Data is not available at this time.
Housecom Corporation operates as a key player in Japan's real estate services sector, specializing in rental brokerage and property management. The company generates revenue through commissions from rental transactions, property management fees, and ancillary services like insurance agency operations. With a network of 187 stores concentrated in high-demand metropolitan areas such as Tokyo, Kanto, Tokai, and Kansai, Housecom leverages localized expertise to serve both individual and corporate clients. Its subsidiary relationship with Daito Trust Construction Co., Ltd. provides strategic advantages in accessing development pipelines and tenant networks. The firm’s focus on urban rental markets aligns with Japan’s demographic trends favoring flexible housing solutions. While competition is intense among regional brokers, Housecom’s scale and integration with construction-linked services differentiate its offering. The company’s asset-light model emphasizes operational efficiency, though reliance on transactional volumes exposes it to cyclical demand fluctuations in Japan’s real estate sector.
Housecom reported revenue of JPY 13.5 billion for FY2024, with net income of JPY 410 million, reflecting a modest net margin of approximately 3%. Operating cash flow stood at JPY 754 million, supported by stable brokerage activity. Capital expenditures were minimal (JPY -23 million), indicating a lean operational structure typical of service-oriented real estate firms. The diluted EPS of JPY 52.9 suggests efficient capital allocation relative to its outstanding shares.
The company’s earnings are primarily driven by transactional volumes in urban rental markets, with limited reliance on debt (total debt of JPY 12 million). Cash reserves of JPY 5.2 billion provide liquidity for operational needs and potential expansion. The low beta (0.584) implies earnings stability relative to broader market volatility, though regional economic shifts could impact rental demand.
Housecom maintains a robust balance sheet, with cash and equivalents exceeding total debt by a significant margin. The negligible debt load underscores a conservative financial strategy, reducing interest expense risks. High liquidity supports dividend commitments and operational flexibility, though the lack of leverage may limit aggressive growth initiatives.
Growth is tied to Japan’s urban rental market dynamics, with limited recent expansion beyond existing store footprints. The dividend payout (JPY 20 per share) reflects a shareholder-friendly approach, though yield sustainability depends on maintaining current profitability levels. Demographic shifts toward urban living could provide tailwinds, but competitive pressures may cap margin expansion.
At a market cap of JPY 10.2 billion, the stock trades at a P/E multiple of approximately 25x FY2024 earnings, suggesting moderate growth expectations. The valuation aligns with sector peers, though the company’s niche focus and subsidiary status may limit re-rating potential absent significant operational catalysts.
Housecom benefits from its affiliation with Daito Trust Construction, which provides access to development-linked rental opportunities. However, reliance on Japan’s cyclical real estate market and concentrated geographic exposure pose risks. Strategic priorities likely include digital brokerage enhancements and selective store network optimization to improve cost efficiency.
Company filings, market data
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 |