| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 43.38B | 44.79B | 42.70B | 41.24B | 36.14B | 41.07B |
| Gross Profit | 7.87B | 7.97B | 5.83B | 6.11B | 6.11B | 6.99B |
| EBITDA | 2.89B | 2.68B | 1.22B | 1.00B | 1.68B | 2.43B |
| Net Income | 1.80B | 1.67B | 414.16M | 100.78M | 643.45M | 1.13B |
Balance Sheet | ||||||
| Total Assets | 50.63B | 52.66B | 40.71B | 45.63B | 40.93B | 36.30B |
| Cash, Cash Equivalents and Short-Term Investments | 4.33B | 5.53B | 4.98B | 4.97B | 4.43B | 6.22B |
| Total Debt | 34.60B | 35.05B | 25.67B | 31.09B | 26.36B | 20.75B |
| Total Liabilities | 37.58B | 39.04B | 28.84B | 33.86B | 28.95B | 24.71B |
| Stockholders Equity | 13.03B | 13.36B | 11.85B | 11.76B | 11.96B | 11.59B |
Cash Flow | ||||||
| Free Cash Flow | 0.00 | -8.78B | 6.07B | -3.65B | -7.25B | 5.96B |
| Operating Cash Flow | 0.00 | -5.93B | 8.86B | -930.75M | -3.90B | 10.15B |
| Investing Cash Flow | 0.00 | -2.66B | -3.12B | -2.85B | -3.18B | -4.48B |
| Financing Cash Flow | 0.00 | 9.15B | -5.79B | 4.31B | 5.30B | -4.38B |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Neutral | ¥4.19B | 73.58 | ― | 1.31% | 11.10% | ― | |
69 Neutral | ¥7.59B | 33.97 | ― | 3.17% | 5.99% | -35.12% | |
68 Neutral | ¥6.12B | 2.74 | ― | 2.73% | 62.88% | 135.99% | |
65 Neutral | $2.17B | 12.19 | 3.79% | 4.94% | 3.15% | 1.96% | |
62 Neutral | ¥12.73B | 7.65 | ― | 2.85% | 20.54% | 8.92% | |
55 Neutral | ¥8.56B | 5.00 | ― | 4.58% | ― | ― |
Intellex Co., Ltd. is formulating a five-year medium-term management plan to be announced in January 2026, aiming to address future trends in the real estate industry, such as rising property and renovation costs. The company plans to shift from a ‘flow’ to a ‘stock’ business model, enhancing customer lifetime value and addressing social issues like vacant housing through sustainable renovation practices.
Intellex Co., Ltd. has announced a memorandum of understanding with ZENKOKU HOSHO Co., Ltd. to explore a business alliance aimed at addressing real estate industry challenges and enhancing corporate value. The collaboration seeks to leverage Intellex’s renovation expertise and ZENKOKU HOSHO’s credit guarantee know-how to create synergies in property sales, acquisition channels, and asset securitization, potentially transforming industry challenges into business opportunities.
Intellex Co., Ltd. announced the approval for a new listing of its soon-to-be-established holding company, Intellex Holdings Co., Ltd., on the Tokyo Stock Exchange Standard Market. This transition involves a sole-share transfer, leading to the delisting of Intellex Co., Ltd.’s shares on November 27, 2025, with the new listing of the holding company scheduled for December 1, 2025.