Valuation Daiichi Life Group, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-17 EDT			5-day change	1st Jan Change
1,799.00 ^JPY	-2.04%		-3.33%	+38.01%

07-07	Japan asset managers pursue global investor mandates as yen bond demand grows	RE
06-28	Daiichi Life Wins Nod to Arrange Leveraged Buyout Loans as Japan M&A Surges	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,560,126	2,292,812	3,641,748	4,045,324	5,011,672	6,478,304	-	-
Change	-	-10.44%	58.83%	11.08%	23.89%	29.26%	-	-
Enterprise Value (EV) ¹	3,430,509	1,580,337	4,617,034	5,240,322	6,356,831	8,838,821	8,317,684	9,183,670
Change	-	-53.93%	192.16%	13.5%	21.31%	39.04%	-5.9%	10.41%
P/E	6.52x	12.9x	11.7x	9.77x	11.9x	12.5x	12.3x	11.8x
PBR	0.58x	0.83x	0.94x	1.2x	1.2x	1.53x	1.54x	1.46x
PEG	-	-0.3x	0.2x	0.2x	3.56x	0.6x	6.29x	2.81x
Capitalization / Revenue	0.31x	0.24x	0.33x	0.41x	0.44x	0.58x	0.59x	0.55x
EV / Revenue	0.42x	0.17x	0.42x	0.53x	0.56x	0.8x	0.75x	0.78x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20.75	21.5	28.25	34.25	54.5	72.08	76.46	81.52
Rate of return	3.32%	3.53%	2.93%	3.02%	3.84%	4.01%	4.25%	4.53%
EPS ²	95.79	47.32	82.42	116	119.8	143.6	146.4	152.5
Distribution rate	21.7%	45.4%	34.3%	29.5%	45.5%	50.2%	52.2%	53.4%
Net sales ¹	8,209,708	9,519,445	11,028,166	9,873,251	11,308,275	11,094,384	11,020,974	11,705,967
EBITDA	-	-	-	-	-	-	-	-
EBIT	474,371	280,679	426,998	-	-	-	-	-
Net income ¹	409,353	192,301	320,765	429,613	436,597	515,588	524,619	546,267
Net Debt ¹	870,383	-712,475	975,286	1,194,998	1,345,159	2,360,517	1,839,380	2,705,366
Reference price ²	624.75	608.75	963.25	1,133.00	1,421.00	1,799.00	1,799.00	1,799.00
Nbr of stocks (in thousands)	4,097,840	3,766,426	3,780,689	3,570,454	3,526,863	3,601,058	-	-
Announcement Date	5/12/22	5/15/23	5/15/24	5/15/25	5/15/26	-	-	-

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.($)
DAIICHI LIFE GROUP, INC.	12.53x	0.8x	-	4.01%	39.9B
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.3x	4.89x	-	5.69%	132B
AXA	10.8x	0.96x	-	5.57%	105B
AIA GROUP LIMITED	13.21x	-	-	2.8%	99.45B
MANULIFE FINANCIAL CORPORATION	14.81x	-	-	3.19%	72.35B
GENERALI	13.61x	1.02x	-	4.28%	72.31B
AFLAC INCORPORATED	17.33x	3.4x	-	1.96%	63.48B
METLIFE, INC.	11.06x	-	-	2.5%	60.48B
GREAT-WEST LIFECO INC.	17.5x	-	-	2.91%	59.5B
SUN LIFE FINANCIAL INC.	17.06x	-	-	3.33%	45.38B
Average	13.42x	2.21x		3.62%	74.98B
Weighted average by Cap.	12.56x	2.58x		3.88%