Valuation Samty Residential Investment Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-03 EDT			5-day change	1st Jan Change
96,600.00 ^JPY	+2.01%		+0.21%	-17.08%

03-17	Samty Residential Investment Corporation Reports Earnings Results for the Full Year Ended January 31, 2026	CI
03-17	Samty Residential Investment: 6 Mth Results	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2021	2022	2023	2024	2025	2026
Market Cap ¹	69,428	89,815	91,421	90,079	79,559	97,125
Change	-	29.36%	1.79%	-1.47%	-11.68%	22.08%
Enterprise Value (EV) ¹	130,373	163,698	173,536	172,421	167,910	184,211
Change	-	25.56%	6.01%	-0.64%	-2.62%	9.71%
P/E	19.4x	24.5x	21x	20.5x	17.1x	17.8x
PBR	1.15x	1.18x	1.09x	1.07x	0.93x	1.13x
PEG	-	-1.6x	2.36x	20.71x	4.09x	1x
Capitalization / Revenue	8.41x	9.96x	8.41x	7.69x	6.57x	7.29x
EV / Revenue	15.8x	18.1x	16x	14.7x	13.9x	13.8x
EV / EBITDA	23.4x	27.5x	24.2x	22.8x	21x	20.3x
EV / EBIT	33x	39.3x	34.1x	32.2x	29.5x	27.2x
EV / FCF	-11.3x	-	-	-	-15.9x	-
FCF Yield	-8.83%	-	-	-	-6.3%	-
Dividend per Share ²	-	5,499	-	-	-	-
Rate of return	-	4.71%	-	-	-	-
EPS ²	5,612	4,756	5,180	5,231	5,450	6,414
Distribution rate	-	116%	-	-	-	-
Net sales ¹	8,257	9,019	10,868	11,707	12,105	13,320
EBITDA ¹	5,573	5,948	7,178	7,569	7,988	9,056
EBIT ¹	3,948	4,169	5,087	5,351	5,683	6,762
Net income ¹	3,455	3,348	4,165	4,387	4,598	5,469
Net Debt ¹	60,945	73,883	82,115	82,342	88,351	87,086
Reference price ²	108,600.00	116,700.00	109,000.00	107,400.00	93,300.00	113,900.00
Nbr of stocks (in thousands)	639	770	839	839	853	853
Announcement Date	4/28/21	6/17/22	4/27/23	4/26/24	4/28/25	4/28/26

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.($)
SAMTY RESIDENTIAL INVESTMENT CORPORATION	-	-	-	-	511M
AVALONBAY COMMUNITIES, INC.	34.48x	11.8x	19.33x	3.68%	27.48B
EQUITY RESIDENTIAL	50.99x	10.87x	18.22x	4.03%	26.17B
ESSEX PROPERTY TRUST, INC.	49.21x	13.36x	20.08x	3.5%	19.17B
INVITATION HOMES INC.	39.84x	9.26x	17.18x	3.94%	18.14B
MID-AMERICA APARTMENT COMMUNITIES, INC.	41.94x	9.98x	17.85x	4.32%	16.55B
SUN COMMUNITIES, INC.	55.48x	8.16x	18.7x	3.6%	15.24B
UDR, INC.	47.91x	11.17x	17.97x	4.23%	13.35B
EQUITY LIFESTYLE PROPERTIES, INC.	32.82x	10.23x	21.08x	3.25%	12.85B
AMERICAN HOMES 4 RENT	45.29x	9.22x	17.35x	3.85%	12.29B
Average	44.22x	10.45x	18.64x	3.82%	16.17B
Weighted average by Cap.	44.07x	10.65x	18.66x	3.83%