Valuation Activia Properties Inc.

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-07-13 EDT			5-day change	1st Jan Change
136,700.00 ^JPY	-0.15%		-1.09%	-2.91%

06-30	Activia Properties Inc. Concludes Lease Contract With Tokyu Resorts & Stays For A-FLAG Sapporo And Signs Extension Contract With Tokyu Corporation	CI
06-24	Activia Properties to Acquire Kyoto Hotel for 11.5 Billion Yen	MT

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	325,318	-	-
Change	-	-2.38%	-5.4%	-22.53%	34.02%	-4.53%	-	-
Enterprise Value (EV)	355,430	346,965	328,227	497,734	340,764	325,318	325,318	325,318
Change	-	-2.38%	-5.4%	51.64%	-31.54%	-4.53%	0%	0%
P/E	22.6x	22.3x	18.8x	18x	23.8x	19.7x	19.4x	21.9x
PBR	1.28x	-	1.19x	0.95x	1.27x	1.21x	1.2x	1.2x
PEG	-	-88.99x	1.5x	-1x	16.23x	1.3x	11.43x	-1.9x
Capitalization / Revenue	11.7x	10.9x	9.42x	8.04x	10.5x	10.2x	9.91x	10.4x
EV / Revenue	0x	0x	0x	0x	0x	10.2x	9.91x	10.4x
EV / EBITDA	0x	0x	0x	0x	0x	14.6x	14.3x	15.6x
EV / EBIT	0x	0x	0x	0x	0x	17x	16.4x	17.8x
EV / FCF	-	-	-	-	-	20.1x	18.7x	20.2x
FCF Yield	-	-	-	-	-	4.99%	5.34%	4.96%
Dividend per Share ²	6,254	6,270	6,495	6,222	11,844	6,327	6,545	6,150
Rate of return	4.34%	4.41%	4.79%	5.81%	8.26%	4.62%	4.78%	4.49%
EPS ²	6,385	6,369	7,194	5,933	6,020	6,952	7,070	6,259
Distribution rate	97.9%	98.5%	90.3%	105%	197%	91%	92.6%	98.3%
Net sales ¹	30,362	31,691	34,827	31,619	32,420	31,920	32,814	31,374
EBITDA ¹	19,587	20,281	22,356	19,303	19,822	22,257	22,785	20,815
EBIT ¹	16,860	17,546	19,415	16,215	16,586	19,158	19,806	18,232
Net income ¹	15,003	15,686	17,465	14,162	14,309	16,519	16,799	14,873
Net Debt	-	-	-	243,468	-	-	-	-
Reference price ²	144,000.00	142,333.33	135,500.00	107,000.00	143,400.00	136,900.00	136,900.00	136,900.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ACTIVIA PROPERTIES INC.	19.69x	-	-	4.62%	2.01B
REALTY INCOME CORPORATION	40.45x	15.69x	16.27x	5.17%	59.04B
UNIBAIL-RODAMCO-WESTFIELD SE	9.2x	12.59x	15.43x	5.36%	16.9B
SEGRO PLC	13.53x	22.51x	26.48x	3.81%	15.64B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.16x	17.01x	24.95x	4.91%	15.04B
KLÉPIERRE	10.16x	13.36x	16.08x	5.43%	11.83B
MERLIN PROPERTIES SOCIMI, S.A.	7.95x	22.47x	30.42x	2.8%	10.65B
FEDERAL REALTY INVESTMENT TRUST	31.39x	11.29x	17.82x	3.76%	10.45B
CAPITALAND ASCENDAS REIT	16.13x	12.37x	19.33x	6.06%	9.75B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	22.96x	7.11x	11.65x	6.02%	8.34B
Average	19.16x	14.93x	19.82x	4.79%	15.97B
Weighted average by Cap.	24.93x	15.49x	19.01x	4.89%