%
FCF Conversion (EBITDA) - - 3.59% 24.05% - -
FCF Conversion (Net income) - - 8.29% 54.31% - -
Dividend per Share 2 3.000 4.000 4.000 4.000 5.000 5.000
Announcement Date 6/29/18 6/28/19 6/29/20 6/28/21 6/29/22 6/28/23
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 5,082 4,917 5,467 2,006 3,443 6,167 2,982 3,562 6,616 3,054
EBITDA - - - - - - - - - -
EBIT 1 424 337 711 152 719 1,006 222 705 931 272
Operating Margin 8.34% 6.85% 13.01% 7.58% 20.88% 16.31% 7.44% 19.79% 14.07% 8.91%
Earnings before Tax (EBT) 1 345 267 647 128 676 916 180 658 858 214
Net income 1 235 189 410 81 464 630 110 456 579 122
Net margin 4.62% 3.84% 7.5% 4.04% 13.48% 10.22% 3.69% 12.8% 8.75% 3.99%
EPS 2 56.65 45.69 98.90 19.53 111.9 152.0 26.54 110.0 139.7 29.39
Dividend per Share - - - - - - - - - -
Announcement Date 11/7/19 11/6/20 11/11/21 2/8/22 8/5/22 11/9/22 2/9/23 8/4/23 11/9/23 2/9/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 10,408 11,756 11,361 10,567 13,297 18,438
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 13.08 x 12.74 x 11.57 x 10.15 x 10.15 x 11.35 x
Free Cash Flow 1 -2,618 -972 35.3 250 -3,180 -5,401
ROE (net income / shareholders' equity) 20.5% 19.5% 16.7% 15.6% 14.9% 16.2%
ROA (Net income/ Total Assets) 2.92% 2.86% 2.8% 2.77% 3.13% 3.09%
Assets 1 12,377 14,584 15,155 16,637 16,333 20,876
Book Value Per Share 2 467.0 563.0 660.0 768.0 887.0 1,037
Cash Flow per Share 2 420.0 418.0 493.0 542.0 651.0 758.0
Capex 1 1,777 1,317 699 1,188 1,708 1,940
Capex / Sales 26.12% 15.8% 7.58% 12.05% 16.96% 15.89%
Announcement Date 6/29/18 6/28/19 6/29/20 6/28/21 6/29/22 6/28/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Residential Real Estate Services

1st Jan change Capi.
BUSINESS ONE HOLDINGS, INC. Stock Business One Holdings, Inc.
+19.25% 21.68M
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED Stock China Resources Mixc Lifestyle Services Limited
+6.64% 8.68B
ONEWO INC. Stock Onewo Inc.
-6.22% 3.51B
COUNTRY GARDEN SERVICES HOLDINGS COMPANY LIMITED Stock Country Garden Services Holdings Company Limited
-9.93% 2.6B
POLY PROPERTY SERVICES CO., LTD. Stock Poly Property Services Co., Ltd.
+19.97% 2.43B
GREENTOWN SERVICE GROUP CO. LTD. Stock Greentown Service Group Co. Ltd.
+36.77% 1.61B
OPENDOOR TECHNOLOGIES INC. Stock Opendoor Technologies Inc.
-50.67% 1.53B
RELO GROUP, INC. Stock Relo Group, Inc.
-19.04% 1.38B
KATITAS CO., LTD. Stock KATITAS CO., Ltd.
-13.16% 967M
REDFIN CORPORATION Stock Redfin Corporation
-39.92% 741M
Residential Real Estate Services
  1. Stock Market
  2. Equities
  3. 4827 Stock
  4. Financials Business One Holdings, Inc.