Data is not available at this time.
Wood Friends Co., Ltd. operates as a diversified real estate developer in Japan, specializing in wood-based residential and commercial properties. The company’s core revenue model revolves around land procurement, design, construction, and sales of wood houses and condominiums, supplemented by after-sales services and real estate brokerage. Its vertically integrated approach allows control over the entire value chain, from sourcing forest resources to delivering finished properties, positioning it uniquely in Japan’s sustainable construction niche. Beyond residential development, Wood Friends has expanded into urban wooden construction, hospitality, and asset management, leveraging its expertise in timber to diversify revenue streams. The company’s focus on eco-friendly materials aligns with Japan’s growing emphasis on sustainable urban development, though it faces competition from larger conglomerates with broader portfolios. Its regional presence in Nagoya provides localized market strength, but national scalability remains a challenge given the fragmented nature of Japan’s real estate sector.
Wood Friends reported revenue of JPY 33.2 billion for FY 2024, but net income declined to a loss of JPY 2.4 billion, reflecting operational challenges or market headwinds. Operating cash flow was positive at JPY 15.3 billion, suggesting core operations generate liquidity, though capital expenditures of JPY 4.1 billion indicate ongoing investments in projects or infrastructure.
The company’s diluted EPS of -JPY 1,623.83 underscores recent profitability struggles, likely tied to cost pressures or project delays. Its capital efficiency metrics are unclear without ROIC or ROE data, but the negative net income implies suboptimal returns on deployed capital in the current fiscal year.
Wood Friends holds JPY 3.1 billion in cash against total debt of JPY 14.6 billion, indicating moderate leverage. The debt-to-equity ratio is not calculable without equity figures, but the cash flow from operations could support debt servicing, contingent on sustaining operational performance.
The absence of dividends (JPY 0 per share) suggests reinvestment priorities or financial conservatism amid losses. Growth prospects hinge on Japan’s real estate demand and the company’s ability to monetize its diversified segments, particularly urban wooden construction and hospitality.
With a market cap of JPY 2.5 billion and a beta of 0.24, the stock is relatively low-volatility but trades at a discount, likely reflecting its recent losses. Investors may be pricing in a turnaround potential or sector recovery.
Wood Friends’ niche in sustainable timber construction and vertical integration are differentiators, but execution risks persist. Success depends on Japan’s housing market trends, cost management, and scaling its non-core businesses like asset management. A return to profitability would be critical for investor confidence.
Company description and financial data sourced from publicly available disclosures and market data providers.
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 |