DAIWA HOUSE INDUSTRY CO., LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,561.00 JPY | +0.24% |
|
-0.52% | +6.76% |
| 09-02 | GIC Acquires Yokohama Logistics Facility for $400 Million | MT |
| 08-30 | Singapore's GIC acquires logistics facility in Japan | RE |
Company Valuation: Daiwa House Industry Co., Ltd.
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,777,883 | 2,119,873 | 2,098,244 | 2,051,729 | 2,897,122 | 2,900,972 | - | - |
| Change | - | 19.24% | -1.02% | -2.22% | 41.2% | 0.13% | - | - |
| Enterprise Value (EV) 1 | 2,622,365 | 3,066,683 | 3,287,091 | 3,642,146 | 4,650,722 | 4,546,129 | 4,665,993 | 4,751,685 |
| Change | - | 16.94% | 7.19% | 10.8% | 27.69% | -2.25% | 2.64% | 1.84% |
| P/E ratio | 7.61x | 10.9x | 9.31x | 6.64x | 9.9x | 10.7x | 9.85x | 8.54x |
| PBR | 1.03x | 1.16x | 1.04x | 0.9x | 1.19x | 1.13x | 1.05x | 0.97x |
| PEG | - | -0.7x | 0.6x | 0.2x | -3.88x | -1.63x | 1.21x | 0.6x |
| Capitalization / Revenue | 0.41x | 0.51x | 0.47x | 0.42x | 0.56x | 0.54x | 0.53x | 0.5x |
| EV / Revenue | 0.6x | 0.74x | 0.74x | 0.74x | 0.89x | 0.85x | 0.85x | 0.83x |
| EV / EBITDA | 5.75x | 7.04x | 6.8x | 6.29x | 8.34x | 8.11x | 8.01x | 7.55x |
| EV / EBIT | 6.88x | 8.59x | 8.58x | 7.83x | 10.6x | 10.5x | 10.3x | 9.54x |
| EV / FCF | -11.7x | 76x | -25.1x | -12.7x | -572x | -239x | -199x | 15,839x |
| FCF Yield | -8.55% | 1.32% | -3.98% | -7.9% | -0.17% | -0.42% | -0.5% | 0.01% |
| Dividend per Share 2 | 115 | 116 | 126 | 130 | 143 | 148.7 | 164 | 186.9 |
| Rate of return | 4.3% | 3.58% | 3.94% | 4.17% | 3.16% | 3.27% | 3.61% | 4.11% |
| EPS 2 | 351.8 | 297.2 | 343.8 | 469.1 | 457.2 | 427.2 | 461.8 | 532.9 |
| Distribution rate | 32.7% | 39% | 36.6% | 27.7% | 31.3% | 34.8% | 35.5% | 35.1% |
| Net sales 1 | 4,380,209 | 4,126,769 | 4,439,536 | 4,908,199 | 5,202,919 | 5,326,536 | 5,509,416 | 5,749,727 |
| EBITDA 1 | 456,321 | 435,524 | 483,584 | 578,834 | 557,414 | 560,685 | 582,688 | 629,587 |
| EBIT 1 | 381,114 | 357,121 | 383,256 | 465,370 | 440,210 | 431,477 | 453,931 | 498,317 |
| Net income 1 | 233,603 | 195,076 | 225,272 | 308,399 | 298,752 | 267,997 | 286,342 | 324,916 |
| Net Debt 1 | 844,482 | 946,810 | 1,188,847 | 1,590,417 | 1,753,600 | 1,645,158 | 1,765,021 | 1,850,714 |
| Reference price 2 | 2,677.50 | 3,241.00 | 3,201.00 | 3,114.00 | 4,528.00 | 4,550.00 | 4,550.00 | 4,550.00 |
| Nbr of stocks (in thousands) | 664,009 | 654,080 | 655,497 | 658,872 | 639,824 | 637,576 | - | - |
| Announcement Date | 20-05-14 | 21-05-14 | 22-05-13 | 23-05-12 | 24-05-10 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 10.65x | 0.85x | 8.11x | +3.27% | 20.29B | ||
| 12.83x | 1.69x | 9.54x | +0.64% | 61.1B | ||
| 9.81x | 1.54x | 6.9x | +0.59% | 27.31B | ||
| 11.71x | 0.96x | 10.73x | +3.38% | 17.45B | ||
| 9.49x | 1.45x | 6.83x | +0.64% | 14.07B | ||
| 28.98x | 1.51x | 16.68x | +3.11% | 9.35B | ||
| 10.69x | 0.75x | 7.49x | +2.36% | 8.66B | ||
| 20.3x | 1.51x | 11.9x | +5.88% | 7.37B | ||
| 7.93x | 0.99x | 6.27x | - | 6.68B | ||
| Average | 13.60x | 1.25x | 9.38x | +2.48% | 19.14B | |
| Weighted average by Cap. | 12.61x | 1.38x | 9.11x | +1.71% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 1925 Stock
- Valuation Daiwa House Industry Co., Ltd.
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition