WILL,Co.,Ltd. engages in the real estate business in Japan. It operates through Distribution, Renovation, Development and Sales, Rental, and Real Estate Transaction Derivative Business Segments. The company procures, plans, develops, and sells detached houses, residential land, etc. It also engages in renovation of used homes, furniture proposals, and contracting work; and operates and leases commercial properties, as well as management and human resources consulting businesses, etc. In addition, the company provides a property insurance agency, life insurance sales, loan administration, financial planning, and one-stop services. Further, it involves real estate brokerage, remodeling, development and sales, furniture, rental, advertising agency and creative, and digital marketing businesses. WILL,Co.,Ltd. was founded in 1993 and is headquartered in Takarazuka, Japan.
Price
ยฅ561
Market Cap
ยฅ6.5B
Ent. Value
ยฅ12.9B
Net Debt
โยฅ6.4B
Shares Out.
11.5M
P / E
9.7ร
EV / EBIT
9.7ร
P / Book
1.20ร
P / NCAV
N/M
Div. Yield
3.74%
PRICE
| Metric |
FY 2025
EDINET โ |
FY 2024
EDINET โ |
FY 2023
EDINET โ |
FY 2022
EDINET โ |
FY 2021
EDINET โ |
|---|---|---|---|---|---|
| Net Sales | ยฅ14.9B | ยฅ13.2B | ยฅ11.6B | ยฅ9.5B | ยฅ8.7B |
| Cost of Sales | ยฅ12.4B | ยฅ11.1B | ยฅ9.7B | ยฅ7.9B | ยฅ7.1B |
| Gross Profit | ยฅ2.4B | ยฅ2.1B | ยฅ1.8B | ยฅ1.6B | ยฅ1.5B |
| SG&A | ยฅ1.1B | ยฅ1.0B | ยฅ814M | ยฅ688M | ยฅ707M |
| Operating Income | ยฅ1.3B | ยฅ1.1B | ยฅ998M | ยฅ919M | ยฅ837M |
| Non-Operating Income | ยฅ19M | ยฅ16M | ยฅ22M | ยฅ24M | ยฅ27M |
| Dividend Income | ยฅ0M | ยฅ0M | ยฅ0M | โ | ยฅ0M |
| Interest Income | ยฅ1M | ยฅ0M | ยฅ0M | ยฅ0M | ยฅ0M |
| Non-Operating Expenses | ยฅ141M | ยฅ117M | ยฅ90M | ยฅ76M | ยฅ62M |
| Interest Expense | ยฅ85M | ยฅ64M | ยฅ57M | ยฅ46M | ยฅ41M |
| Ordinary Income | ยฅ1.2B | ยฅ1.0B | ยฅ930M | ยฅ867M | ยฅ802M |
| Pre-tax Income | ยฅ982M | ยฅ1.0B | ยฅ730M | ยฅ867M | ยฅ876M |
| Income Taxes | ยฅ317M | ยฅ309M | ยฅ208M | ยฅ272M | ยฅ298M |
| Current Tax | ยฅ417M | ยฅ356M | ยฅ279M | ยฅ303M | ยฅ323M |
| Deferred Tax | ยฅ-100M | ยฅ-47M | ยฅ-70M | ยฅ-31M | ยฅ-25M |
| Net Income (owners) | ยฅ664M | ยฅ710M | ยฅ521M | ยฅ594M | ยฅ577M |
| Comprehensive Income | ยฅ664M | ยฅ710M | ยฅ521M | ยฅ594M | ยฅ577M |
| EBITDA | ยฅ1.5B | ยฅ1.3B | ยฅ1.1B | ยฅ1.0B | ยฅ959M |
| Goodwill Amort. (J-GAAP) | ยฅ4M | ยฅ9M | ยฅ9M | ยฅ9M | ยฅ9M |
| EPS | ยฅ57.58 | ยฅ61.96 | ยฅ45.77 | ยฅ52.44 | ยฅ50.90 |
| Shares Outstanding | 11.5M | 11.5M | 11.4M | 11.4M | 11.3M |
| Shares Issued (total) | 11.5M | 11.5M | 11.4M | 11.4M | 11.3M |
| Treasury Shares | 0.0M | โ | โ | โ | โ |