B-Lot Company Limited, together with its subsidiaries, engages in the real estate and financial advisory businesses in Japan. The company offers real estate brokerage, including sales and purchase support, leasing brokerage, and consulting services; real estate development, such as market research, construction planning, management, and leasing after completion; real estate revitalization; and leasing of offices and stores, as well as property management and administrative services. It also provides real estate funds; and securitization and asset management services. B-Lot Company Limited was incorporated in 2008 and is headquartered in Minato, Japan.
Price
¥1,407
Market Cap
¥26.2B
Ent. Value
¥85.3B
Net Debt
−¥59.1B
Shares Out.
18.6M
P / E
6.0×
EV / EBIT
11.3×
P / Book
1.31×
P / NCAV
3.03×
Div. Yield
5.19%
PRICE
| Metric |
FY 2025
EDINET ↗ |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|---|
| Net Sales | ¥37.8B | ¥30.9B | ¥23.5B | ¥19.9B | ¥14.8B |
| Cost of Sales | ¥25.0B | ¥20.9B | ¥14.9B | ¥14.0B | ¥9.9B |
| Gross Profit | ¥12.8B | ¥10.0B | ¥8.7B | ¥5.9B | ¥4.8B |
| SG&A | ¥5.2B | ¥3.7B | ¥3.2B | ¥3.0B | ¥2.8B |
| Operating Income | ¥7.6B | ¥6.3B | ¥5.5B | ¥2.9B | ¥2.0B |
| Non-Operating Income | ¥171M | ¥198M | ¥88M | ¥138M | ¥112M |
| Dividend Income | ¥1M | ¥0M | ¥0M | ¥0M | ¥0M |
| Interest Income | ¥18M | ¥2M | ¥1M | ¥2M | ¥4M |
| Non-Operating Expenses | ¥1.3B | ¥728M | ¥642M | ¥637M | ¥640M |
| Interest Expense | ¥1.2B | ¥564M | ¥570M | ¥569M | ¥548M |
| Ordinary Income | ¥6.5B | ¥5.8B | ¥4.9B | ¥2.4B | ¥1.5B |
| Pre-tax Income | ¥6.8B | ¥5.8B | ¥4.8B | ¥2.5B | ¥1.4B |
| Income Taxes | ¥2.4B | ¥1.9B | ¥1.5B | ¥809M | ¥436M |
| Current Tax | ¥2.6B | ¥2.0B | ¥1.6B | ¥1.1B | ¥793M |
| Deferred Tax | ¥-207M | ¥-61M | ¥-93M | ¥-245M | ¥-357M |
| Net Income (owners) | ¥4.4B | ¥3.9B | ¥3.3B | ¥1.6B | ¥953M |
| Minority Interest | ¥-4M | ¥-1M | ¥7M | ¥6M | ¥9M |
| Comprehensive Income | ¥4.4B | ¥4.0B | ¥3.3B | ¥1.7B | ¥979M |
| EBITDA | ¥8.0B | ¥6.7B | ¥5.8B | ¥3.0B | ¥2.2B |
| Goodwill Amort. (J-GAAP) | ¥18M | ¥18M | ¥30M | ¥44M | ¥47M |
| EPS | ¥236.04 | ¥204.55 | ¥171.13 | ¥83.99 | ¥53.65 |
| Shares Outstanding | 18.6M | 19.2M | 19.1M | 19.5M | 19.5M |
| Shares Issued (total) | 20.0M | 20.0M | 20.0M | 20.0M | 20.0M |
| Treasury Shares | 1.4M | 0.8M | 0.9M | 0.5M | 0.5M |