Valuation LANDNET Inc.

Stocks

Delayed Japan Exchange Other stock markets 10:30:00 12/06/2026 +04			5-day change	1st Jan Change
579.00 ^JPY	+1.05%		+0.52%	-14.98%

16/01/22

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025
Market Cap ¹	5,726	5,437	7,154	8,772	14,367
Change	-	-5.05%	31.58%	22.62%	63.78%
Enterprise Value (EV) ¹	5,635	7,505	13,002	17,876	27,974
Change	-	33.18%	73.24%	37.49%	56.49%
P/E Ratio	6.3x	5.75x	7.32x	4.8x	6.09x
PBR	1.11x	0.87x	1x	0.99x	1.3x
PEG	0.3x	56.31x	2.3x	0.1x	0.2x
Capitalization / Revenue	0.14x	0.1x	0.11x	0.11x	0.15x
EV / Revenue	0.14x	0.14x	0.2x	0.23x	0.29x
EV / EBITDA	-	-	-	-	-
EV / EBIT	4.64x	4.96x	8.5x	6.41x	7.47x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	3.219	4.031	4.625	7.688	10
Rate of return	1.28%	1.76%	1.54%	2.09%	1.67%
EPS ²	39.76	39.8	41.07	76.48	98.55
Distribution rate	8.1%	10.1%	11.3%	10.1%	10.1%
Net sales ¹	41,163	51,870	63,647	77,790	95,992
EBITDA	1,322	1,671	1,756	3,098	4,108
EBIT ¹	1,215	1,513	1,530	2,788	3,747
Net income ¹	746	955	988	1,840	2,384
Net Debt ¹	-91	2,068	5,848	9,104	13,607
Reference price ²	250.62	229.00	300.50	367.00	600.50
Nbr of stocks (in thousands)	22,848	23,743	23,807	23,902	23,925
Announcement Date	29/10/21	31/10/22	30/10/23	31/10/24	24/10/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LANDNET INC.	-	-	-	-	85.53M
VINGROUP	133.15x	-	-	-	55.83B
VINHOMES	10.98x	3.42x	9.84x	-.--%	22.55B
VONOVIA SE	7.02x	15.99x	19.03x	6.51%	19.3B
EMAAR DEVELOPMENT	4.09x	-0.03x	-0.06x	8.39%	14.27B
DEUTSCHE WOHNEN SE	8.25x	16.78x	-	6.83%	8.17B
OPEN HOUSE GROUP CO., LTD.	7.96x	0.82x	6.71x	2.46%	5.91B
CHINA VANKE CO., LTD.	-2.19x	1.78x	78.23x	-.--%	5.22B
LEG IMMOBILIEN SE	5.84x	13.72x	20.73x	5.97%	4.44B
Average	21.89x	7.49x	22.41x	4.31%	15.08B
Weighted average by Cap.	59.00x	7.48x	15.74x	4.28%