WILL,Co.,Ltd.

3241 株式会社ウィル

Real Estate Services · Standard · TSE: Disclosed

PRICE: ¥561 · MKT CAP: ¥6.5B · P/E: 9.7x · P/B: 1.20x · DIV YIELD: 3.7%

PRICE — 5Y

Characteristics & Business Summary

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...

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

Fiscal Period	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Net Sales	8,681	9,469	11,552	13,213	14,880
Operating Profit	837	919	998	1,120	1,327
Ordinary Profit	802	867	930	1,019	1,204
Net Profit	577	594	521	710	664
EPS	¥51	¥52	¥46	¥61	¥57
DPS	¥16	¥16	¥20	¥19	¥21

Balance Sheet & Valuation Highlights

Total Assets ¥16B

Net Assets (Equity) ¥5B

Equity Ratio 32.8%

ROE (Return on Equity) 12.3%

Cash & Equivalents ¥2B

Interest-Bearing Debt ¥8B

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. ¥0B

Major Shareholders

1. 株式会社岡本俊人 56.8%
2. ウィル従業員持株会 6.8%
3. 岡田洋子 2.1%
4. 宮前いずみ 1.4%
5. 友野泉 1.4%
6. 包賢 1.0%
7. 坂根勝幸 0.9%
8. 佐藤慎二郎 0.8%
9. 海山智 0.7%
10. 町田泰則 0.7%

Activist Activity

No large shareholder activist campaigns detected.

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues per share	¥765	¥832	¥1,010	¥1,144	¥1,289
FCF/Share	¥-179	¥-84	¥91	¥-51	¥-39
EPS	¥51	¥52	¥46	¥61	¥57
DPS	¥16	¥16	¥20	¥19	¥21
Capital Spending per share	¥143	¥44	¥7	¥14	¥3
Book Value per share	¥320	¥357	¥388	¥430	¥468
Common Shares Outstanding	11M	11M	11M	12M	12M

Financial Aggregates & Margins

Financial Aggregate	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥9B	¥9B	¥12B	¥13B	¥15B
Operating Margin (%)	9.6%	9.7%	8.6%	8.5%	8.9%
Net Profit (owners)	¥1B	¥1B	¥1B	¥1B	¥1B
Net Profit Margin (%)	6.6%	6.3%	4.5%	5.4%	4.5%
Working Capital	¥-2B	¥-1B	¥-1B	¥-1B	¥-0B
Total Debt (Interest-bearing)	¥7B	¥8B	¥8B	¥8B	¥8B
Net Worth (Common Equity)	¥4B	¥4B	¥4B	¥5B	¥5B
Return on Total Assets (ROA)	4.7%	4.4%	3.6%	4.6%	4.0%
Return on Common Equity (ROE)	15.9%	14.6%	11.8%	14.3%	12.3%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.