Valuation Activia Properties Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-08-05 EDT			5-day change	1st Jan Change
139,600.00 ^JPY	0.00%		-2.31%	-0.85%

07-16	Activia Properties Inc. Provides Cash Distribution Guidance for the Fiscal Periods Ending November 30, 2026 and May 31, 2027	CI
07-16	Activia Properties Inc. Provides Earnings Guidance for the Fiscal Period Ending November 30, 2026 and Fiscal Period Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	355,430	346,965	328,227	254,266	340,764	331,734	-	-
Change	-	-2.38%	-5.4%	-22.53%	34.02%	-2.65%	-	-
Enterprise Value (EV)	355,430	346,965	328,227	497,734	340,764	331,734	331,734	331,734
Change	-	-2.38%	-5.4%	51.64%	-31.54%	-2.65%	0%	0%
P/E	22.6x	22.3x	18.8x	18x	23.8x	19.4x	20x	21.5x
PBR	1.28x	-	1.19x	0.95x	1.27x	1.23x	1.23x	1.23x
PEG	-	-88.99x	1.5x	-1x	16.23x	1x	-5.83x	-3.25x
Capitalization / Revenue	11.7x	10.9x	9.42x	8.04x	10.5x	10.6x	10.6x	10.2x
EV / Revenue	0x	0x	0x	0x	0x	10.6x	10.6x	10.2x
EV / EBITDA	0x	0x	0x	0x	0x	14.2x	14.4x	15x
EV / EBIT	0x	0x	0x	0x	0x	16.6x	16.6x	17.3x
EV / FCF	-	-	-	-	-	-	-	20,573,927x
FCF Yield	-	-	-	-	-	-	-	0%
Dividend per Share ²	6,254	6,270	6,495	6,222	11,844	6,506	6,642	6,421
Rate of return	4.34%	4.41%	4.79%	5.81%	8.26%	4.66%	4.76%	4.6%
EPS ²	6,385	6,369	7,194	5,933	6,020	7,213	6,965	6,505
Distribution rate	97.9%	98.5%	90.3%	105%	197%	90.2%	95.4%	98.7%
Net sales ¹	30,362	31,691	34,827	31,619	32,420	31,200	31,312	32,472
EBITDA ¹	19,587	20,281	22,356	19,303	19,822	23,317	22,977	22,048
EBIT ¹	16,860	17,546	19,415	16,215	16,586	19,925	19,972	19,162
Net income ¹	15,003	15,686	17,465	14,162	14,309	17,141	16,552	15,459
Net Debt	-	-	-	243,468	-	-	-	-
Reference price ²	144,000.00	142,333.33	135,500.00	107,000.00	143,400.00	139,600.00	139,600.00	139,600.00
Nbr of stocks (in thousands)	2,468	2,438	2,422	2,376	2,376	2,376	-	-
Announcement Date	1/14/22	1/17/23	1/17/24	1/17/25	1/16/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ACTIVIA PROPERTIES INC.	19.35x	-	-	4.66%	2.11B
REALTY INCOME CORPORATION	40.29x	15.54x	16.2x	5.2%	58.65B
SEGRO PLC	17.19x	24.29x	28.74x	3.35%	17.74B
UNIBAIL-RODAMCO-WESTFIELD SE	9.61x	12.64x	15.5x	5.18%	17.62B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.57x	17.25x	25.68x	4.82%	15.44B
KLÉPIERRE	11.5x	14.04x	16.7x	4.99%	13.08B
FEDERAL REALTY INVESTMENT TRUST	29.63x	11.46x	17.99x	3.72%	10.67B
MERLIN PROPERTIES SOCIMI, S.A.	9.89x	22.04x	29.79x	2.84%	10.63B
CAPITALAND ASCENDAS REIT	16.23x	12.49x	19.55x	5.96%	9.93B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	27.21x	7.28x	11.71x	5.89%	8.52B
Average	20.15x	15.23x	20.21x	4.66%	16.44B
Weighted average by Cap.	25.31x	15.76x	19.41x	4.77%