Subscribe

Ki-Star Real Estate Co.,Ltd (3465.T)

JPY3,700.00 +20.00 (+0.54%)
JP JPX Real Estate Real Estate - Services
Address 762-1 Nishitomida 367-0035
Honjo, JP
CEO Keiji Hanawa
IPO 2015-12-24
ISIN JP3277620005

Explore sections of this company profile

Description

Ki-Star Real Estate Co.,Ltd operates as a property development and management firm based in Japan. The company's core activities encompass the construction and sale of various residential properties, including condominiums, detached houses, and custom-built homes, as well as the sale of land parcels. Beyond direct sales, they specialize in residential land development, comprehensive real estate transactions, and property asset management. Additionally, Ki-Star provides services in civil engineering, deals in pre-owned homes, offers real estate leasing options, and provides brokerage services for properties. This multifaceted company was founded in 1990 and maintains its main office in Honjo.

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
JPY3,700.00 +20.00 (+0.54%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
149.4K
Beta
0.44
Float Shares
16.72M
Free Float %
53.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.29% +13.59% +4.00% -11.14% +25.58% +9.69% +35.52% +53.44% +61.94% +503.35% +1,060.33%
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
3,700.00
DCF (Unlevered) 5,226.27 +41.3%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.66
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Services: +11.2%
    +15.0% Q1'26: +6.7% (vs Q1'25)
  • EPS growth Real Estate - Services: +25.9%
    +73.6% Q1'26: +55.2% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Services: +32.2%
    -7.3% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Real Estate - Services: +23.7%
    +7.3% Q1'26: +7.2% (vs Q1'25)
  • ROIC Real Estate - Services: +4.3%
    +8.4% Q1'26: +10.3% (vs Q1'25)
  • Share dilution Real Estate - Services: +0.0%
    -0.2% Q1'26: +0.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Services: 1.88×
    7.65× Q1'26: 6.45× (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 (0.49) × ERP
WACC = 33% × Ke + 67% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,206.22 Current price: 3,700.00
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 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
2 Rev. Ana.
1 EPS Ana.
Mar 2028
2 Rev. Ana.
1 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
38.75B
est: 36.45B (+6.3%)
51.26B
est: 40.45B (+26.7%)
64.11B
est: 43.00B (+49.1%)
155.75B
est: 126.70B (+22.9%)
184.39B
est: 190.00B (-3.0%)
241.88B
est: 220.10B (+9.9%)
283.08B
est: 283.08B (+0.0%)
342.55B
est: 325.00B (+5.4%)
388.53B
387.33B – 389.74B
+19.5% YoY
437.33B
425.51B – 449.15B
+12.6% YoY
469.90B
446.28B – 493.52B
+7.4% YoY
510.10B
490.10B – 530.10B
+8.6% YoY
553.60B
531.89B – 575.31B
+8.5% YoY
EBITDA
3.04B
est: 2.89B (+5.1%)
4.69B
est: 3.21B (+46.2%)
5.79B
est: 3.41B (+69.9%)
13.07B
est: 10.04B (+30.1%)
24.22B
est: 15.06B (+60.8%)
20.12B
est: 17.45B (+15.3%)
12.52B
est: 22.44B (-44.2%)
18.41B
est: 25.13B (-26.8%)
30.05B
29.95B – 30.14B
+19.5% YoY
33.82B
32.91B – 34.73B
+12.6% YoY
36.34B
34.51B – 38.16B
+7.4% YoY
39.45B
37.90B – 40.99B
+8.6% YoY
42.81B
41.13B – 44.49B
+8.5% YoY
EBIT
2.82B
est: 2.80B (+0.8%)
4.13B
est: 3.11B (+33.0%)
5.57B
est: 3.30B (+68.6%)
12.56B
est: 9.73B (+29.1%)
23.66B
est: 14.59B (+62.1%)
19.56B
est: 16.91B (+15.7%)
11.93B
est: 21.74B (-45.1%)
17.85B
est: 24.43B (-26.9%)
29.21B
29.12B – 29.30B
+19.5% YoY
32.87B
31.99B – 33.76B
+12.6% YoY
35.32B
33.55B – 37.10B
+7.4% YoY
38.34B
36.84B – 39.85B
+8.6% YoY
41.61B
39.98B – 43.25B
+8.5% YoY
Net Income
1.65B
est: 1.51B (+9.5%)
2.89B
est: 1.50B (+92.8%)
3.39B
est: 1.69B (+100.6%)
7.62B
est: 4.52B (+68.4%)
14.75B
est: 15.43B (-4.4%)
11.85B
est: 17.00B (-30.3%)
6.74B
est: 6.76B (-0.2%)
8.86B
est: 8.51B (+4.1%)
14.85B
14.37B – 15.32B
+74.4% YoY
17.02B
16.15B – 17.88B
+14.6% YoY
19.96B
18.94B – 20.98B
+17.3% YoY
23.07B
21.89B – 24.24B
+15.6% YoY
26.20B
24.87B – 27.54B
+13.6% YoY
SGA
839.09M
est: 1.26B (-33.2%)
845.34M
est: 1.39B (-39.4%)
547.68M
est: 1.48B (-63.1%)
3.99B
est: 4.37B (-8.5%)
4.61B
est: 6.55B (-29.6%)
5.90B
est: 7.59B (-22.2%)
7.10B
est: 9.76B (-27.2%)
24.73B
est: 9.54B (+159.3%)
11.40B
11.37B – 11.44B
+19.5% YoY
12.83B
12.49B – 13.18B
+12.6% YoY
13.79B
13.10B – 14.48B
+7.4% YoY
14.97B
14.38B – 15.56B
+8.6% YoY
16.24B
15.61B – 16.88B
+8.5% YoY
EPS
65.05
est: 97.23 (-33.1%)
101.67
est: 96.60 (+5.2%)
119.44
est: 108.90 (+9.7%)
268.35
est: 291.03 (-7.8%)
488.25
est: 992.70 (-50.8%)
375.39
est: 1,093.90 (-65.7%)
217.45
est: 434.90 (-50.0%)
285.21
est: 274.50 (+3.9%)
478.68
463.48 – 493.89
+74.4% YoY
548.68
520.71 – 576.65
+14.6% YoY
643.53
610.72 – 676.33
+17.3% YoY
743.80
705.88 – 781.72
+15.6% YoY
844.85
801.78 – 887.92
+13.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-05-14 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-05-13 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-05-12 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-05-11 B 3/5 1/5 5/5 5/5 1/5 3/5 2/5
2026-05-08 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-05-07 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-05-01 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-30 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-28 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-27 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-24 B+ 3/5 1/5 5/5 5/5 1/5 4/5 2/5
2026-04-23 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5
2026-04-22 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5
2026-04-21 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5
2026-04-20 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5
2026-04-17 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5
2026-04-16 B+ 3/5 1/5 5/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
987.41M
OE per share TTM
31.67
Owner's Yield
0.91%
Maintenance CapEx ratio
9.53%
Maint CapEx / Avg PPE
2.2%

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 36 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.12% 474.6K 0.58%
2 iShares International Small-Cap Equity Factor ETF ISCF 0.10% 669.4K 0.24%
3 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.04% 154.9K 0.48%
4 WisdomTree International SmallCap Dividend Fund DLS 0.02% 249.1K 0.58%
5 Schwab International Small-Cap Equity ETF SCHC 0.02% 839.4K 0.06%
6 Dimensional - International Small Cap ETF DFIS 0.01% 760.9K 0.39%
7 Dimensional - International Vector Equity ETF DXIV 0.01% 23.0K 0.53%
8 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.01% 1.37M 0.06%
9 Invesco JPX-Nikkei 400 UCITS ETF N4US.L 0.01% 16.2K 0.19%
10 Invesco JPX-Nikkei 400 UCITS ETF N400.L 0.01% 16.2K 0.19%

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
11.34M
Shares Outstanding
31.04M

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
Keiji Hanawa Chief Executive Officer, President & Representative Chairman 114M male
Kazuhiko Abe Managing Executive Officer, Chief Financial Officer & Director male
Emi Masugi Managing Executive Officer, CCO & Director
Makoto Matsukura Managing Executive Officer, Co-CSO & Director male
Masanori Asami Managing Executive Officer, Co-CSO & Director male
Yoshihisa Onuma Manager of Corporate Planning & Global Business Development Office male
Ken Harada Managing Executive Officer, CQO of Group Production & Director 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