Data is not available at this time.
Tokyo Tatemono Co., Ltd. is a diversified real estate company operating primarily in Japan, with segments spanning building development, housing, asset services, and overseas ventures. The company’s core revenue model revolves around leasing, developing, and managing commercial and residential properties, including office buildings, logistics facilities, and condominiums. It also offers ancillary services such as brokerage, consulting, and asset management, enhancing its integrated real estate ecosystem. Tokyo Tatemono holds a strong position in Japan’s competitive real estate market, leveraging its long-standing presence since 1896 and diversified portfolio to mitigate sector-specific risks. Its strategic focus on high-demand urban and logistics properties, alongside hospitality and leisure assets like hotels and golf courses, provides resilience against cyclical downturns. The company’s overseas segment further diversifies its exposure, though domestic operations remain the primary growth driver. With a headquarters in Tokyo, it benefits from proximity to key urban development projects and institutional clients, reinforcing its market leadership in premium real estate services.
In FY 2024, Tokyo Tatemono reported revenue of JPY 463.7 billion, with net income of JPY 65.9 billion, reflecting a net margin of approximately 14.2%. The company’s operating cash flow stood at JPY 18.9 billion, though significant capital expenditures of JPY -125.2 billion indicate aggressive reinvestment in property development and acquisitions. This suggests a focus on long-term asset growth over short-term liquidity.
The company’s diluted EPS of JPY 315.49 underscores its earnings stability, supported by a diversified revenue base. However, high total debt of JPY 1.21 trillion relative to JPY 111.1 billion in cash highlights leveraged growth strategies. Capital efficiency metrics would benefit from deeper analysis of ROIC, but the current data suggests reliance on debt financing for expansion.
Tokyo Tatemono’s balance sheet shows JPY 111.1 billion in cash against JPY 1.21 trillion in total debt, indicating a leveraged position common in real estate. The debt load is manageable given the asset-heavy nature of the industry, but interest coverage and refinancing risks warrant monitoring. The company’s JPY 526.6 billion market cap reflects investor confidence in its asset quality.
The company’s growth is tied to Japan’s real estate cycle, with recent investments in logistics and urban properties aligning with sector trends. A dividend of JPY 95 per share signals a commitment to shareholder returns, yielding approximately 3.0% based on current share prices, though payout ratios should be evaluated against earnings sustainability.
With a beta of 0.17, Tokyo Tatemono exhibits low volatility relative to the market, appealing to defensive investors. Its valuation reflects steady income from leased properties, though premium pricing depends on execution in overseas ventures and urban redevelopment projects. The market likely prices in moderate growth, given sector headwinds like demographic shifts.
Tokyo Tatemono’s strengths lie in its diversified portfolio, prime urban assets, and integrated service offerings. Challenges include managing debt and adapting to Japan’s aging population. The outlook is stable, with opportunities in logistics and overseas markets, but success hinges on disciplined capital allocation and macroeconomic resilience.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |