Subscribe

Sun Frontier Fudousan Co., Ltd. (8934.T)

JPY2,533.00 +35.00 (+1.40%)
JP JPX Real Estate Real Estate - Services
Address Toho Hibiya Building 100-0006
Tokyo, JP
CEO Seiichi Saito
IPO 2007-02-26
ISIN JP3336950005

Explore sections of this company profile

Description

Based in Tokyo, Sun Frontier Fudousan Co., Ltd. provides extensive real estate revitalization services, primarily assisting property owners, asset managers, and high-net-worth individuals. The company's operations are divided into four main segments: Real Estate Revitalization, Real Estate Services, Hospitality & Tourism, and Other Businesses. Its service portfolio includes strategic property redesign, comprehensive facility management, ongoing building maintenance, property sales and leasing brokerage, conference room provisions, and rental income guarantees. Furthermore, Sun Frontier Fudousan is actively involved in the development, sale, management, and brokerage of residential properties. It also specializes in the renovation planning, repairs, and modernization of commercial buildings, covering interior finishing and telecommunications infrastructure. A significant part of its business also involves the development and operation of hotels. The company was established in 1999 and is headquartered 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
JPY2,533.00 +35.00 (+1.40%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
181.5K
Beta
0.25
Float Shares
25.14M
Free Float %
51.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.78% -7.81% -13.12% -2.44% +3.47% +2.13% +10.64% +85.50% +138.57% +117.35% -16.90%
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
2,533.00
DCF (Unlevered) 4,680.42 +84.8%

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) 100% Bullish
Rating 2024-11 Change
Strong Buy 1 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.90
Grey zone
Piotroski F-Score
3 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Services: +11.2%
    +12.5% Q1'26: -8.8% (vs Q1'25)
  • EPS growth Real Estate - Services: +25.9%
    +13.0% Q1'26: -11.9% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Services: +32.2%
    -18.4% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Real Estate - Services: +23.7%
    +21.3% Q1'26: +19.5% (vs Q1'25)
  • ROIC Real Estate - Services: +4.3%
    +8.7% Q1'26: +11.9% (vs Q1'25)
  • Share dilution Real Estate - Services: +0.0%
    -0.1% Q1'26: -0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Services: 1.88×
    4.13× Q1'26: 3.37× (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 (0.83) × ERP
WACC = 53% × Ke + 47% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 935.27 Current price: 2,533.00
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
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
27.74B
est: 27.25B (+1.8%)
30.63B
est: 32.32B (-5.2%)
40.39B
est: 37.50B (+7.7%)
47.46B
est: 47.80B (-0.7%)
53.29B
est: 59.00B (-9.7%)
73.22B
est: 71.70B (+2.1%)
59.63B
est: 65.50B (-9.0%)
71.25B
est: 73.00B (-2.4%)
82.78B
est: 81.20B (+1.9%)
79.87B
est: 84.00B (-4.9%)
103.17B
est: 100.00B (+3.2%)
117.50B
117.50B – 117.50B
+17.5% YoY
134.30B
134.30B – 134.30B
+14.3% YoY
151.60B
151.60B – 151.60B
+12.9% YoY
EBITDA
6.12B
est: 5.66B (+8.2%)
7.70B
est: 6.71B (+14.8%)
9.56B
est: 7.78B (+22.8%)
11.79B
est: 9.92B (+18.8%)
13.88B
est: 12.25B (+13.3%)
17.98B
est: 14.88B (+20.8%)
9.37B
est: 13.60B (-31.1%)
13.84B
est: 15.15B (-8.7%)
16.94B
est: 16.86B (+0.5%)
19.80B
est: 27.51B (-28.0%)
24.15B
est: 32.75B (-26.3%)
38.48B
38.48B – 38.48B
+17.5% YoY
43.99B
43.99B – 43.99B
+14.3% YoY
49.65B
49.65B – 49.65B
+12.9% YoY
EBIT
5.81B
est: 4.96B (+17.2%)
8.51B
est: 5.88B (+44.7%)
9.11B
est: 6.82B (+33.6%)
11.05B
est: 8.70B (+27.1%)
13.22B
est: 10.73B (+23.1%)
16.54B
est: 13.04B (+26.8%)
7.91B
est: 11.92B (-33.6%)
12.13B
est: 13.28B (-8.7%)
14.91B
est: 14.77B (+0.9%)
17.60B
est: 24.85B (-29.2%)
21.28B
est: 29.59B (-28.1%)
34.77B
34.77B – 34.77B
+17.5% YoY
39.74B
39.74B – 39.74B
+14.3% YoY
44.85B
44.85B – 44.85B
+12.9% YoY
Net Income
5.05B
est: 6.44B (-21.5%)
8.16B
est: 8.59B (-5.0%)
6.45B
est: 7.44B (-13.2%)
7.42B
est: 8.10B (-8.4%)
8.78B
est: 9.50B (-7.5%)
10.67B
est: 11.85B (-10.0%)
4.27B
est: 5.43B (-21.3%)
7.42B
est: 9.24B (-19.7%)
11.61B
est: 11.74B (-1.1%)
11.92B
est: 12.81B (-7.0%)
14.16B
est: 15.98B (-11.4%)
19.06B
19.06B – 19.06B
+19.3% YoY
21.95B
21.95B – 21.95B
+15.2% YoY
25.07B
25.07B – 25.07B
+14.2% YoY
SGA
3.13B
est: 2.91B (+7.8%)
3.57B
est: 3.45B (+3.6%)
est: 4.00B (-100.0%)
est: 5.10B (-100.0%)
5.89B
est: 6.29B (-6.5%)
7.46B
est: 7.65B (-2.5%)
7.17B
est: 6.99B (+2.6%)
7.22B
est: 7.79B (-7.3%)
7.90B
est: 8.66B (-8.8%)
8.80B
est: 8.96B (-1.7%)
10.95B
est: 10.67B (+2.6%)
12.53B
12.53B – 12.53B
+17.5% YoY
14.32B
14.32B – 14.32B
+14.3% YoY
16.17B
16.17B – 16.17B
+12.9% YoY
EPS
118.18
est: 116.90 (+1.1%)
190.78
est: 156.02 (+22.3%)
150.92
est: 135.10 (+11.7%)
167.62
est: 147.15 (+13.9%)
180.36
est: 172.50 (+4.6%)
219.04
est: 215.30 (+1.7%)
87.76
est: 98.60 (-11.0%)
152.26
est: 167.80 (-9.3%)
238.97
est: 213.20 (+12.1%)
245.50
est: 232.70 (+5.5%)
291.58
est: 290.20 (+0.5%)
346.20
346.20 – 346.20
+19.3% YoY
398.70
398.70 – 398.70
+15.2% YoY
455.40
455.40 – 455.40
+14.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 4/5 5/5 5/5 2/5 3/5 3/5
2026-05-11 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-08 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-07 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-05-01 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-30 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-28 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-04-27 A 4/5 4/5 5/5 5/5 2/5 4/5 3/5
2026-04-24 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-23 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-22 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-21 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-20 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-17 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-16 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.45B
OE per share TTM
26.63
Owner's Yield
1.21%
Maintenance CapEx ratio
67.58%
Maint CapEx / Avg PPE
22.2%

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 48 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.13% 515.5K 0.58%
2 WisdomTree International SmallCap Dividend Fund DLS 0.05% 533.1K 0.58%
3 State Street SPDR S&P International Small Cap ETF GWX 0.04% 371.7K 0.40%
4 Xtrackers International Real Estate ETF HAUZ 0.04% 397.0K 0.10%
5 Vanguard Global ex-U.S. Real Estate ETF VNQI 0.04% 1.39M 0.12%
6 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.03% 143.7K 0.48%
7 iShares MSCI Japan Small-Cap ETF SCJ 0.03% 74.5K 0.50%
8 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.03% 160.6K 0.58%
9 WisdomTree International Equity Fund DWM 0.03% 178.0K 0.48%
10 Dimensional - International Vector Equity ETF DXIV 0.02% 29.4K 0.53%

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
32.33M
Shares Outstanding
48.53M

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
Izumi Nakamura Executive Vice President, Head of Trust Asset Management & Director male
Keiichiro Nishimoto Executive Officer & General Manager of Leasing Management Division, Trust Asset Management Division
Keitaro Otomichi Senior Executive Officer
Kenji Honda Head of Asset Management Division & Senior Executive Officer male
Kentaro Kawanishi SEO, Deputy Div. Director, Head of Property Mgmt Business, GM Real Estate Solutions & Director male
Mitsuhiro Ninomiya MD, Managing Executive Officer, Head of Admin. Div., and Sus. Pro. Office & Director male
Seiichi Saito President, Chief Executive Officer & Representative Director male
Shuhei Oda Senior EO, Dep Div Director of Asset Mgmt & Head of Building Bus Dept
Takeshi Hirahara Senior EO, Deputy GM of Administration Div. and GM of Corporate Planning & Marketing Department
Yasushi Yamada Senior Managing Executive Officer & Head of Business Promotion Division 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