Valuation Samty Residential Investment Corporation OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

09-18	Samty Residential Investment Corporation Completes Acquisition Of Trust Beneficiary Interests In S-RESIDENCE Sakai Blaze And S-RESIDENCE Komatsubara Afford	CI
09-17	Samty Residential Investment Corporation completed the acquisition of S-RESIDENCE Sakai blaze and S-RESIDENCE Komatsubara afford from Samty Holdings Co., Ltd.	CI

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.($)
VIVMARK RESIDENTIAL	41.26x	12.82x	22.85x	-	47.37B
ESSEX PROPERTY TRUST, INC.	48.09x	12.22x	18.75x	3.84%	17.36B
INVITATION HOMES INC.	27.31x	8.2x	15.71x	4.47%	15.89B
SUN COMMUNITIES, INC.	-30.56x	8.49x	18.64x	3.93%	13.85B
MID-AMERICA APARTMENT COMMUNITIES, INC.	31.83x	8.77x	15.56x	5.16%	13.8B
EQUITY LIFESTYLE PROPERTIES, INC.	29.26x	9.53x	19.48x	3.57%	11.72B
AMERICAN HOMES 4 RENT	31.81x	8.55x	16.01x	4.24%	11.16B
UDR, INC.	32.65x	9.84x	16.01x	5.13%	10.89B
CAMDEN PROPERTY TRUST	87.57x	8.92x	16.02x	4.28%	10.16B
Average	33.25x	9.70x	17.67x	4.33%	16.91B
Weighted average by Cap.	34.05x	10.47x	18.89x	4.31%