Valuation Comforia Residential REIT, Inc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

05-25	Comforia Residential REIT Inc. Revises Earnings Guidance for the Period Ending July 31, 2026, and for the Period Ending January 31, 2027	CI
05-24	Nissei Tsusho K.K. and Enon Corporation agreed to acquire Comforia Esakahiroshibacho from Comforia Residential REIT, Inc for ¥1.9 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2024	2025	2026	2027	2028	2029
Market Cap ¹	213,442	234,552	211,941	260,695	244,838	-	-
Change	-	-	-9.64%	23%	-6.08%	-	-
Enterprise Value (EV)	213,442	234,552	211,941	260,695	244,838	244,838	244,838
Change	-	-	-9.64%	23%	-6.08%	0%	0%
P/E	24.9x	27.8x	23x	13.4x	24.2x	24.2x	23.5x
PBR	-	-	1.31x	-	-	-	-
PEG	-	-	3.85x	0x	-0.5x	-350.25x	7.9x
Capitalization / Revenue	10.6x	11x	9.28x	10.6x	9.64x	9.36x	9.05x
EV / Revenue	0x	0x	0x	0x	9.64x	9.36x	9.05x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	19.6x	18.9x	18x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	3,757	3,915	12,072	4,204	4,339	4,468
Rate of return	-	3.64%	4.32%	10.8%	4%	4.13%	4.26%
EPS ²	4,121	3,712	3,934	8,350	4,342	4,339	4,468
Distribution rate	-	101%	99.5%	145%	96.8%	100%	100%
Net sales ¹	20,204	21,344	22,850	24,532	25,402	26,147	27,061
EBITDA	-	-	-	-	-	-	-
EBIT ¹	9,813	9,761	10,626	11,720	12,480	12,926	13,618
Net income ¹	8,567	8,311	9,073	9,823	10,124	10,118	10,418
Net Debt	-	-	-	-	-	-	-
Reference price ²	102,666.67	103,166.67	90,533.33	111,800.00	105,000.00	105,000.00	105,000.00
Nbr of stocks (in thousands)	2,079	2,274	2,341	2,332	2,332	-	-
Announcement Date	3/15/22	3/15/24	3/17/25	3/16/26	-	-	-

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.($)
AVALONBAY COMMUNITIES, INC.	33.68x	11.59x	19x	3.77%	26.84B
EQUITY RESIDENTIAL	49.72x	10.66x	17.88x	4.14%	25.51B
ESSEX PROPERTY TRUST, INC.	48.02x	13.13x	19.72x	3.59%	18.71B
INVITATION HOMES INC.	38.37x	9.02x	16.73x	4.1%	17.45B
MID-AMERICA APARTMENT COMMUNITIES, INC.	40.12x	9.66x	17.28x	4.52%	15.83B
SUN COMMUNITIES, INC.	53.06x	7.97x	18.3x	3.75%	14.63B
UDR, INC.	46.28x	10.96x	17.61x	4.38%	12.9B
EQUITY LIFESTYLE PROPERTIES, INC.	31.38x	9.88x	20.34x	3.4%	12.29B
AMERICAN HOMES 4 RENT	43.77x	9x	16.94x	3.98%	11.88B
Average	42.71x	10.21x	18.20x	3.96%	17.34B
Weighted average by Cap.	42.65x	10.42x	18.24x	3.96%