Subscribe

Japan Excellent, Inc. (8987.T)

JPY140,400.00 +1,400.00 (+1.01%)
JP JPX Real Estate REIT - Office
Address 1-15-9 Minami Aoyama
Tokyo, JP
CEO Kazuhiro Ono
IPO 2006-06-27
ISIN JP3046420000

Explore sections of this company profile

Description

Japan Excellent, Inc. (JEI) focuses its capital predominantly on commercial office buildings situated in prime metropolitan regions. The firm's objective is to cultivate a real estate portfolio that consistently delivers growing income, a feat accomplished by applying stringent acquisition standards and continuously monitoring prevailing property market trends.

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
JPY140,400.00 +1,400.00 (+1.01%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2.7K
Beta
0.20
Float Shares
1.04M
Free Float %
78.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.79% +1.59% -1.82% -7.93% -7.57% -6.08% +7.42% +16.79% -10.62% -6.21% +26.35%
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
140,400.00
DCF (Levered) 151,867.39 +8.2%

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) 75% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 1 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.22
Distress
Piotroski F-Score
6 / 9
Average
Composite Rating
B+
Overall Score
3 / 5
Medium
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
2 / 5
Medium
Operational MOAT
  • Revenue growth
    +29.6% Q4'25: +36.6% (vs Q4'23)
  • EPS growth
    +13.1% Q4'25: +11.4% (vs Q4'23)
  • FCF margin
    Q4'25: +55.2% (vs Q4'23)
  • EBIT margin
    Q4'25: +30.5% (vs Q4'23)
  • ROIC
    Q4'25: +8.0% (vs Q4'23)
  • Share dilution
    -1.7% Q4'25: -3.5% (vs Q4'23)
  • Debt / EBITDA
    9.13× Q4'25: 4.57× (vs Q4'23)
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 (0.21) × ERP
WACC = 59% × Ke + 41% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 140,400.00
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 Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
20.96B
est: 20.96B (0.0%)
20.88B
est: 20.85B (+0.1%)
21.73B
est: 21.35B (+1.8%)
21.19B
est: 21.03B (+0.8%)
21.56B
est: 21.45B (+0.5%)
23.76B
est: 23.70B (+0.3%)
21.23B
est: 21.28B (-0.2%)
21.77B
est: 21.63B (+0.6%)
45.55B
est: 24.46B (+86.2%)
24.21B
est: 22.89B (+5.8%)
31.39B
est: 22.97B (+36.6%)
23.31B
23.31B – 23.31B
+1.5% YoY
24.67B
24.67B – 24.67B
+5.8% YoY
25.77B
25.77B – 25.77B
+4.5% YoY
EBITDA
11.85B
est: 11.00B (+7.7%)
12.06B
est: 10.94B (+10.2%)
11.11B
est: 11.21B (-0.9%)
10.79B
est: 11.04B (-2.2%)
12.50B
est: 11.26B (+11.1%)
14.99B
est: 12.44B (+20.5%)
12.51B
est: 11.17B (+12.0%)
12.69B
est: 11.35B (+11.7%)
12.89B
est: 12.84B (+0.4%)
13.04B
est: 11.16B (+16.8%)
13.98B
est: 11.20B (+24.8%)
11.37B
11.37B – 11.37B
+1.5% YoY
12.03B
12.03B – 12.03B
+5.8% YoY
12.57B
12.57B – 12.57B
+4.5% YoY
EBIT
8.00B
est: 7.86B (+1.7%)
7.85B
est: 7.82B (+0.4%)
8.31B
est: 8.01B (+3.7%)
7.97B
est: 7.89B (+1.1%)
6.93B
est: 8.05B (-13.9%)
11.22B
est: 8.89B (+26.2%)
8.77B
est: 7.98B (+9.9%)
8.82B
est: 8.12B (+8.6%)
9.14B
est: 9.18B (-0.4%)
9.32B
est: 7.95B (+17.3%)
10.42B
est: 7.97B (+30.7%)
8.09B
8.09B – 8.09B
+1.5% YoY
8.56B
8.56B – 8.56B
+5.8% YoY
8.95B
8.95B – 8.95B
+4.5% YoY
Net Income
6.48B
est: 6.84B (-5.2%)
6.52B
est: 6.71B (-2.9%)
7.16B
est: 7.09B (+1.0%)
6.94B
est: 6.94B (-0.1%)
5.94B
est: 6.50B (-8.6%)
9.92B
est: 9.67B (+2.6%)
7.82B
est: 7.64B (+2.4%)
7.60B
est: 7.78B (-2.3%)
7.93B
est: 7.67B (+3.4%)
7.94B
est: 8.12B (-2.2%)
8.80B
est: 8.64B (+1.9%)
8.55B
8.55B – 8.55B
-1.0% YoY
9.49B
9.49B – 9.49B
+11.0% YoY
10.38B
10.38B – 10.38B
+9.4% YoY
SGA
982.76M
est: 880.22M (+11.6%)
990.45M
est: 875.42M (+13.1%)
1.03B
est: 896.61M (+14.6%)
998.93M
est: 883.07M (+13.1%)
958.29M
est: 900.67M (+6.4%)
1.13B
est: 995.17M (+13.1%)
1.04B
est: 893.49M (+16.0%)
1.04B
est: 908.44M (+14.1%)
1.04B
est: 1.03B (+1.4%)
1.05B
est: 744.40M (+40.9%)
est: 746.93M (-100.0%)
757.98M
757.98M – 757.98M
+1.5% YoY
802.24M
802.24M – 802.24M
+5.8% YoY
837.96M
837.96M – 837.96M
+4.5% YoY
EPS
5,233.41
est: 5,173.09 (+1.2%)
5,073.08
est: 5,078.31 (-0.1%)
5,483.63
est: 5,363.63 (+2.2%)
5,311.87
est: 5,253.02 (+1.1%)
4,547.06
est: 4,913.65 (-7.5%)
7,350.84
est: 7,317.74 (+0.5%)
5,781.07
est: 5,775.75 (+0.1%)
5,670.41
est: 5,885.48 (-3.7%)
5,929.40
est: 5,799.41 (+2.2%)
5,991.90
est: 6,250.34 (-4.1%)
6,775.51
est: 6,649.97 (+1.9%)
6,580.22
6,580.22 – 6,580.22
-1.0% YoY
7,303.10
7,303.10 – 7,303.10
+11.0% YoY
7,993.08
7,993.08 – 7,993.08
+9.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 4/5 3/5 4/5 3/5 2/5 2/5
2026-05-28 B+ 3/5 4/5 3/5 4/5 3/5 2/5 2/5
2026-05-27 B+ 3/5 4/5 3/5 4/5 3/5 2/5 2/5
2026-05-26 B+ 3/5 4/5 3/5 4/5 3/5 2/5 2/5
2026-05-25 B+ 3/5 4/5 3/5 4/5 3/5 2/5 2/5
2026-05-22 B+ 3/5 4/5 3/5 4/5 3/5 2/5 2/5
2026-05-21 B+ 3/5 4/5 3/5 4/5 3/5 2/5 2/5
2026-05-20 B+ 3/5 4/5 3/5 4/5 3/5 2/5 2/5
2026-05-19 B 3/5 4/5 3/5 4/5 2/5 2/5 2/5
2026-05-18 B 3/5 4/5 3/5 4/5 2/5 2/5 2/5
2026-05-15 B 3/5 4/5 3/5 4/5 2/5 2/5 2/5
2026-05-14 B 3/5 4/5 3/5 4/5 2/5 2/5 2/5
2026-05-13 B 3/5 4/5 3/5 4/5 2/5 2/5 2/5
2026-05-12 B 3/5 4/5 3/5 4/5 2/5 2/5 2/5
2026-05-11 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-08 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-07 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-01 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-30 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-28 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-27 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-24 B+ 3/5 4/5 3/5 5/5 2/5 2/5 3/5
2026-04-23 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-22 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-21 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-20 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-17 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-16 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-15 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
48.21B
OE per share TTM
36,005.09
Owner's Yield
26.59%
Maintenance CapEx ratio
773.61%
Maint CapEx / Avg PPE
816.0%

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
1.32M

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
Kazue Horikawa General Manager, Corporate Planning Department male
Kazuhiro Ono Executive Officer & Executive Director
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