Valuation Daito Trust Construction Co.,Ltd.

Stocks

Delayed Japan Exchange Other stock markets 22:30:00 2026-07-27 EDT			5-day change	1st Jan Change
3,397.00 ^JPY	+2.01%		+3.69%	+13.76%

05-26	Daito Trust Construction Co.,Ltd. Proposes Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 29, 2026; Provides Dividend Guidance for the Second Quarter-End of the Fiscal Year Ending March 31, 2027	CI
05-26	Daito Trust Construction Co.,Ltd. Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

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	1,084,266	-	-
Change	-	1.7%	26.54%	-11.63%	18.91%	-9.46%	-	-
Enterprise Value (EV) ¹	706,099	721,324	962,401	894,831	1,155,848	1,038,682	1,048,233	1,041,371
Change	-	2.16%	33.42%	-7.02%	29.17%	-10.14%	0.92%	-0.65%
P/E	12.7x	12.8x	15.7x	10.7x	12.3x	10x	10.2x	9.64x
PBR	2.41x	2.22x	2.81x	2.17x	2.4x	1.95x	1.82x	1.66x
PEG	-	13.58x	2.04x	0.4x	2.63x	0.9x	-4.27x	1.54x
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	0.5x	0.49x	0.47x
EV / EBITDA	6.1x	6.18x	7.89x	6.57x	7.47x	6.39x	6.13x	5.79x
EV / EBIT	7.09x	7.21x	9.18x	7.53x	8.55x	7.28x	6.59x	6.15x
EV / FCF	7.58x	13.5x	13.6x	16.1x	163x	104x	23.3x	16.9x
FCF Yield	13.2%	7.39%	7.33%	6.22%	0.62%	0.96%	4.29%	5.92%
Dividend per Share ²	102.2	103.2	111	142.8	150.4	166.2	164.9	172.6
Rate of return	3.93%	3.91%	3.18%	4.66%	4.09%	4.99%	4.95%	5.18%
EPS ²	204.3	206.2	222.1	285.7	299	332.9	325	345.3
Distribution rate	50%	50%	50%	50%	50.3%	49.9%	50.7%	50%
Net sales ¹	1,583,003	1,657,626	1,731,467	1,842,357	1,984,743	2,065,614	2,140,382	2,209,507
EBITDA ¹	115,776	116,649	121,908	136,256	154,705	162,450	170,895	179,740
EBIT ¹	99,594	100,000	104,819	118,875	135,256	142,762	159,009	169,457
Net income ¹	69,580	70,361	74,685	93,858	99,030	108,530	105,526	111,534
Net Debt ¹	-179,458	-179,259	-177,241	-112,268	-41,690	-45,584	-36,032	-42,895
Reference price ²	2,598.00	2,638.00	3,490.00	3,063.00	3,678.00	3,330.00	3,330.00	3,330.00
Nbr of stocks (in thousands)	340,861	341,389	326,545	328,795	325,595	325,605	-	-
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.	9.85x	0.5x	6.3x	5.06%	6.53B
SUN HUNG KAI PROPERTIES LIMITED	15.68x	4.94x	13.3x	3.23%	44.6B
CHINA RESOURCES LAND LIMITED	8.45x	1.48x	7.55x	4.18%	29.72B
MITSUBISHI ESTATE CO., LTD.	19.91x	4.14x	16.91x	1.25%	29.33B
EMAAR PROPERTIES	5.58x	0.6x	1.23x	9.03%	26.66B
MITSUI FUDOSAN CO., LTD.	14.34x	3.11x	14.91x	2.45%	25.48B
CK ASSET HOLDINGS LIMITED	9.07x	2.34x	7.2x	3.85%	21.38B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.8x	6.76x	18.15x	1.45%	20.76B
Average	12.21x	2.98x	10.69x	3.81%	25.56B
Weighted average by Cap.	12.78x	3.30x	11.24x	3.69%