Valuation Daito Trust Construction Co.,Ltd.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-11 EDT			5-day change	1st Jan Change
3,298.00 ^JPY	+0.46%		-0.30%	+10.45%

07-31	Daito Trust Construction Completes Acquisition of The Global in Japan	MT
07-31	Daito Trust Construction's Attributable Profit Slips in Fiscal Q1; Shares Down 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	885,557	900,583	1,139,642	1,007,099	1,197,538	1,075,813	-	-
Change	-	1.7%	26.54%	-11.63%	18.91%	-10.16%	-	-
Enterprise Value (EV) ¹	706,099	721,324	962,401	894,831	1,155,848	1,080,967	1,068,885	1,059,999
Change	-	2.16%	33.42%	-7.02%	29.17%	-6.48%	-1.12%	-0.83%
P/E	12.7x	12.8x	15.7x	10.7x	12.3x	9.93x	10x	9.43x
PBR	2.41x	2.22x	2.81x	2.17x	2.4x	1.91x	1.83x	1.66x
PEG	-	13.58x	2.04x	0.4x	2.63x	0.9x	-12.43x	1.51x
Capitalization / Revenue	0.56x	0.54x	0.66x	0.55x	0.6x	0.52x	0.51x	0.49x
EV / Revenue	0.45x	0.44x	0.56x	0.49x	0.58x	0.53x	0.5x	0.48x
EV / EBITDA	6.1x	6.18x	7.89x	6.57x	7.47x	6.56x	5.82x	5.41x
EV / EBIT	7.09x	7.21x	9.18x	7.53x	8.55x	7.54x	7.05x	6.53x
EV / FCF	7.58x	13.5x	13.6x	16.1x	163x	153x	20.8x	16.4x
FCF Yield	13.2%	7.39%	7.33%	6.22%	0.62%	0.65%	4.8%	6.11%
Dividend per Share ²	102.2	103.2	111	142.8	150.4	166.2	166.8	174.6
Rate of return	3.93%	3.91%	3.18%	4.66%	4.09%	5.04%	5.06%	5.3%
EPS ²	204.3	206.2	222.1	285.7	299	332	329.3	349.9
Distribution rate	50%	50%	50%	50%	50.3%	50.1%	50.6%	49.9%
Net sales ¹	1,583,003	1,657,626	1,731,467	1,842,357	1,984,743	2,057,050	2,122,740	2,187,636
EBITDA ¹	115,776	116,649	121,908	136,256	154,705	164,843	183,605	196,000
EBIT ¹	99,594	100,000	104,819	118,875	135,256	143,364	151,622	162,220
Net income ¹	69,580	70,361	74,685	93,858	99,030	107,807	106,772	113,377
Net Debt ¹	-179,458	-179,259	-177,241	-112,268	-41,690	5,154	-6,928	-15,814
Reference price ²	2,598.00	2,638.00	3,490.00	3,063.00	3,678.00	3,298.00	3,298.00	3,298.00
Nbr of stocks (in thousands)	340,861	341,389	326,545	328,795	325,595	326,202	-	-
Announcement Date	4/28/22	4/28/23	5/2/24	5/2/25	4/30/26	-	-	-

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.($)
DAITO TRUST CONSTRUCTION CO.,LTD.	9.89x	0.52x	6.53x	5.06%	6.95B
SUN HUNG KAI PROPERTIES LIMITED	15.23x	4.79x	12.92x	3.35%	43.13B
MITSUBISHI ESTATE CO., LTD.	17.99x	3.97x	15.95x	1.36%	28.45B
CHINA RESOURCES LAND LIMITED	8.19x	1.5x	7.92x	4.37%	27.25B
EMAAR PROPERTIES	5.47x	0.65x	1.38x	9.14%	26.33B
MITSUI FUDOSAN CO., LTD.	14.13x	3.07x	14.71x	2.55%	25.93B
CK ASSET HOLDINGS LIMITED	10.63x	2.15x	9.15x	3.95%	21.38B
ALPHA DHABI HOLDING	7.86x	0.87x	3.17x	2.84%	20.11B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.18x	6.42x	16.89x	1.65%	19.35B
HONGKONG LAND HOLDINGS LIMITED	37.66x	13.8x	34.28x	3.14%	18.25B
Average	14.02x	3.78x	12.29x	3.74%	23.71B
Weighted average by Cap.	13.91x	3.80x	12.24x	3.69%