Columbia Works Inc.

146A コロンビア・ワークス株式会社

Real Estate - Development · TSE · TSE: Disclosed

PRICE: ¥2,690 · MKT CAP: ¥20.8B · P/E: 5.4x · P/B: 1.19x · DIV YIELD: 2.9%

PRICE — 5Y

Characteristics & Business Summary

Columbia Works Inc. provides real estate development, leasing, and management services in Japan. It also offers hotel management and asset management services. The company was incorporated in 2013 and is headquartered in Shibuya, Japan. Columbia Works Inc...

Income Statement Highlights (¥ Million, except EPS/DPS in ¥)

Fiscal Period	FY 2023	FY 2024	FY 2025
Net Sales	14,469	20,981	37,084
Operating Profit	2,718	3,892	6,028
Ordinary Profit	2,382	3,519	5,123
Net Profit	1,516	2,238	3,464
EPS	¥606	¥645	¥449
DPS	¥91	¥115	¥78

Balance Sheet & Valuation Highlights

Total Assets ¥67B

Net Assets (Equity) ¥17B

Equity Ratio 26.1%

ROE (Return on Equity) 19.9%

Cash & Equivalents ¥8B

Interest-Bearing Debt ¥47B

Capital Expenditure (CapEx) ¥1B

Depreciation & Amort. ¥0B

Major Shareholders

1. Nstyle株式会社 33.7%
2. 中内準 24.9%
3. 水山直也 4.1%
4. SBI Securities Co., Ltd. 1.9%
5. Custody Bank of Japan, Ltd. (Trust Account) 1.7%
6. Nomura Securities Co., Ltd. 1.4%
7. BNY GCM CLIENT ACCOUNT JPRD AC ISG(FE-AC) (常任代理人株式会社三菱UFJ銀行） 1.2%
8. セントラル短資株式会社 1.0%
9. Morgan Stanley 0.7%
10. BNY Mellon (Nominee) 0.7%

Activist Activity

Hitoshi Nakauchi 58.61%

2026-02-18 · change

Hitoshi Nakauchi 65.11%

2025-12-15 · change

Hitoshi Nakauchi 65.12%

2025-12-15 · change

Hitoshi Nakauchi 67.8%

2024-03-29 · initial_5pct

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2023	FY 2024	FY 2025
Revenues per share	¥5,788	¥6,044	¥4,806
FCF/Share	¥-1,166	¥-4,585	¥-747
EPS	¥606	¥645	¥449
DPS	¥91	¥115	¥78
Capital Spending per share	¥454	¥453	¥188
Book Value per share	¥2,856	¥3,486	¥2,257
Common Shares Outstanding	2M	3M	8M

Financial Aggregates & Margins

Financial Aggregate	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥14B	¥21B	¥37B
Operating Margin (%)	18.8%	18.6%	16.3%
Net Profit (owners)	¥2B	¥2B	¥3B
Net Profit Margin (%)	10.5%	10.7%	9.3%
Working Capital	¥-3B	¥1B	¥4B
Total Debt (Interest-bearing)	¥23B	¥38B	¥47B
Net Worth (Common Equity)	¥7B	¥12B	¥17B
Return on Total Assets (ROA)	4.7%	4.3%	5.2%
Return on Common Equity (ROE)	21.2%	18.5%	19.9%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.