8844

COSMOS INITIA Co., Ltd.

株式会社コスモスイニシア
Real Estate
Cosmos Initia Co., Ltd. engages in the real estate sale, rental, and brokerage activities in Japan. It operates through four segments: Residential Business, Solution Business, Accommodation Business, and Construction Business. The company develops and sells condominium and single-family houses; post completion/move-in maintenance services; renovates existing condominiums; manages rental properties; MIMARU apartment-style hotels; and develops and operates apartment-style hotels. The company was formerly known as Recruit Cosmos Co., Ltd. and changed its name to Cosmos Initia Co., Ltd. in September 2006. Cosmos Initia Co., Ltd. was incorporated in 1969 and is headquartered in Tokyo, Japan.
← Companies
Price
¥1,215
Market Cap
¥41.2B
Ent. Value
¥113.6B
Net Debt
−¥72.4B
Shares Out.
33.9M
P / E
7.7×
EV / EBIT
12.0×
P / Book
0.84×
P / NCAV
1.08×
Div. Yield
2.47%
Financials
Metric FY 2024
EDINET ↗ 		FY 2023
EDINET ↗ 		FY 2022
EDINET ↗ 		FY 2021
EDINET ↗
Net Sales ¥129.5B ¥124.6B ¥123.4B ¥107.3B
Cost of Sales ¥102.2B ¥100.9B ¥103.2B ¥89.9B
Gross Profit ¥27.3B ¥23.7B ¥20.1B ¥17.4B
SG&A ¥17.9B ¥16.2B ¥15.2B ¥14.1B
Operating Income ¥9.5B ¥7.4B ¥4.9B ¥3.4B
Non-Operating Income ¥188M ¥194M ¥653M ¥114M
Dividend Income ¥6M ¥30M ¥511M ¥9M
Interest Income ¥86M ¥26M — ¥0M
Non-Operating Expenses ¥1.7B ¥935M ¥1.1B ¥855M
Interest Expense ¥1.1B ¥629M ¥567M ¥472M
Ordinary Income ¥7.9B ¥6.7B ¥4.5B ¥2.6B
Pre-tax Income ¥8.0B ¥6.7B ¥3.0B ¥2.5B
Income Taxes ¥3.0B ¥2.4B ¥-612M ¥845M
Current Tax ¥3.1B ¥1.9B ¥104M ¥436M
Deferred Tax ¥-90M ¥504M ¥-658M ¥409M
Net Income (owners) ¥5.3B ¥4.3B ¥3.5B ¥1.7B
Minority Interest ¥-392M ¥-33M ¥92M ¥-30M
Comprehensive Income ¥5.1B ¥4.4B ¥5.1B ¥1.8B
EBITDA ¥9.8B ¥7.7B ¥5.2B ¥3.6B
EPS ¥157.09 ¥126.33 ¥104.78 ¥50.29
Shares Outstanding 33.9M 33.9M 33.9M 33.9M
Shares Issued (total) 33.9M 33.9M 33.9M 33.9M
Treasury Shares 0.0M 0.0M 0.0M 0.0M