&Do Holdings Co.,Ltd.

3457 株式会社And Doホールディングス

Real Estate Services · Prime · TSE: Disclosed

PRICE: ¥1,032 · MKT CAP: ¥20.6B · P/E: 8.7x · P/B: 1.12x · DIV YIELD: 4.4%

PRICE — 5Y

Characteristics & Business Summary

&Do Holdings Co.,Ltd. operates in the real estate industry in Japan. The company engages in real estate management, investment, leasing, selling, brokerage, and renovation activities; commercial real estate consulting business; and franchisee and financial...

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

Fiscal Period	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Net Sales	39,038	41,395	49,552	67,579	64,735
Operating Profit	2,589	2,871	3,176	3,587	2,620
Ordinary Profit	2,514	2,948	3,358	3,457	2,943
Net Profit	1,617	1,956	2,195	2,476	2,341
EPS	¥83	¥100	¥112	¥124	¥117
DPS	¥30	¥36	¥40	¥43	¥45

Balance Sheet & Valuation Highlights

Total Assets ¥72B

Net Assets (Equity) ¥18B

Equity Ratio 25.6%

ROE (Return on Equity) 12.7%

Cash & Equivalents ¥9B

Interest-Bearing Debt ¥47B

Capital Expenditure (CapEx) ¥1B

Depreciation & Amort. ¥1B

Major Shareholders

1. 有限会社ＡＭＣ 34.8%
2. 第一生命ホールディングス株式会社資産形成・承継事業ユニット 15.7%
3. The Master Trust Bank of Japan, Ltd. (Trust Account) 5.3%
4. 木下圭一郎 3.0%
5. 金城泰然 1.5%
6. 小岩井壮 1.1%
7. 京都中央信用金庫 1.1%
8. Custody Bank of Japan, Ltd. (Trust Account) 1.0%
9. ハウスドゥ取引先持株会 0.8%
10. ハウスドゥ従業員持株会 0.5%

Activist Activity

Daiichi Life Group, Inc. 15.68%

2026-04-03 · change

Daiichi Life Group, Inc. 15.68%

2026-04-03 · correction

Daiichi Life Group, Inc. 15.68%

2026-04-03 · correction

Dai-ichi Life Holdings, Inc. 15.7%

2025-06-09 · change

Masahiro Ando 35.85%

2025-03-31 · correction

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues per share	¥1,996	¥2,116	¥2,532	¥3,395	¥3,244
FCF/Share	¥-90	¥-382	¥-924	¥351	¥342
EPS	¥83	¥100	¥112	¥124	¥117
DPS	¥30	¥36	¥40	¥43	¥45
Capital Spending per share	¥739	¥995	¥275	¥23	¥35
Book Value per share	¥658	¥708	¥784	¥864	¥922
Common Shares Outstanding	20M	20M	20M	20M	20M

Financial Aggregates & Margins

Financial Aggregate	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥39B	¥41B	¥50B	¥68B	¥65B
Operating Margin (%)	6.6%	6.9%	6.4%	5.3%	4.0%
Net Profit (owners)	¥2B	¥2B	¥2B	¥2B	¥2B
Net Profit Margin (%)	4.1%	4.7%	4.4%	3.7%	3.6%
Working Capital	¥-5B	¥-15B	¥-9B	¥-2B	¥1B
Total Debt (Interest-bearing)	¥38B	¥44B	¥60B	¥54B	¥47B
Net Worth (Common Equity)	¥13B	¥14B	¥15B	¥17B	¥18B
Return on Total Assets (ROA)	2.8%	3.0%	2.6%	3.1%	3.3%
Return on Common Equity (ROE)	12.6%	14.1%	14.3%	14.4%	12.7%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.