Mitsui Fudosan Co., Ltd.

8801.T

8801.TMitsui Fudosan Co., Ltd. JP flag

Tokyo

1,391.50

JPY

+9.00

(+0.65%)

89.17EPS

15.61P/E

3.86TMarket Cap

Jul 31Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

JP3893200000

Return %

Stock

S&P500

-6.61

12.11

57.00

52.58

114.35

103.52

Use logarithmic scale

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	507.83	548.66	575.15	528.5	528.93	574.97	590.71	630.11	650.32	694.3	729.79	798.26	850.74	650.11
Basic EPS, GAAP	19.02	22.56	29.17	34.63	39.71	44.47	52.58	57.1	62.78	44.81	61.48	69.3	80.19	49.53
Free Cash Flow per Basic Share	16.18	8.74	25.33	-94.65	-58.36	19.85	-111.3	-41.17	-131.97	-30.6	10.39	-22.88	7.45	- -
Dividend per Share	7.33	7.33	7.34	7.1	9.34	10.67	12	14	15.37	14.71	14.7	21.06	22.33	- -
Book Value per Share	204.24	218.8	238.77	307.42	330.58	358.3	396.12	440.77	481.18	553.21	601.2	647.34	713.86	- -
Tangible Book Value per Share	404.39	452.83	480.89	644.61	648.44	672.76	746.66	795.82	822.77	891.01	987.05	1,035.87	1,117.15	- -
Basic Weighted Avg Shares	2,635	2,635	2,635	2,893	2,964	2,964	2,964	2,954	2,930	2,891	2,879	2,843	2,801	2,802
Sales/Revenue/Turnover	1,338,102	1,445,644	1,515,252	1,529,036	1,567,969	1,704,416	1,751,114	1,861,195	1,905,642	2,007,554	2,100,870	2,269,103	2,383,289	1,821,925
Operating Margin (%)	9.42	10.25	11.39	12.17	12.91	13.65	14.04	14.08	14.73	10.15	11.66	13.46	14.25	14.23
Depreciation Expense	53,231	59,022	56,030	61,242	67,460	71,357	70,167	79,034	91,434	98,196	111,500	125,298	133,726	- -
Net Income, GAAP	50,129	59,451	76,843	100,185	117,722	131,815	155,874	168,661	183,972	129,576	176,986	196,998	224,647	138,796
Effective Tax Rate (%)	46.34	45.41	37.12	36.98	34.2	30.52	29.71	29.71	29.29	32.37	33.02	31.28	31.84	33.58
Profit Margin (%)	3.75	4.11	5.07	6.55	7.51	7.73	8.9	9.06	9.65	6.45	8.42	8.68	9.43	7.62
Working Capital	249,420	550,731	469,858	702,462	679,929	834,342	834,731	1,007,880	1,353,805	1,454,829	1,290,790	1,245,666	1,599,221	- -
LT Debt	1,446,488	1,853,792	1,705,922	1,729,104	1,821,413	1,883,513	2,155,297	2,453,492	3,041,174	3,160,399	3,025,634	3,245,613	3,736,256	- -
Total Equity	1,100,405	1,233,079	1,325,418	1,932,081	1,989,037	2,056,927	2,287,697	2,420,802	2,486,523	2,655,988	2,913,750	3,031,218	3,234,654	- -
Return on Invested Capital (%)	2.39	2.59	3.21	3.2	3.26	3.75	3.71	3.58	3.49	2.23	2.53	3.05	3.12	4.63
Return on Capital (%)	2.8	2.95	3.42	3.96	4.29	4.4	4.72	4.59	4.41	2.88	3.68	3.97	4.33	5.58
Return on Common Equity (%)	9.6	10.67	12.75	13.2	12.59	12.91	13.94	13.62	13.57	8.61	10.63	11.03	11.7	14.56

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	4.66%	5.09%	5.03%
Net Income, GAAP	12.78%	8.29%	14.04%
Free Cash Flow	-184.74%	-88.5%	-132.08%
Total Cash Common Dividend	13.28%	9.75%	4.51%
Total Equity	9.91%	5.99%	6.71%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Takashi Ueda
Full Time Employees: 25,593
Sector: Real Estate
Industry: Real Estate - Diversified
Address: 1-1, Nihonbashi-Muromachi 2-chome Tokyo Japan 103-0022
IPO Date: Jan 4, 2000
Website: mitsuifudosan.co.jp
Similar Companies: ALM Equity AB (publ) (ALM-PREF.ST)
Howard Hughes Holdings Inc. (HHH)
Prestige Estates Projects Limited (PRESTIGE.BO)
G City Ltd (GZT.TA)
Nexity SA (NNXXY)
Quality Houses Public Company Limited (QH-R.BK)
Business: Mitsui Fudosan Co., Ltd. operates as a real estate company in Japan. It operates through four segments: Leasing, Property Sales, Management, and Other. The Leasing segment leases office buildings and commercial facilities, and other properties. The Property Sales segment is involved in the sale of condominiums and detached housing to individuals; and rental housing and office buildings and other to investors. The Management segment engages in the property management and brokerage and asset management businesses. The Other segment engages in the housing construction and renovation business; and housing related material sales business. The company also offers car park leasing services; and operates hotels, golf courses, and resort facilities. In addition, it engages in the renewal work for offices and retail facilities; and electricity transmission and distribution and heat supply businesses, as well as operates as a retailer of flowers and ornamental plants, seeds, and other gardening products. The company was founded in 1941 and is headquartered in Tokyo, Japan.

	Dec'24	Mar'24	Jun'25
Total Current Assets	3,230,060	3,039,235	- -
Accounts Receivable, Net	73,077	77,592	- -
Cash, Cash Equivalents & STI	288,969	189,807	- -
Inventories	2,432,995	2,359,177	- -
Total Current Liabilities	1,738,381	1,440,014	- -
Payables & Accruals	- -	- -	- -
ST Debt	1,105,856	694,164	- -
Deferred Revenue	- -	- -	- -

	Dec'24	Mar'24	Jun'25
ST Debt	1,105,856	694,164	- -
LT Borrowings	3,634,665	3,736,256	- -
LT Finance Leases	- -	- -	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	2,801	2,802	- -
Market Capitalization	3,161,817	4,564,950	4,130,885

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	507.83	548.66	575.15	528.5	528.93	574.97	590.71	630.11	650.32	694.3	729.79	798.26	850.74	650.11
Basic EPS, GAAP	19.02	22.56	29.17	34.63	39.71	44.47	52.58	57.1	62.78	44.81	61.48	69.3	80.19	49.53
Free Cash Flow per Basic Share	16.18	8.74	25.33	-94.65	-58.36	19.85	-111.3	-41.17	-131.97	-30.6	10.39	-22.88	7.45	- -
Dividend per Share	7.33	7.33	7.34	7.1	9.34	10.67	12	14	15.37	14.71	14.7	21.06	22.33	- -
Book Value per Share	204.24	218.8	238.77	307.42	330.58	358.3	396.12	440.77	481.18	553.21	601.2	647.34	713.86	- -
Tangible Book Value per Share	404.39	452.83	480.89	644.61	648.44	672.76	746.66	795.82	822.77	891.01	987.05	1,035.87	1,117.15	- -
Basic Weighted Avg Shares	2,635	2,635	2,635	2,893	2,964	2,964	2,964	2,954	2,930	2,891	2,879	2,843	2,801	2,802
Sales/Revenue/Turnover	1,338,102	1,445,644	1,515,252	1,529,036	1,567,969	1,704,416	1,751,114	1,861,195	1,905,642	2,007,554	2,100,870	2,269,103	2,383,289	1,821,925
Operating Margin (%)	9.42	10.25	11.39	12.17	12.91	13.65	14.04	14.08	14.73	10.15	11.66	13.46	14.25	14.23
Depreciation Expense	53,231	59,022	56,030	61,242	67,460	71,357	70,167	79,034	91,434	98,196	111,500	125,298	133,726	- -
Net Income, GAAP	50,129	59,451	76,843	100,185	117,722	131,815	155,874	168,661	183,972	129,576	176,986	196,998	224,647	138,796
Effective Tax Rate (%)	46.34	45.41	37.12	36.98	34.2	30.52	29.71	29.71	29.29	32.37	33.02	31.28	31.84	33.58
Profit Margin (%)	3.75	4.11	5.07	6.55	7.51	7.73	8.9	9.06	9.65	6.45	8.42	8.68	9.43	7.62
Working Capital	249,420	550,731	469,858	702,462	679,929	834,342	834,731	1,007,880	1,353,805	1,454,829	1,290,790	1,245,666	1,599,221	- -
LT Debt	1,446,488	1,853,792	1,705,922	1,729,104	1,821,413	1,883,513	2,155,297	2,453,492	3,041,174	3,160,399	3,025,634	3,245,613	3,736,256	- -
Total Equity	1,100,405	1,233,079	1,325,418	1,932,081	1,989,037	2,056,927	2,287,697	2,420,802	2,486,523	2,655,988	2,913,750	3,031,218	3,234,654	- -
Return on Invested Capital (%)	2.39	2.59	3.21	3.2	3.26	3.75	3.71	3.58	3.49	2.23	2.53	3.05	3.12	4.63
Return on Capital (%)	2.8	2.95	3.42	3.96	4.29	4.4	4.72	4.59	4.41	2.88	3.68	3.97	4.33	5.58
Return on Common Equity (%)	9.6	10.67	12.75	13.2	12.59	12.91	13.94	13.62	13.57	8.61	10.63	11.03	11.7	14.56

Year	Q1	Q2	Q3	Q4	FY
2023	576,716	480,330	569,347	642,710	2,269,103
2024	561,364	603,881	533,770	684,274	2,383,289
2025	- -	- -	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	18.56	- -	- -	- -	69.3
2024	30.66	- -	- -	- -	80.19
2025	- -	- -	- -	- -	- -

Mitsui Fudosan Co., Ltd.

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Working Capital

Capital Structure

Quarterly Earnings Per Share

Year

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year