1. Japan Stocks

  2. •

    Finance

  3. •

    Investment banks/Brokers
First Brothers Co., Ltd.

First Brothers Co., Ltd.

TTSE:3454
1,241.00
JPY
-16.00
(-1.27%)
16.86BMarket Cap
Jan 08Next Earn
First Brothers Co., Ltd.
TSE:3454
(Tokyo Stock Exchange)

Recent

price

1,241.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
JPY
290.87
953.51
332.27
1,036.47
1,339.34
1,560.42
1,415.84
1,115.5
1,902.94
1,018.63
1,587.99
1,202.68
1,359.33
- -
Revenue per Share
-22.44
58.5
121.1
162.32
146.21
205.97
155.83
164.95
199.34
84.17
227.26
101.04
124.77
- -
Basic EPS, GAAP
101.45
463.16
-765.64
-557.77
-89.59
-244.97
-391.99
-348.58
20.84
-508.69
88.11
-93.14
273.38
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
24.98
14.99
18
20.98
23.97
26.97
29.97
64.9
34
- -
Dividend per Share
178.05
224.72
546.94
705.51
828.61
1,019.34
1,155.85
1,299.88
1,476.71
1,536.28
1,734.48
1,768.33
1,864.16
2,003.57
Book Value per Share
177.83
224.46
546.67
704.87
827.88
1,018.82
1,155.48
1,298.96
1,449.51
1,454.39
1,631.62
1,673.62
1,813.65
1,939.22
Tangible Book Value per Share
11
11
14
14
14
14
14
14
14
14
14
14
14
14
Basic Weighted Avg Shares
3,298
10,724
4,557
14,606
18,766
21,864
19,838
15,642
26,685
14,284
22,269
16,866
19,064
- -
Sales/Revenue/Turnover
2.65
20.84
62.14
27.15
17.97
23.47
17.45
16.24
18.51
12.71
20.04
16.83
27.78
- -
Operating Margin (%)
71
50
126
257
308
328
540
735
832
1,094
1,274
1,336
1,383
- -
Depreciation Expense
-254
658
1,661
2,288
2,049
2,886
2,183
2,313
2,795
1,180
3,187
1,417
1,750
- -
Net Income, GAAP
- -
19.46
37.4
36.79
34.09
37.84
22.38
23.83
36.28
12.45
32.08
33.78
46.63
- -
Effective Tax Rate (%)
-7.71
6.14
36.45
15.66
10.92
13.2
11.01
14.79
10.48
8.26
14.31
8.4
9.18
- -
Profit Margin (%)
2,827
5,347
20,996
32,018
35,787
43,817
57,120
65,865
53,785
56,081
55,184
52,904
53,140
53,925
Working Capital
- -
2,905
12,962
21,832
23,672
29,136
38,781
43,901
47,805
55,618
53,211
54,641
53,604
51,211
LT Debt
3,915
3,246
7,901
9,885
11,610
14,283
16,297
18,330
20,810
21,646
24,428
24,907
26,253
28,209
Total Equity
- -
23.65
12.44
8.94
6.22
7.71
5.18
3.1
4.46
2.04
3.67
2.24
3.37
- -
Return on Invested Capital (%)
- -
-4.09
12.66
8.8
6.26
7.41
4.76
4.25
4.43
2.18
4.41
2.19
2.62
- -
Return on Capital (%)
- -
22.62
29.8
25.72
19.06
22.29
14.33
13.44
14.36
5.59
13.9
5.77
6.87
- -
Return on Common Equity (%)

Capital Structure

JPY

•

in mil. unless spec.
Feb'24
May'24
May'26
ST Debt
5,283
5,478
2,836
LT Borrowings
52,553
54,067
51,211
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
14
14
14
Market Capitalization
17,782
16,323
16,857

Working Capital

JPY

•

in mil. unless spec.
Feb'24
May'24
May'26
Total Current Assets
60,739
62,666
58,952
Cash, Cash Equivalents & STI
5,372
4,573
7,926
Accounts Receivable, Net
221
238
285
Inventories
53,374
55,937
49,127
Total Current Liabilities
6,557
6,774
5,027
Payables & Accruals
- -
- -
- -
ST Debt
5,283
5,478
2,836
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
12.99%
7.55%
5.4%
Free Cash Flow
-325.06%
-672.77%
-393.53%
Net Income, GAAP
15.08%
20.2%
23.49%
Sales/Revenue/Turnover
30.39%
13.76%
13.03%
Total Cash Common Dividend
- -
21.37%
-47.61%

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1,956
2,413
- -
- -
16,866
2025
- -
- -
- -
- -
19,064
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
4.53
8.26
- -
- -
101.04
2025
- -
- -
- -
- -
124.77
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
64.9
2025
- -
- -
- -
- -
34
2026
- -
- -
- -
- -
- -
Similar Companies
Robinhood Markets, Inc. (NASDAQ:HOOD)
Coinbase Global, Inc. (NASDAQ:COIN)
BSE Ltd. (NSE:BSE)
Goldman Sachs Group, Inc. (The) (NYSE:GS)
Multi Commodity Exchange of India Limited (NSE:MCX)
National Stock Exchange of India Limited (BSE:NSE)
Business
First Brothers Co., Ltd. (TSE: 3454) operates as an independent investment management firm primarily engaged in real estate investment management, investment banking, and hospitality services in Japan. The company provides comprehensive investment management services, including fund origination, asset acquisition, management, disposition, and real estate investment advisory solutions; develops and manages commercial facilities; co-invests in real estate funds targeting offices, residences, and commercial properties; pursues proprietary investments in offices, residences, commercial facilities, venture capital funds, debts, private equities, and overseas real estate funds; and offers corporate advisory services encompassing mergers and acquisitions, capital tie-ups, and financing. Through subsidiaries such as First Brothers Capital Co., Ltd., First Brothers Asset Management Co., Ltd., Higashinihon Fudosan Co., Ltd., and From First Hotels Co., Ltd., it also manages lodging facilities and facility services. Founded in February 2004 and headquartered at 25F Marunouchi Building, 2-4-1 Marunouchi, Chiyoda-ku, Tokyo, the company employs 161 people on a consolidated basis as of November 30, 2024, and holds registrations including a Real Estate Brokers License and First Class Registered Architect Office. Recent developments include the acquisition of Fuji Facility Service in 2020 to bolster facility management capabilities and support regional expansion, the transfer of its stock listing to the Tokyo Stock Exchange Standard Market in October 2023, and ongoing asset management operations focused on sustainable growth through real estate revitalization.