Home Japanese
Omega Investment Co., Ltd.

Sansei Landic (Company note 3Q update)

Share price(12/7)¥811PER(21/12 CE)13.3 X
52 weeks high/low¥908/722PBR(20/12 act)0.65 X
ADVT (¥ mn, monthly)¥10 mnROE(20/12 act)3.6 %
Shrs out8.474 mn shrsMkt cap¥6.8 bn
Listed marketTSE 1st sectionShr eqty ratio (21/9)51.6 %
Click here for the PDF version of this page
3277SL2021Q3CN1208EN

Sales and profits are up significantly yoy and are running way above the company target. The company should revise up, though there needs to be caution about pandemic disease.

◇Key points for the financial results for 3Q of FY 12/2021

  • The company made up for delays in sales activities caused by COVID-19. Sales and profits are rising significantly over the last year and are running way above the guidance.
  • Profits have already overachieved the full-year company forecasts, and upward revision looks likely.
  • Despite the strong results, the stock price is left undervalued continuing adjustment.

◇Financial results for 3Q of FY 12/2021: Sales grew 22% * year-on-year and operating income increased 4 times

 For 3Q of FY 12/2021, the company posted net sales of 13,198 million yen (up 21.8%), an operating income of 1,027 million yen (up 287.4%), an ordinary income of 943 million yen (up 519.8%), and a quarterly net income attributable to the shareholders of the parent company shareholders of 547 million yen (up 492.4%).

 Sales and profits are up significantly year-on-year and are way above the company guidance. Business rebounded from the significant impact of COVID-19 in 2Q and 3Q of the previous year. Moreover, the countermeasures against COVID-19, such as the adoption of IT for marketing, were positive. (See also the next page and the graph)

    By segment, the real estate sales business performed well, delivering sales of 12,284 million yen (up 28.4%) and a profit of 1,987 million yen (up 83.5%). On the other hand, the construction business registered sales of 913 million yen (down 27.9%) and the loss of 144 million yen (a loss of 5 million yen last year) (See the next page for details).

   The procurement in the real estate sales business totaled 7,544 million yen (down 31.9%). The orders received in the construction business were 1,186 million yen (up 61.3%). Since the level was high in the previous year, the procurement decreased yoy. However, there appears no impact on the immediate business performance.

*Unless otherwise specified in this report, % of increase/decrease indicates year-on-year comparison (cumulative basis).

◇Full-year outlook for FY 12/2021:  the forecast are left unchanged despite profits overachieving the full-year guidance

 So far, sales have achieved 72% of the guidance, and profits have exceeded the management’s target by the end of 3Q. However, the management retained the full-year forecasts. Currently, the impact of the fifth wave of COVID-19 is significant, and the company says that it will carry over some of the properties scheduled for sale in 4Q to the next fiscal year. Still, the management may well revise up for the full year.

 JPY, mn

 

Net sales

YoY

%

Oper.

profit

YoY

%

Ord.

profit

YoY

%

Profit

ATOP

YoY

%

EPS

(¥)

DPS

(¥)

2017/12

13,098

6.5

1,762

21.9

1,668

25.6

1,111

30.2

134.45

18.00

2018/12

16,833

28.5

1,765

0.2

1,642

-1.5

1,006

-9.4

119.62

21.00

2019/12

18,020

7.1

1,860

5.4

1,758

7.0

1,158

15.1

137.08

23.00

2020/12

17,774

-1.4

847

-54.5

709

-59.7

357

-69.1

42.34

25.00

2021/12 (CE)

18,385

3.4

919

8.5

762

7.5

505

41.3

59.88

25.00

2020/12 3Q

10,835

3.1

265

-64.3

152

-77.5

92

-78.3

10.95

2021/12 3Q

13,198

21.8

1,027

287.4

943

519.8

547

492.4

66.02

Quarterly sales and operating profit

Source: Omega Investment from company materials

Trends by segment: (See also “Financial data”)

a)Real estate sales business : Sales of 12,284 million yen (up 28.4%, + 14.7% above the guidance), profit of 1,987 million yen (up 83.5%)

ー Leasehold land: Sales were 6,734 million yen (up 99.5%). The properties mixed with old unutilised properties, which the company scheduled to sell in the 4Q of the last year, were booked as sales this term. In addition, 3Q sales were strong. 
As a result, nine-month sales doubled year-on-year, exceeding the company forecast by 23.7%.

ーOld unutilised properties (properties with furnishings of previous tenants): Sales of 4,932 million yen (up 24.9%). Sales in 2Q and 3Q expanded significantly by 125.8% and 70.6%, respectively. Nine-month sales and profits exceeded the forecasts.

ーFreehold: Sales registered 338 million yen (down 82.0%). Sales declined significantly year-on-year as they were more robust than usual last year. The management anticipated sales to drop considerably judging from the inventory at the beginning of this fiscal year. Sales did not reach even that forecast. However, the freehold business is a low-profit margin because of the competition with other more common real estate companies, and it is not easy to utilise the company’s features. Therefore, the impact on the overall profits is not so significant.

Sales and operating income by quarterly segment

Source: Omega Investment from company materials

Source: company materials

 The procurement amount in the real estate sales business was 7,544 million yen. Although the number of projects and the number of purchase contracts have improved significantly, the period until settlement has become longer in some cases, and accumulation slowed down. Procurement decreased in all leasehold land, old unutilised properties and  freehold, resulting in a total decline of 31.9%. However, this will not affect the company’s business performance for the current fiscal year. The company will focus on securing projects for the next fiscal year.

b)Construction Business: Sales of 913 million yen (down 27.9%, -21.3% below the forecast), a loss of 144 million yen (a loss of 5 million yen yoy) 

 COVID-19 delayed business negotiations and construction starts, and sales were down yoy, undercutting the company forecasts. The earnings were significantly affected by the provision for construction loss of about 82 million yen. This was related to wooden construction, the company’s high-value-added mainstay. There was a cost overrun of RC properties, which the company had started as a new initiative.

 The orders received in the construction business are on track of recovery, despite COVID-19 and the skyrocketing lumber prices.

 On the balance sheet, cash and deposits increased by 849 million yen (from the end of December 2020) to 5,179 million yen due to the steady progress of sales activities. Real estate for sale decreased by 1,290 million yen, and the balance at the end of September was 13,134 million yen. At the same time, interest-bearing debt decreased by 487 million yen to 7,853 million yen.

Full-year outlook for FY 12/2021: Profit reached the initial forecast, but the management left guidance unchanged.

 As per the nine-month progress, sales have achieved 72% of the management’s full-year target, and profits are already much above the company’s guidance. However, they left their forecasts unchanged. As the impact of the fifth wave of COVID-19 was more significant than expected, the company says that it will carry over some of the properties that it planned to sell in 4Q  to the next fiscal year. Nevertheless, the expectations for an upward revision to the full-year earnings forecast should mount.

◇ Other topics: Application for “Standard Market” of Tokyo Stock Exchange

 At the board of directors’ meeting held on November 12, the company resolved to select and apply for the “standard market” for listing the company’s stock in the new market category of TSE, which will be effective from April 4, 2022.

Stock price: Financial results are good, but the stocks remain undervalued continuing adjustments.

 Following the 2Q result report, the stock price rose due to the announcement of share buyback.  But the stock price has been adjusting after the 3Q announcement. It is probably because the management did not revise up the full-year forecasts being cautious. As mentioned in our previous report, PBR is 0.65 and is below 0.89, which is the average over the last five years. If the company revises up at the time of 4Q result announcement and reveals a positive outlook for FY 12/2022, the stock price may well be re-rated. (Refer to the graph on the next page.)

Financial data

FY (¥mn)

2019/12

     

2020/12

     

2021/12

   
 

1Q

2Q

3Q

4Q

1Q

2Q

3Q

4Q

1Q

2Q

3Q

[Sales by segment]

                     

Net sales

1,925

5,775

2,811

7,507

4,807

3,546

2,481

6,938

5,365

3,744

4,089

 Year-on-year basis

-33.0%

45.8%

-23.9%

15.0%

149.7%

-38.6%

-11.7%

-7.6%

11.6%

-7.6%

11.6%

 Real estate sales business

1,576

5,396

2,353

6,941

4,339

3,092

2,137

6,543

5,171

3,434

3,679

  Year-on-year basis

-42.8%

41.3%

-33.9%

17.5%

175.3%

-42.7%

-9.2%

-5.7%

19.2%

11.1%

72.1%

  Sales composition ratio

81.9%

93.4%

83.7%

92.5%

90.3%

87.2%

86.2%

94.3%

96.4%

91.7%

90.0%

   Leasehold land

1,086

1,546

889

3,176

719

1,613

1,044

2,950

3,464

1,267

2,003

    Year-on-year basis

77.7%

-34.2%

-21.5%

6.1%

-33.8%

4.3%

17.4%

-7.1%

381.4%

-21.5%

91.9%

    Sales composition ratio

56.4%

26.8%

31.6%

42.3%

15.0%

45.5%

42.1%

42.5%

64.6%

33.8%

49.0%

   Old unutilised properties

351

3,657

1,283

2,108

2,180

897

872

3,101

1,419

2,025

1,488

    Year-on-year basis

-51.6%

225.4%

62.0%

-12.9%

520.6%

-75.5%

-32.0%

-47.1%

-34.9%

125.8%

70.6%

    Sales composition ratio

18.2%

63.3%

45.6%

28.1%

45.4%

25.3%

35.1%

44.7%

26.4%

54.1%

36.4%

   Freehold

28

88

55

1,532

1,305

465

106

395

191

46

101

    Year-on-year basis

-97.9%

-60.4%

-96.4%

290.8%

4560.7%

428.4%

92.7%

-74.2%

-85.3%

-90.1%

-4.7%

    Sales composition ratio

1.5%

1.5%

2.0%

20.4%

27.1%

13.1%

4.3%

5.7%

3.6%

1.2%

2.5%

   Others

110

104

126

126

133

117

116

97

96

95

88

    Year-on-year basis

11.1%

-14.8%

5.0%

21.2%

21.5%

12.5%

-7.9%

-23.0%

-28.3%

-18.8%

-24.1%

    Sales composition ratio

5.7%

1.8%

4.5%

1.7%

2.8%

3.3%

4.7%

1.4%

1.8%

2.5%

2.2%

 Construction business

349

379

457

566

468

455

343

395

194

309

409

  Year-on-year basis

202.6%

166.5%

246.1%

44.0%

34.1%

19.8%

-24.9%

-30.1%

-58.4%

-32.1%

19.3%

  Sales composition ratio

18.1%

6.6%

16.3%

7.5%

9.7%

12.8%

13.8%

5.7%

3.6%

8.3%

10.0%

[Statements of income]

                     

Net sales

1,925

5,775

2,811

7,507

4,807

3,546

2,481

6,938

5,365

3,744

4,089

Cost of sales

1,346

4,014

2,076

5,466

3,865

2,557

1,934

5,431

4,020

2,756

2,945

Gross profit

579

1,762

736

2,042

942

989

548

1,507

1,344

986

1,143

SG&A expenses

696

855

783

924

792

744

678

925

816

826

805

Operating income

-117

907

-47

1,117

150

245

-131

382

528

160

338

Non-operating income

4

28

5

5

9

5

51

5

12

8

8

Non-operating expenses

34

38

32

40

55

63

60

10

37

40

34

Ordinary income

-147

898

-75

1,083

103

188

-140

298

502

128

311

Extraordinary income

0

0

0

0

0

0

0

3

0

0

Extraordinary expenses

0

0

0

0

0

0

0

 

0

0

Loss before income taxes

-147

898

-75

1,083

103

188

-140

298

506

128

311

Total income taxes

-35

312

-26

349

36

72

-49

295

183

48

166

Net income

-112

585

-48

734

67

114

-90

176

323

79

145

[Balance Sheets]

                     

Current assets

16,007

15,596

17,458

18,095

18,816

20,798

20,577

19,040

17,554

17,371

18,769

  Property for sale

13,129

12,290

14,890

13,493

14,655

16,923

17,312

14,424

13,493

12,586

13,134

Non-current assets

1,230

1,206

1,229

1,199

1,188

1,164

1,197

1,030

951

1,054

1,081

   Tangible assets

469

471

462

456

451

449

443

306

291

290

293

   Investments and other assets

694

666

689

669

668

653

691

655

595

703

732

Total assets

17,236

16,802

18,686

19,294

20,004

21,962

21,774

20,071

18,505

18,425

19,849

Current liabilities

6,904

6,996

9,135

9,047

9,883

7,767

7,699

5,772

5,517

7,540

8,633

   Short-term borrowings

5,645

5,360

7,702

7,203

7,729

6,352

6,676

4,463

4,272

6,105

7,171

Non-current liabilities

1,714

602

389

351

345

4,303

4,274

4,232

2,919

792

976

    Long-Term Borrowings

1,347

222

3,958

3,929

3,879

2,570

483

683

Total liabilities

8,618

7,598

9,524

9,399

10,228

12,071

11,973

10,004

8,436

8,332

9,609

Total net assets

8,618

9,204

9,162

9,895

9,776

9,891

9,801

10,067

10,070

10,093

10,240

Total shareholders’ equity

8,618

9,204

9,162

9,895

9,776

9,891

9,801

10,067

10,070

10,093

10,240

  Capital stock

811

811

814

814

818

818

818

818

818

820

821

  Legal capital reserve

772

772

775

775

779

779

779

779

779

781

782

  Retained earnings

7,031

7,616

7,568

8,302

8,174

8,289

8,200

8,465

8,577

8,656

8,802

  Stock acquisition right

4

4

4

4

4

4

4

4

4

4

4

Total liabilities and net assets

17,236

16,802

18,686

19,294

20,004

21,962

21,774

20,071

18,505

18,425

19,849

[Statements of cash flows]

                     

Cash flow from operating activities

 

-286

 

-419

 

-3,683

 

-916

 

2,110

 

  Loss before income taxes

 

750

 

1,758

 

291

 

712

 

635

 

Cash flow from investing  activities

 

-27

 

-70

 

-9

 

-287

 

-26

 

Cash flow from financing activities

-446

984

3,021

952

-2,129

 

Net increase in cash and cash equiv.

 

-760

 

493

 

-671

 

-251

 

-46

 

Cash and cash equiv. at beginning of period

 

3,465

 

3,465

 

3,958

 

3,958

 

3,707

 

Cash and cash equiv. at end of period

 

2,704

 

3,958

 

3,287

 

3,707

 

3,661

 

Source: Omega Investment from company materials