Valuation Advance Residence Investment Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-29 EDT			5-day change	1st Jan Change
132,100.00 ^JPY	-1.12%		-0.75%	-22.93%

10-21	Advance Residence Investment Secures 2.5 Billion Yen in Loans for Debt Refinancing	MT
10-21	Advance Residence Investment Corporation Announces JPY 2,500 Million Debt Financing Including Green Loan, Loan Repayment and Early Repayment	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	468,822	439,738	465,725	409,551	479,187	376,789	-	-
Change	-	-6.2%	5.91%	-12.06%	17%	-21.37%	-	-
Enterprise Value (EV) ¹	666,611	646,207	665,421	623,564	698,694	599,242	594,807	590,406
Change	-	-3.06%	2.97%	-6.29%	12.05%	-14.23%	-0.74%	-0.74%
P/E	31x	28.3x	28.7x	27x	26.1x	22.5x	21.8x	20.5x
PBR	2.11x	1.9x	1.96x	0.87x	2.02x	1.54x	1.53x	1.49x
PEG	-	9.38x	32.24x	-3.99x	1.2x	-2.62x	6.8x	3.43x
Capitalization / Revenue	13.7x	12.5x	12.5x	11.1x	11.6x	9.14x	8.76x	8.51x
EV / Revenue	19.5x	18.4x	17.9x	16.8x	17x	14.5x	13.8x	13.3x
EV / EBITDA	29.4x	27.9x	27.1x	25.9x	25.2x	22.4x	21x	19.8x
EV / EBIT	39.4x	37.4x	37.5x	36.7x	34.3x	31.1x	28.9x	26.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	5,669	5,813	5,875	5,951	6,412	6,491	6,857	7,061
Rate of return	3.35%	3.66%	3.62%	4.16%	3.82%	4.91%	5.19%	5.35%
EPS ²	5,453	5,618	5,668	5,284	6,435	5,883	6,071	6,434
Distribution rate	104%	103%	104%	113%	99.6%	110%	113%	110%
Net sales ¹	34,198	35,122	37,213	37,059	41,193	41,242	43,001	44,289
EBITDA ¹	22,636	23,127	24,550	24,050	27,767	26,792	28,314	29,800
EBIT ¹	16,935	17,263	17,725	16,979	20,397	19,295	20,550	21,919
Net income ¹	15,107	15,562	15,969	15,146	18,356	17,155	18,037	18,892
Net Debt ¹	197,788	206,469	199,696	214,013	219,507	222,453	218,018	213,617
Reference price ²	169,250.00	158,750.00	162,500.00	142,900.00	168,000.00	132,100.00	132,100.00	132,100.00
Nbr of stocks (in thousands)	2,770	2,770	2,866	2,866	2,852	2,852	-	-
Announcement Date	3/29/22	3/16/23	3/14/24	3/17/25	3/17/26	-	-	-

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.($)
ADVANCE RESIDENCE INVESTMENT CORPORATION	22.71x	14.63x	22.53x	4.86%	2.41B
VIVMARK RESIDENTIAL	38.72x	12.77x	22.62x	-	47.12B
ESSEX PROPERTY TRUST, INC.	45.91x	11.79x	19.22x	3.96%	16.82B
INVITATION HOMES INC.	26.75x	8.09x	15.65x	4.49%	15.8B
SUN COMMUNITIES, INC.	-16.95x	8.57x	17.33x	4.05%	13.15B
MID-AMERICA APARTMENT COMMUNITIES, INC.	31.06x	8.65x	15.36x	5.25%	13.55B
EQUITY LIFESTYLE PROPERTIES, INC.	28.3x	9.2x	18.97x	3.73%	11.29B
AMERICAN HOMES 4 RENT	32x	8.58x	16.1x	4.22%	11.23B
UDR, INC.	28.31x	9.94x	15.97x	5.01%	11.15B
CAMDEN PROPERTY TRUST	65.63x	9.09x	16.28x	4.27%	10.2B
Average	30.24x	10.13x	18.00x	4.43%	15.27B
Weighted average by Cap.	32.32x	10.46x	18.76x	4.38%