1. Japan Stocks

  2. •

    Real Estate

  3. •

    Real Estate - Services
Koryojyuhan Co., Ltd.

Koryojyuhan Co., Ltd.

3495.T
Koryojyuhan Co., Ltd.JP flagTokyo Stock Exchange
2,370.00
JPY
- -
- -
6.59BMarket Cap
Koryojyuhan Co., Ltd.
3495.T
(Tokyo Stock Exchange)

Recent

price

2,370.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
2,178.4
2,506.31
2,658.16
2,396.55
2,884.53
2,945.38
3,242.22
3,452.99
3,673.73
4,182.01
3,761.69
Revenue per Share
117.1
140.62
163.21
142.31
147.5
147.76
183.47
241.87
264.33
368.27
300.29
Basic EPS, GAAP
-564.07
56.36
-183
-20.89
344.69
155.68
-480.64
-637.04
-396
-260.13
- -
Free Cash Flow per Basic Share
- -
2
1.97
26.44
21.94
28.39
33.46
38.43
43.87
51.97
- -
Dividend per Share
760.3
898.92
1,170.35
1,016.05
1,140.37
1,261.92
1,394.89
1,593.27
1,800.7
2,102.57
1,750.31
Book Value per Share
750.3
873.99
1,274.91
1,033.62
1,175.02
1,310.62
1,448.11
1,670.2
1,888.13
2,216.77
1,839.89
Tangible Book Value per Share
2
2
2
3
3
3
3
3
3
3
3
Basic Weighted Avg Shares
4,305
4,952
5,328
6,248
7,536
7,799
8,713
9,325
10,036
11,533
10,206
Sales/Revenue/Turnover
10.06
9
10.14
9.25
7.45
7.7
9.12
9.19
9.97
9.29
9.85
Operating Margin (%)
- -
254
245
277
272
257
283
355
325
313
- -
Depreciation Expense
231
278
327
371
385
391
493
653
722
1,016
815
Net Income, GAAP
39.91
35.78
33.11
32.6
32.65
32.84
33.12
29.06
31.64
29.05
30.52
Effective Tax Rate (%)
5.38
5.61
6.14
5.94
5.11
5.02
5.66
7
7.2
8.81
7.98
Profit Margin (%)
1,002
1,108
1,967
1,801
1,794
1,781
2,287
4,419
6,118
7,992
5,493
Working Capital
2,580
2,309
2,357
2,410
2,370
1,387
2,092
3,704
4,792
5,394
4,235
LT Debt
1,536
1,814
2,649
2,925
3,277
3,650
4,045
4,642
5,264
6,199
5,105
Total Equity
- -
5.75
6.53
5.97
5.55
5.9
6.83
6.28
5.83
5.72
6.52
Return on Invested Capital (%)
- -
6.05
6.54
6.36
6.33
6.31
6.93
7.34
6.69
8.32
8.23
Return on Capital (%)
- -
16.95
15.87
14.86
13.69
12.38
13.91
16.23
15.66
18.95
18.56
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Sep'23
Dec'24
Mar'24
ST Debt
2,269
2,687
1,825
LT Borrowings
3,704
3,513
4,235
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
3
3
3
Market Capitalization
3,957
3,986
4,097

Working Capital

FRC

•

in mil. unless spec.
Sep'23
Dec'24
Mar'24
Total Current Assets
9,038
9,740
9,960
Cash, Cash Equivalents & STI
1,846
2,749
2,563
Accounts Receivable, Net
193
194
232
Inventories
6,866
6,699
7,059
Total Current Liabilities
4,618
5,076
4,467
Payables & Accruals
- -
- -
- -
ST Debt
2,269
2,687
1,825
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
13.63%
17.76%
Free Cash Flow
- -
-101.04%
-33.69%
Net Income, GAAP
- -
22.24%
40.64%
Sales/Revenue/Turnover
- -
8.95%
14.92%
Total Cash Common Dividend
- -
20.25%
19.57%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
3,153
2,630
- -
- -
10,036
2025
- -
- -
- -
- -
11,533
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
137.86
- -
- -
- -
264.33
2025
- -
- -
- -
- -
368.27
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
43.87
2025
- -
- -
- -
- -
51.97
2026
- -
- -
- -
- -
- -
Similar Companies
Ying Li International Real Estate Limited (5DM.SI)
ARDEPRO Co., Ltd. (8925.T)
ESR Group Limited (ESRCF)
TLG Immobilien AG (TLG.DE)
Capital Properties, Inc. (CPTP)
Brookfield Office Properties Inc. (BPO-PI.TO)
Business
Koryojyuhan Co., Ltd. engages primarily in real estate distribution and management activities in Japan. The company operates through two main segments: Real Estate Distribution, which involves the sale of its own real estate properties, trading and brokerage of third-party real estate, leasing brokerage, residential lot sales, and development and sale of properties; and Real Estate Management, which encompasses rental operations including rental agency, monthly apartments, trunk rooms, and elderly housing services, as well as rental management, renovation proposals, vacant house management, sublease services, property insurance agency, coin parking lot management, solar power generation facility operations, and profitable real estate consulting. It also provides real estate fund business services through its KORYO Funding platform, which features multiple investment projects such as the 24th project that reached full subscription. Koryojyuhan Co., Ltd., founded in 1981 and headquartered in Mito, Ibaraki Prefecture, maintains extensive operations across Ibaraki Prefecture and Tokyo Metropolis with over 20 stores as the leading real estate firm by store count in Ibaraki; the company recently expanded with a new Moriya branch office, integrated branches for operational efficiency, appointed a new representative director, joined the Real Estate Crowdfunding Association, installed cycle stations for local community initiatives, and actively sponsors events including Ibaraki Robots home games.