Valuation SRE Holdings Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-10-29 EDT			5-day change	1st Jan Change
2,213.00 ^JPY	+0.59%		-3.66%	-33.84%

10-22	SRE Holdings Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
05-21	Sre Holdings Corporation Announces Retirement of Jun Harada as Audit & Supervisory Board Member (Independent Outside Director)	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	54,083	54,446	70,500	49,353	45,883	35,492	-	-
Change	-	0.67%	29.49%	-30%	-7.03%	-22.65%	-	-
Enterprise Value (EV) ¹	62,725	59,279	75,561	57,103	63,593	52,092	51,192	49,792
Change	-	-5.49%	27.47%	-24.43%	11.37%	-18.09%	-1.73%	-2.73%
P/E	59.2x	47.4x	50.7x	29.1x	24.9x	11.5x	8.59x	7.02x
PBR	5.56x	4.95x	5.79x	3.61x	3x	1.96x	1.63x	1.34x
PEG	-	2x	2.5x	1.3x	2.99x	0.2x	0.3x	0.3x
Capitalization / Revenue	3.98x	2.94x	2.91x	1.85x	1.4x	0.91x	0.83x	0.76x
EV / Revenue	4.62x	3.2x	3.12x	2.14x	1.94x	1.33x	1.2x	1.06x
EV / EBITDA	37.7x	-	29.2x	-	13.6x	8.68x	7.01x	5.79x
EV / EBIT	45.1x	35.2x	34.2x	18.4x	15.2x	9.67x	7.6x	6.19x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	15	18	20	25	26
Rate of return	-	-	-	0.49%	0.63%	0.91%	1.14%	1.18%
EPS ²	57.38	71.12	85.83	105.5	114.2	191	256	313.2
Distribution rate	-	-	-	14.2%	15.8%	10.5%	9.77%	8.3%
Net sales ¹	13,573	18,541	24,218	26,690	32,858	39,145	42,794	46,806
EBITDA ¹	1,664	-	2,587	-	4,671	6,000	7,300	8,600
EBIT ¹	1,392	1,686	2,212	3,107	4,180	5,386	6,739	8,050
Net income ¹	892.4	1,148	1,388	1,697	1,840	3,078	4,126	5,047
Net Debt ¹	8,642	4,833	5,061	7,750	17,710	16,600	15,700	14,300
Reference price ²	3,395.00	3,370.00	4,355.00	3,065.00	2,847.00	2,200.00	2,200.00	2,200.00
Nbr of stocks (in thousands)	15,930	16,156	16,188	16,102	16,116	16,133	-	-
Announcement Date	5/11/22	5/10/23	5/14/24	5/13/25	5/13/26	-	-	-

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.($)
SRE HOLDINGS CORPORATION	11.52x	1.33x	8.68x	0.91%	224M
CBRE GROUP, INC.	21.71x	0.85x	10.25x	-.--%	35.65B
KE HOLDINGS INC.	19.08x	0.88x	7.24x	2.4%	19.83B
JONES LANG LASALLE INCORPORATED	13.46x	-	-	-.--%	15.34B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	17.28x	3.49x	11.29x	5.76%	11.38B
CAPITALAND INVESTMENT LIMITED	18.71x	8x	15.67x	5.13%	9.19B
ZILLOW GROUP, INC.	61.07x	2.25x	8.91x	-.--%	6.97B
FIRSTSERVICE CORPORATION	41.68x	1.3x	12.74x	0.87%	6.08B
COLLIERS INTERNATIONAL GROUP INC.	35.17x	1.09x	8.37x	0.33%	4.78B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	26.1x	10.28x	-	2.22%	3.6B
Average	26.58x	3.28x	10.39x	1.76%	11.3B
Weighted average by Cap.	23.63x	2.33x	10.24x	1.55%