Subscribe

GOLDCREST Co.,Ltd. (8871.T)

JPY3,380.00 +20.00 (+0.60%)
JP JPX Real Estate Real Estate - Development
Address Otemachi Nomura Building 100-0004
Tokyo, JP
CEO Hidetoshi Yasukawa
IPO 2001-01-04
ISIN JP3306800008

Explore sections of this company profile

Also trades on Other OTC · CDCTF (USD) Tokyo Stock Exchange · 8871.T (JPY)
Description

GOLDCREST Co.,Ltd., a company founded in 1968 and based in Tokyo, Japan, specializes in the conceptualization, construction, and marketing of new residential condominiums across the Japanese market.

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
JPY3,380.00 +20.00 (+0.60%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
36.6K
Beta
0.19
Float Shares
12.40M
Free Float %
37.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.27% +10.74% +7.02% +10.57% +10.08% +10.74% +7.96% +109.62% +118.38% +98.48% +55.97%
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
3,380.00
DCF (Unlevered) 5,143.31 +52.2%
DCF (Levered) 3,278.81 -3.0%

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) 50% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.30
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 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
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    +3.9% Q1'26: +49.4% (vs Q1'25)
  • EPS growth Real Estate - Development: +20.5%
    +16.9% Q1'26: +166.5% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    -18.7% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Real Estate - Development: +19.8%
    +31.3% Q1'26: +25.3% (vs Q1'25)
  • ROIC Real Estate - Development: +3.2%
    +2.7% Q1'26: +2.1% (vs Q1'25)
  • Share dilution Real Estate - Development: +0.0%
    +0.0% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    16.05× Q1'26: 19.37× (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 = 59% × Ke + 41% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,143.31 Current price: 3,380.00
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 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
2 Rev. Ana.
2 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
2 Rev. Ana.
2 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
19.69B
est: 23.13B (-14.9%)
30.08B
est: 32.00B (-6.0%)
35.82B
est: 37.33B (-4.0%)
42.86B
est: 41.00B (+4.5%)
33.16B
est: 32.60B (+1.7%)
34.79B
est: 34.18B (+1.8%)
28.89B
est: 28.55B (+1.2%)
34.25B
est: 35.25B (-2.9%)
27.45B
est: 27.95B (-1.8%)
24.85B
est: 29.05B (-14.5%)
29.29B
est: 28.85B (+1.5%)
30.55B
30.20B – 30.90B
+5.9% YoY
41.20B
39.87B – 42.53B
+34.9% YoY
41.90B
39.13B – 44.67B
+1.7% YoY
38.90B
37.64B – 40.16B
-7.2% YoY
41.50B
40.16B – 42.84B
+6.7% YoY
EBITDA
4.36B
est: 7.57B (-42.5%)
7.84B
est: 10.48B (-25.2%)
9.81B
est: 12.22B (-19.7%)
14.33B
est: 13.42B (+6.8%)
9.24B
est: 10.67B (-13.5%)
12.61B
est: 11.19B (+12.7%)
7.89B
est: 9.35B (-15.6%)
12.71B
est: 11.54B (+10.1%)
11.71B
est: 9.15B (+28.0%)
6.79B
est: 9.93B (-31.6%)
8.58B
est: 9.86B (-13.0%)
10.44B
10.32B – 10.56B
+5.9% YoY
14.08B
13.63B – 14.54B
+34.9% YoY
14.32B
13.37B – 15.27B
+1.7% YoY
13.30B
12.87B – 13.72B
-7.2% YoY
14.18B
13.73B – 14.64B
+6.7% YoY
EBIT
3.23B
est: 6.69B (-51.7%)
6.84B
est: 9.25B (-26.0%)
8.89B
est: 10.79B (-17.6%)
11.19B
est: 11.85B (-5.6%)
8.27B
est: 9.43B (-12.3%)
11.56B
est: 9.88B (+16.9%)
6.80B
est: 8.25B (-17.7%)
11.59B
est: 10.19B (+13.7%)
10.56B
est: 8.08B (+30.6%)
5.74B
est: 8.85B (-35.2%)
7.52B
est: 8.79B (-14.4%)
9.30B
9.20B – 9.41B
+5.9% YoY
12.55B
12.14B – 12.95B
+34.9% YoY
12.76B
11.92B – 13.61B
+1.7% YoY
11.85B
11.47B – 12.23B
-7.2% YoY
12.64B
12.23B – 13.05B
+6.7% YoY
Net Income
2.01B
est: 1.90B (+5.9%)
4.23B
est: 3.67B (+15.3%)
5.46B
est: 5.57B (-2.0%)
6.85B
est: 6.54B (+4.8%)
5.41B
est: 3.94B (+37.4%)
7.59B
est: 7.04B (+7.8%)
4.30B
est: 3.68B (+16.8%)
7.60B
est: 7.13B (+6.6%)
7.03B
est: 6.83B (+3.0%)
3.75B
est: 5.31B (-29.3%)
5.01B
est: 4.61B (+8.7%)
5.40B
5.30B – 5.49B
+16.9% YoY
9.00B
8.64B – 9.40B
+66.8% YoY
7.85B
7.72B – 10.16B
-12.8% YoY
7.20B
6.92B – 7.52B
-8.3% YoY
8.00B
7.66B – 8.34B
+11.1% YoY
SGA
4.32B
est: 3.76B (+14.8%)
4.64B
est: 5.20B (-10.8%)
est: 6.07B (-100.0%)
est: 6.67B (-100.0%)
4.63B
est: 5.30B (-12.6%)
5.36B
est: 5.56B (-3.6%)
4.04B
est: 4.64B (-13.0%)
3.55B
est: 5.73B (-38.1%)
4.47B
est: 4.55B (-1.6%)
5.08B
est: 3.91B (+29.8%)
5.93B
est: 3.88B (+52.6%)
4.11B
4.07B – 4.16B
+5.9% YoY
5.55B
5.37B – 5.73B
+34.9% YoY
5.64B
5.27B – 6.01B
+1.7% YoY
5.24B
5.07B – 5.41B
-7.2% YoY
5.59B
5.41B – 5.77B
+6.7% YoY
EPS
56.33
est: 57.03 (-1.2%)
118.53
est: 110.30 (+7.5%)
153.35
est: 167.47 (-8.4%)
194.29
est: 196.70 (-1.2%)
153.54
est: 118.60 (+29.5%)
215.22
est: 211.80 (+1.6%)
122.72
est: 110.85 (+10.7%)
222.85
est: 214.45 (+3.9%)
209.63
est: 205.40 (+2.1%)
112.90
est: 159.74 (-29.3%)
150.86
est: 138.85 (+8.6%)
162.35
159.50 – 165.20
+16.9% YoY
271.40
260.00 – 282.80
+67.2% YoY
269.00
232.42 – 305.58
-0.9% YoY
217.20
208.08 – 226.32
-19.3% YoY
240.70
230.59 – 250.81
+10.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-05-11 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-05-08 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-05-07 A- 4/5 4/5 3/5 4/5 3/5 2/5 4/5
2026-05-01 B+ 3/5 4/5 3/5 4/5 2/5 2/5 4/5
2026-04-30 B+ 3/5 4/5 3/5 4/5 2/5 2/5 4/5
2026-04-28 B+ 3/5 4/5 2/5 4/5 2/5 2/5 4/5
2026-04-27 B+ 3/5 4/5 3/5 4/5 2/5 2/5 4/5
2026-04-24 B+ 3/5 4/5 3/5 4/5 2/5 2/5 4/5
2026-04-23 B+ 3/5 4/5 2/5 4/5 2/5 2/5 4/5
2026-04-22 B+ 3/5 4/5 2/5 4/5 2/5 2/5 4/5
2026-04-21 B+ 3/5 4/5 3/5 4/5 2/5 2/5 4/5
2026-04-20 B+ 3/5 4/5 3/5 4/5 2/5 2/5 4/5
2026-04-17 B+ 3/5 4/5 3/5 4/5 2/5 2/5 4/5
2026-04-16 B+ 3/5 4/5 3/5 4/5 2/5 2/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
15.54B
OE per share TTM
467.56
Owner's Yield
14.02%
Maintenance CapEx ratio
172.20%
Maint CapEx / Avg PPE
107.0%

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 Held by 52 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P International Small Cap ETF GWX 0.04% 385.6K 0.40%
2 Xtrackers International Real Estate ETF HAUZ 0.03% 312.1K 0.10%
3 Vanguard Global ex-U.S. Real Estate ETF VNQI 0.03% 1.05M 0.12%
4 iShares MSCI Japan Small-Cap ETF SCJ 0.02% 49.8K 0.50%
5 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.02% 106.4K 0.58%
6 Avantis International Small Cap Equity ETF AVDS 0.01% 39.4K 0.30%
7 Schwab International Small-Cap Equity ETF SCHC 0.01% 635.6K 0.06%
8 iShares Currency Hedged MSCI EAFE Small-Cap ETF HSCZ 0.01% 20.3K 0.83%
9 iShares MSCI EAFE Small-Cap ETF SCZ 0.01% 1.22M 0.40%
10 Dimensional - International Small Cap ETF DFIS 0.01% 453.9K 0.39%

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
51.71M
Shares Outstanding
33.24M

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
Hidetoshi Yasukawa President, Chief Executive Officer & Director male
Masaki Ito Investor Relations Officer, MD & 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