Subscribe

Yamaichi Uniheim Real Estate Co.,Ltd (2984.T)

JPY742.00 -7.00 (-0.93%)
JP JPX Real Estate Real Estate - Development
Address 2-4-7 Kawaramachi 541-0048
Osaka, JP
CEO Shigeru Yamada
Website yueg.co.jp
IPO 2022-06-20
ISIN JP3933900007

Explore sections of this company profile

Description

Operating within Japan's real estate market, Yamaichi Uniheim Real Estate Co.,Ltd undertakes a broad range of activities. The company specializes in the construction of condominium complexes and the design, building, and sale of custom residences. Its leasing operations encompass residential units, commercial properties, retail developments in suburban areas, and automated hourly parking facilities. Additionally, Yamaichi Uniheim is involved in the management and rental of senior living condominiums and the creation of recreational properties. The company, originally established as Yamaichi Real Estate Co.,Ltd in 1989, maintains its headquarters in Osaka, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY742.00 -7.00 (-0.93%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
7.3K
Beta
0.25
Float Shares
3.22M
Free Float %
37.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.96% +2.86% +1.84% -5.51% +0.98% -3.87% +6.82% -12.20% -8.63% -8.63% -8.63%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
742.00
DCF (Unlevered) 10,647.01 +1,334.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.40
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    -15.6% Q1'26: -5.2% (vs Q1'25)
  • EPS growth Real Estate - Development: +20.5%
    -7.8% Q1'26: +121.9% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    -54.9% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Real Estate - Development: +19.8%
    +10.4% Q1'26: +23.1% (vs Q1'25)
  • ROIC Real Estate - Development: +3.2%
    +2.2% Q1'26: +9.4% (vs Q1'25)
  • Share dilution Real Estate - Development: +0.0%
    +1.8% Q1'26: +1.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    15.60× Q1'26: 4.89× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.24) × ERP
WACC = 16% × Ke + 84% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 10,058.69 Current price: 742.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
18.63B
est: 19.30B (-3.5%)
20.08B
est: 21.17B (-5.1%)
20.91B
est: 22.98B (-9.0%)
24.94B
24.94B – 24.94B
+8.5% YoY
EBITDA
3.06B
est: 3.02B (+1.4%)
3.11B
est: 3.32B (-6.2%)
2.60B
est: 3.60B (-27.7%)
3.91B
3.91B – 3.91B
+8.5% YoY
EBIT
2.51B
est: 2.36B (+6.5%)
2.34B
est: 2.59B (-9.4%)
1.75B
est: 2.81B (-37.5%)
3.05B
3.05B – 3.05B
+8.5% YoY
Net Income
1.31B
est: 1.72B (-24.1%)
1.26B
est: 1.71B (-26.5%)
682.54M
est: 1.96B (-65.2%)
2.13B
2.13B – 2.13B
+8.8% YoY
SGA
803.38M
est: 804.13M (-0.1%)
772.64M
est: 882.05M (-12.4%)
941.25M
est: 957.46M (-1.7%)
1.04B
1.04B – 1.04B
+8.5% YoY
EPS
193.84
est: 202.90 (-4.5%)
174.33
est: 201.24 (-13.4%)
80.52
est: 231.21 (-65.2%)
251.46
251.46 – 251.46
+8.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B 3/5 5/5 2/5 3/5 1/5 1/5 4/5
2026-05-11 B 3/5 5/5 2/5 3/5 1/5 1/5 4/5
2026-05-08 B 3/5 5/5 2/5 3/5 1/5 1/5 4/5
2026-05-07 B 3/5 5/5 2/5 3/5 1/5 1/5 4/5
2026-05-01 B 3/5 5/5 2/5 3/5 1/5 1/5 4/5
2026-04-30 B 3/5 5/5 2/5 3/5 1/5 1/5 4/5
2026-04-28 B- 3/5 4/5 2/5 3/5 1/5 1/5 4/5
2026-04-27 B 3/5 5/5 2/5 3/5 1/5 1/5 4/5
2026-04-24 B 3/5 5/5 2/5 4/5 1/5 1/5 4/5
2026-04-23 B+ 3/5 5/5 2/5 4/5 1/5 1/5 5/5
2026-04-22 B+ 3/5 5/5 2/5 4/5 1/5 1/5 5/5
2026-04-21 B 3/5 5/5 2/5 4/5 1/5 1/5 4/5
2026-04-20 B 3/5 5/5 2/5 4/5 1/5 1/5 4/5
2026-04-17 B 3/5 4/5 2/5 4/5 1/5 1/5 4/5
2026-04-16 B 3/5 4/5 2/5 4/5 1/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
12.26B
OE per share TTM
1,629.85
Owner's Yield
201.97%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
104.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
16.22M
Shares Outstanding
8.67M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Daisuke Yamazaki Executive Officer & GM of the Construction Division
Hiroyuki Yamada Senior MD, GM of Corporate Planning Headquarters & Director male
Kazuyoshi Fujii Executive Officer & GM of the Housing Sales Division
Kazuyuki Kunisada GM of Real Estate Business Headquarters & Director
Kenshi Sonoda GM of Administration Headquarters & Director male
Manabu Koga Executive Officer and GM of the Planning & Construction Division.
Mitsuyoshi Asai Executive Officer & Deputy GM of the Real Estate Development Division
Shigeru Yamada President & Representative Director male
Yuya Ito GM of the Rental Business Division & Executive Officer
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits