Valuation Daito Trust Construction Co.,Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-07 EDT			5-day change	1st Jan Change
3,184.00 ^JPY	+0.28%		+2.68%	+6.63%

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	1,036,727	-	-
Change	-	1.7%	26.54%	-11.63%	18.91%	-13.43%	-	-
Enterprise Value (EV) ¹	706,099	721,324	962,401	894,831	1,155,848	991,143	1,000,695	993,832
Change	-	2.16%	33.42%	-7.02%	29.17%	-14.25%	0.96%	-0.69%
P/E	12.7x	12.8x	15.7x	10.7x	12.3x	9.56x	9.81x	9.22x
PBR	2.41x	2.22x	2.81x	2.17x	2.4x	1.86x	1.74x	1.58x
PEG	-	13.58x	2.04x	0.4x	2.63x	0.8x	-3.87x	1.45x
Capitalization / Revenue	0.56x	0.54x	0.66x	0.55x	0.6x	0.5x	0.49x	0.47x
EV / Revenue	0.45x	0.44x	0.56x	0.49x	0.58x	0.48x	0.47x	0.45x
EV / EBITDA	6.1x	6.18x	7.89x	6.57x	7.47x	6.09x	5.87x	5.53x
EV / EBIT	7.09x	7.21x	9.18x	7.53x	8.55x	6.95x	6.24x	5.86x
EV / FCF	7.58x	13.5x	13.6x	16.1x	163x	99.6x	22.2x	16.1x
FCF Yield	13.2%	7.39%	7.33%	6.22%	0.62%	1%	4.5%	6.21%
Dividend per Share ²	102.2	103.2	111	142.8	150.4	166.2	164.1	172.6
Rate of return	3.93%	3.91%	3.18%	4.66%	4.09%	5.22%	5.15%	5.42%
EPS ²	204.3	206.2	222.1	285.7	299	333.2	324.7	345.3
Distribution rate	50%	50%	50%	50%	50.3%	49.9%	50.5%	50%
Net sales ¹	1,583,003	1,657,626	1,731,467	1,842,357	1,984,743	2,064,650	2,137,579	2,209,507
EBITDA ¹	115,776	116,649	121,908	136,256	154,705	162,770	170,580	179,740
EBIT ¹	99,594	100,000	104,819	118,875	135,256	142,614	160,243	169,457
Net income ¹	69,580	70,361	74,685	93,858	99,030	108,739	105,529	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	3,184.00	3,184.00	3,184.00
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.	9.53x	0.48x	6.07x	5.23%	6.37B
SUN HUNG KAI PROPERTIES LIMITED	14.86x	4.71x	12.79x	3.39%	42.53B
MITSUBISHI ESTATE CO., LTD.	21.3x	4.32x	17.71x	1.18%	31.52B
EMAAR PROPERTIES	6.05x	0.73x	1.51x	8.25%	29.17B
CHINA RESOURCES LAND LIMITED	8.12x	1.43x	7.17x	4.39%	29.22B
MITSUI FUDOSAN CO., LTD.	14.39x	3.12x	14.93x	2.44%	25.79B
ALPHA DHABI HOLDING	15.9x	1.01x	6.7x	2.34%	22.08B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.52x	6.91x	18.55x	1.38%	21.96B
CK ASSET HOLDINGS LIMITED	9.04x	2.2x	7.55x	4.11%	19.73B
Average	12.74x	2.77x	10.33x	3.64%	25.37B
Weighted average by Cap.	13.22x	3.07x	10.87x	3.55%