Hulic Co., Ltd.

TSE:3003 Stock Report

Market Cap: JP¥1.1t

Hulic Valuation

Is 3003 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 3003 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 3003 (¥1422.5) is trading below our estimate of fair value (¥18401.73)

Significantly Below Fair Value: 3003 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 3003?

Key metric: As 3003 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 3003. This is calculated by dividing 3003's market cap by their current earnings.
What is 3003's PE Ratio?
PE Ratio12x
EarningsJP¥90.52b
Market CapJP¥1.08t

Price to Earnings Ratio vs Peers

How does 3003's PE Ratio compare to its peers?

The above table shows the PE ratio for 3003 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average17.4x
8905 AEON Mall
23.9x19.9%JP¥453.3b
8848 Leopalace21
4.3x-8.6%JP¥177.0b
2337 Ichigo
17.7x11.3%JP¥163.3b
8818 Keihanshin Building
23.6x7.0%JP¥78.5b
3003 Hulic
12x6.0%JP¥1.1t

Price-To-Earnings vs Peers: 3003 is good value based on its Price-To-Earnings Ratio (12x) compared to the peer average (17.3x).

Price to Earnings Ratio vs Industry

How does 3003's PE Ratio compare vs other companies in the JP Real Estate Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
No more companies available in this PE range
3003 12.0xIndustry Avg. 11.6xNo. of Companies17PE0816243240+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 3003 is expensive based on its Price-To-Earnings Ratio (12x) compared to the JP Real Estate industry average (11.6x).

Price to Earnings Ratio vs Fair Ratio

What is 3003's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

3003 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio12x
Fair PE Ratio17.8x

Price-To-Earnings vs Fair Ratio: 3003 is good value based on its Price-To-Earnings Ratio (12x) compared to the estimated Fair Price-To-Earnings Ratio (17.8x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 3003 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentJP¥1,422.50
JP¥1,660.00
+16.7%
5.1%JP¥1,800.00JP¥1,580.00n/a6
Nov ’25JP¥1,431.50
JP¥1,640.00
+14.6%
5.4%JP¥1,800.00JP¥1,530.00n/a6
Oct ’25JP¥1,449.50
JP¥1,670.00
+15.2%
6.6%JP¥1,850.00JP¥1,530.00n/a7
Sep ’25JP¥1,506.50
JP¥1,670.00
+10.9%
6.6%JP¥1,850.00JP¥1,530.00n/a7
Aug ’25JP¥1,374.50
JP¥1,680.00
+22.2%
5.7%JP¥1,850.00JP¥1,580.00n/a7
Jul ’25JP¥1,425.50
JP¥1,680.00
+17.9%
5.7%JP¥1,850.00JP¥1,580.00n/a7
Jun ’25JP¥1,452.00
JP¥1,687.14
+16.2%
5.4%JP¥1,850.00JP¥1,580.00n/a7
May ’25JP¥1,485.00
JP¥1,676.25
+12.9%
5.4%JP¥1,850.00JP¥1,580.00n/a8
Apr ’25JP¥1,555.50
JP¥1,663.75
+7.0%
6.0%JP¥1,850.00JP¥1,550.00n/a8
Mar ’25JP¥1,510.50
JP¥1,657.50
+9.7%
5.3%JP¥1,800.00JP¥1,550.00n/a8
Feb ’25JP¥1,627.50
JP¥1,625.00
-0.2%
7.6%JP¥1,800.00JP¥1,400.00n/a8
Jan ’25JP¥1,476.50
JP¥1,481.43
+0.3%
12.9%JP¥1,800.00JP¥1,200.00n/a7
Dec ’24JP¥1,462.00
JP¥1,438.57
-1.6%
9.9%JP¥1,600.00JP¥1,200.00n/a7
Nov ’24JP¥1,405.00
JP¥1,355.00
-3.6%
8.8%JP¥1,550.00JP¥1,200.00JP¥1,431.508
Oct ’24JP¥1,341.00
JP¥1,316.25
-1.8%
7.4%JP¥1,500.00JP¥1,200.00JP¥1,449.508
Sep ’24JP¥1,314.50
JP¥1,316.25
+0.1%
7.4%JP¥1,500.00JP¥1,200.00JP¥1,506.508
Aug ’24JP¥1,219.50
JP¥1,282.50
+5.2%
6.4%JP¥1,400.00JP¥1,180.00JP¥1,374.508
Jul ’24JP¥1,231.00
JP¥1,266.25
+2.9%
5.5%JP¥1,400.00JP¥1,180.00JP¥1,425.508
Jun ’24JP¥1,181.00
JP¥1,253.75
+6.2%
4.0%JP¥1,350.00JP¥1,180.00JP¥1,452.008
May ’24JP¥1,168.00
JP¥1,253.75
+7.3%
4.0%JP¥1,350.00JP¥1,180.00JP¥1,485.008
Apr ’24JP¥1,087.00
JP¥1,257.50
+15.7%
3.6%JP¥1,350.00JP¥1,200.00JP¥1,555.508
Mar ’24JP¥1,078.00
JP¥1,257.50
+16.7%
3.6%JP¥1,350.00JP¥1,200.00JP¥1,510.508
Feb ’24JP¥1,065.00
JP¥1,251.25
+17.5%
3.4%JP¥1,350.00JP¥1,200.00JP¥1,627.508
Jan ’24JP¥1,040.00
JP¥1,278.75
+23.0%
5.7%JP¥1,430.00JP¥1,200.00JP¥1,476.508
Dec ’23JP¥1,144.00
JP¥1,262.50
+10.4%
3.8%JP¥1,350.00JP¥1,200.00JP¥1,462.008
Nov ’23JP¥1,079.00
JP¥1,243.75
+15.3%
5.7%JP¥1,350.00JP¥1,110.00JP¥1,405.008

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

Early Age

JP¥2.6b

Engages in the real estate business in Japan.

3248

JP¥817.00

7D

0%

1Y

11.3%

SUNNEXTA GROUP

JP¥9.1b

Provides company housing outsourcing services in Japan.

8945

JP¥997.00

7D

-0.4%

1Y

6.0%

AMG HoldingsLtd

JP¥4.4b

Engages in the construction and real estate businesses primarily in Japan.

8891

JP¥1,581.00

7D

-1.1%

1Y

-21.0%