Valuation Comforia Residential REIT, Inc OTC Markets

Stocks

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

07-17	Comforia REIT Launches 10.5 Billion Yen Offering to Fund Acquisitions	MT
07-14	Comforia Residential REIT to Buy Five Properties for 10 Billion Yen	MT

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2024	2025	2026	2028	2029
Market Cap ¹	213,442	234,552	211,941	260,695	242,507	-
Change	-	-	-9.64%	23%	-	-
Enterprise Value (EV)	213,442	234,552	211,941	260,695	242,507	242,507
Change	-	-	-9.64%	23%	-	0%
P/E	24.9x	27.8x	23x	13.4x	24x	23.3x
PBR	-	-	1.31x	-	-	-
PEG	-	-	3.85x	0x	-	7.84x
Capitalization / Revenue	10.6x	11x	9.28x	10.6x	9.27x	8.96x
EV / Revenue	0x	0x	0x	0x	9.27x	8.96x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	18.8x	17.8x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	3,757	3,915	12,072	4,339	4,468
Rate of return	-	3.64%	4.32%	10.8%	4.17%	4.3%
EPS ²	4,121	3,712	3,934	8,350	4,339	4,468
Distribution rate	-	101%	99.5%	145%	100%	100%
Net sales ¹	20,204	21,344	22,850	24,532	26,147	27,061
EBITDA	-	-	-	-	-	-
EBIT ¹	9,813	9,761	10,626	11,720	12,926	13,618
Net income ¹	8,567	8,311	9,073	9,823	10,118	10,418
Net Debt	-	-	-	-	-	-
Reference price ²	102,666.67	103,166.67	90,533.33	111,800.00	104,000.00	104,000.00
Nbr of stocks (in thousands)	2,079	2,274	2,341	2,332	2,332	-
Announcement Date	15/03/22	15/03/24	17/03/25	16/03/26	-	-

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.($)
AVALONBAY COMMUNITIES, INC.	33.87x	11.83x	19.49x	3.65%	27.74B
EQUITY RESIDENTIAL	51.11x	10.89x	18.27x	4.02%	26.23B
ESSEX PROPERTY TRUST, INC.	48.79x	13.32x	20.07x	3.5%	19.11B
INVITATION HOMES INC.	39.27x	8.93x	17.21x	3.95%	18.07B
MID-AMERICA APARTMENT COMMUNITIES, INC.	39.68x	9.61x	17.17x	4.55%	15.7B
SUN COMMUNITIES, INC.	54.5x	8.15x	18.82x	3.65%	15.03B
UDR, INC.	45.22x	11.13x	17.89x	4.29%	13.18B
EQUITY LIFESTYLE PROPERTIES, INC.	32.63x	10.2x	20.99x	3.27%	12.79B
AMERICAN HOMES 4 RENT	45.5x	9.26x	17.44x	3.8%	12.36B
Average	43.40x	10.37x	18.59x	3.85%	17.8B
Weighted average by Cap.	43.32x	10.58x	18.64x	3.85%