Subscribe

&Do Holdings Co.,Ltd. (3457.T)

JPY927.00 -4.00 (-0.43%)
JP JPX Real Estate Real Estate - Services
Address Marunouchi Trust Tower North 100-0005
Tokyo, JP
CEO Masahiro Ando
IPO 2015-03-25
ISIN JP3765420009

Explore sections of this company profile

Description

&Do Holdings Co.,Ltd., established in Tokyo, Japan, in 1991, primarily operates within the Japanese real estate market. The company, formerly known as HOUSE DO Co.,Ltd. until its rebranding in January 2022, provides comprehensive services and strategic advice to its franchised network. These offerings encompass the acquisition, refurbishment, and resale of existing properties, the development and marketing of new residential constructions, the sale and preparation of building plots, and the procurement and divestment of income-generating and investment real estate. Additionally, &Do Holdings runs a renovation segment that undertakes general improvements, designs and executes property extensions or modifications, and implements seismic strengthening. The firm is also engaged in the complete planning, design, and construction of new detached homes. Furthermore, it manages and plans various leasing services, including residential rentals, house and asset leaseback programs, and the administration of leases for blocks of condominiums, commercial properties, individually owned condominium units, and single-family houses.

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
JPY927.00 -4.00 (-0.43%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
88.8K
Beta
0.18
Float Shares
8.15M
Free Float %
40.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.02% +2.68% -3.60% +0.75% +2.88% +3.47% -16.51% -5.55% +7.52% -7.03% +398.60%
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
927.00
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
1.26
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Services: +11.2%
    -4.2% Q1'26: +19.7% (vs Q1'25)
  • EPS growth Real Estate - Services: +25.9%
    -4.5% Q1'26: +178.8% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Services: +32.2%
    +11.4% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Real Estate - Services: +23.7%
    +4.2% Q1'26: +17.2% (vs Q1'25)
  • ROIC Real Estate - Services: +4.3%
    +3.0% Q1'26: +12.9% (vs Q1'25)
  • Share dilution Real Estate - Services: +0.0%
    -1.0% Q1'26: +1.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Services: 1.88×
    13.04× Q1'26: 4.65× (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 (0.19) × ERP
WACC = 30% × Ke + 70% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 927.00
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 Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Revenue
17.28B
est: 17.20B (+0.4%)
16.85B
est: 16.50B (+2.1%)
22.52B
est: 21.20B (+6.2%)
31.55B
est: 30.61B (+3.1%)
32.88B
est: 33.58B (-2.1%)
39.04B
est: 35.17B (+11.0%)
41.40B
est: 37.34B (+10.9%)
49.55B
est: 39.53B (+25.4%)
EBITDA
1.47B
est: 1.34B (+9.4%)
1.50B
est: 1.29B (+16.8%)
2.43B
est: 1.66B (+46.6%)
3.49B
est: 2.39B (+46.1%)
2.39B
est: 2.62B (-9.0%)
3.28B
est: 2.75B (+19.2%)
3.86B
est: 2.92B (+32.3%)
4.27B
est: 3.09B (+38.3%)
EBIT
1.31B
est: 1.03B (+27.6%)
1.28B
est: 988.16M (+29.2%)
2.10B
est: 1.27B (+65.2%)
3.05B
est: 1.83B (+66.1%)
1.88B
est: 2.01B (-6.6%)
2.59B
est: 2.11B (+22.9%)
2.87B
est: 2.24B (+28.4%)
3.30B
est: 2.37B (+39.3%)
Net Income
741.32M
est: 470.66M (+57.5%)
737.86M
est: 955.15M (-22.7%)
1.28B
est: 1.51B (-15.3%)
2.01B
est: 2.08B (-3.5%)
1.03B
est: 1.62B (-36.5%)
1.62B
est: 1.31B (+23.4%)
1.96B
est: 1.52B (+28.7%)
2.20B
est: 1.71B (+28.3%)
SGA
est: 3.21B (-100.0%)
est: 3.08B (-100.0%)
est: 3.96B (-100.0%)
8.00B
est: 5.71B (+40.1%)
9.75B
est: 6.27B (+55.6%)
10.32B
est: 6.56B (+57.3%)
10.91B
est: 6.97B (+56.6%)
12.16B
est: 7.38B (+64.8%)
EPS
44.16
est: 23.83 (+85.4%)
43.51
est: 48.35 (-10.0%)
74.93
est: 76.45 (-2.0%)
103.38
est: 105.20 (-1.7%)
52.94
est: 82.20 (-35.6%)
82.87
est: 66.30 (+25.0%)
100.00
est: 76.90 (+30.0%)
112.19
est: 86.60 (+29.5%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-13 B- 3/5 1/5 4/5 4/5 1/5 2/5 3/5
2026-05-12 B- 3/5 1/5 4/5 4/5 1/5 2/5 3/5
2026-05-11 B- 3/5 1/5 4/5 4/5 1/5 2/5 3/5
2026-05-08 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-07 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-05-01 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-30 B 3/5 1/5 4/5 4/5 1/5 3/5 3/5
2026-04-28 B- 3/5 1/5 3/5 4/5 1/5 3/5 3/5
2026-04-27 B- 3/5 1/5 3/5 4/5 1/5 3/5 3/5
2026-04-24 B- 3/5 1/5 3/5 4/5 1/5 3/5 3/5
2026-04-23 B- 3/5 1/5 3/5 4/5 1/5 3/5 3/5
2026-04-22 B- 3/5 1/5 3/5 4/5 1/5 3/5 3/5
2026-04-21 B- 3/5 1/5 3/5 4/5 1/5 3/5 3/5
2026-04-20 B- 3/5 1/5 3/5 4/5 1/5 3/5 3/5
2026-04-17 B- 3/5 1/5 3/5 4/5 1/5 3/5 3/5
2026-04-16 B- 3/5 1/5 3/5 4/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.87B
OE per share TTM
93.28
Owner's Yield
9.06%
Maintenance CapEx ratio
40.01%
Maint CapEx / Avg PPE
28.5%

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 Held by 7 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.04% 143.6K 0.58%
2 Amundi Japan TOPIX II UCITS ETF EUR Dist JPNU.L 0.00% 17.0K 0.45%
3 Dimensional - International Small Cap ETF DFIS 0.00% 79.1K 0.39%
4 iShares Core TOPIX ETF 1475.T 0.00% 166.7K 0.05%
5 Dimensional - International Core Equity 2 ETF DFIC 0.00% 99.5K 0.22%
6 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 46.9K 0.28%
7 Dimensional - International Core Equity Market ETF DFAI 0.00% 0.18%

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
3.55M
Shares Outstanding
19.96M

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
Atsushi Sato Chief Compliance Officer, CLO & Director male
Kazuaki Tomita VC, Chief Financial Officer & CHO male
Kiyoaki Hanatani Operating Officer
Masahide Tominaga President & Representative Director male
Masahiro Ando Chairman & Chief Executive Officer male
Shigeki Nishikawa Chief Operating Officer & Director
Shinichi Murata Chief Technology Officer, CISO & Director
Shinya Ichida Executive Vice President, General Manager of Real Estate Business Division & Director male
Tatsuya Yachiyama Operating Officer male
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