Subscribe

Nippon Hotel & Residential Investment Corporation (3472.T)

JPY66,500.00 +100.00 (+0.15%)
JP JPX Real Estate REIT - Hotel & Motel
Address 3-3-4 Nihonbashi-Honcho 103-0023
Tokyo, JP
CEO Ken Kirihara
IPO 2016-08-31
ISIN JP3048310001

Explore sections of this company profile

Description

Nippon Hotel & Residential Investment Corporation serves as a real estate investment trust (REIT) with a core emphasis on Japanese hot spring (onsen) and wellness facilities. Its holdings encompass a variety of prominent properties, including Ooedo-Onsen Monogatari Reoma Resort, Kinugawa Kanko Hotel, Ooedo-Onsen Monogatari Ise-shima, Ooedo-Onsen Monogatari Atami, Ito Hotel New Okabe, Ooedo-Onsen Monogatari Kinosaki, Ooedo-Onsen Monogatari Toi Marine Hotel, Ooedo-Onsen Monogatari Awara, Ooedo-Onsen Monogatari Ikaho, Ooedo-Onsen Monogatari Higashiyama Grand Hotel, Ooedo-Onsen Monogatari Kamoshika-so, Ooedo-Onsen Monogatari Kouunkaku, and Ooedo-Onsen Monogatari Kimitsu-no-mori. Established on March 29, 2016, the firm maintains its headquarters in Tokyo, 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
JPY66,500.00 +100.00 (+0.15%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2.1K
Beta
0.19
Float Shares
225.8K
Free Float %
72.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.60% -3.37% -6.92% -12.37% -18.34% -13.40% -0.90% +1.07% -20.70% -21.17% -21.17%
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
66,500.00
DCF (Unlevered) 82,319.16 +23.8%
DCF (Levered) 176,772.14 +165.8%

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 2026-04 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.78
Distress
Piotroski F-Score
5 / 9
Average
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
  • Revenue growth
    +106.4% Q4'25: +35.6% (vs Q2'23)
  • EPS growth
    +32.2% Q4'25: +66.4% (vs Q2'23)
  • FCF margin
    Q4'25: +28.4% (vs Q2'23)
  • EBIT margin
    Q4'25: +27.5% (vs Q2'23)
  • ROIC
    Q4'25: +8.7% (vs Q2'23)
  • Share dilution
    +32.0% Q4'25: +32.2% (vs Q2'23)
  • Debt / EBITDA
    7.61× Q4'25: 3.64× (vs Q2'23)
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 (0.20) × ERP
WACC = 49% × Ke + 51% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 82,319.16 Current price: 66,500.00
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 Nov 2024
actual
Nov 2025
actual
Revenue
2.59B
est: 1.30M (+199,072.8%)
5.34B
est: 1.31M (+407,872.7%)
EBITDA
1.99B
est: 909.4K (+219,154.4%)
2.78B
est: 916.4K (+303,084.8%)
EBIT
1.14B
est: 511.0K (+222,218.3%)
1.86B
est: 514.9K (+361,506.4%)
Net Income
796.90M
est: 460.23M (+73.2%)
1.39B
est: 519.85M (+167.5%)
SGA
34.00M
est: 76.0K (+44,629.8%)
320.30M
est: 76.6K (+418,072.0%)
EPS
3,386.08
est: 1,482.00 (+128.5%)
4,477.80
est: 1,674.00 (+167.5%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-28 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-27 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-26 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-25 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-22 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-21 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-20 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-19 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-18 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-15 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-05-14 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-05-13 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-05-12 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-05-11 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-05-08 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-05-07 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-05-01 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-04-30 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-04-28 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-04-27 A- 4/5 5/5 3/5 4/5 2/5 3/5 3/5
2026-04-24 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-04-23 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-22 A 4/5 5/5 3/5 5/5 2/5 3/5 4/5
2026-04-21 A- 4/5 5/5 3/5 5/5 1/5 2/5 4/5
2026-04-20 A- 4/5 5/5 3/5 5/5 1/5 2/5 4/5
2026-04-17 A- 4/5 5/5 3/5 5/5 1/5 2/5 4/5
2026-04-16 A- 4/5 5/5 3/5 5/5 1/5 2/5 4/5
2026-04-15 A- 4/5 5/5 3/5 5/5 1/5 2/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
19.62B
OE per share TTM
55,636.68
Owner's Yield
95.72%
Maintenance CapEx ratio
3,067.64%
Maint CapEx / Avg PPE
1,062.0%

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.

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
Shares Outstanding
310.5K

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
Ken Kirihara President, Chief Executive Officer & Representative Director male
Kiyokazu Yanaginuma Head of Finance & Director of APA Investment Management
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