Valuation Daiwa House Industry Co., Ltd.

Equities

1925

JP3505000004

Homebuilding

Market Closed - Japan Exchange Other stock markets 07:30:00 11/05/2026 BST			5-day change	1st Jan Change
4,770.00 ^JPY	-0.06%		+0.15%	-8.23%

04-13	Daiwa House Industry Co., Ltd. agreed to acquire Tokyo Capsule Hotel from Bauhinia Hotels Group Japan 2 for ¥2.7 billion.	CI
04-08	Hon Kwok, Chinney to Sell Tokyo Hotel in HK$133 Million Deal	MT

Company Valuation: Daiwa House Industry Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,119,873	2,098,244	2,051,729	2,897,122	3,054,570	2,954,290	-	-
Change	-	-1.02%	-2.22%	41.2%	5.43%	-3.28%	-	-
Enterprise Value (EV) ¹	2,980,533	3,287,091	3,642,146	4,650,722	5,030,448	5,136,965	5,131,969	5,170,715
Change	-	10.29%	10.8%	27.69%	8.16%	2.12%	-0.1%	0.76%
P/E ratio	10.9x	9.31x	6.64x	9.9x	9.61x	9.87x	8.98x	8.31x
PBR	1.16x	1.04x	0.9x	1.19x	1.17x	1.07x	0.99x	0.92x
PEG	-	0.6x	0.2x	-3.88x	0.8x	-1.65x	0.9x	1.04x
Capitalization / Revenue	0.51x	0.47x	0.42x	0.56x	0.56x	0.53x	0.5x	0.49x
EV / Revenue	0.72x	0.74x	0.74x	0.89x	0.93x	0.92x	0.86x	0.85x
EV / EBITDA	6.84x	6.8x	6.29x	8.34x	7.42x	7.72x	7.41x	7.16x
EV / EBIT	8.35x	8.58x	7.83x	10.6x	9.21x	9.8x	9.6x	9.17x
EV / FCF	73.9x	-25.1x	-12.7x	-572x	-69.1x	-27.9x	201x	161x
FCF Yield	1.35%	-3.98%	-7.9%	-0.17%	-1.45%	-3.58%	0.5%	0.62%
Dividend per Share ²	116	126	130	143	150	175	195.8	211.4
Rate of return	3.58%	3.94%	4.17%	3.16%	3.04%	3.67%	4.1%	4.43%
EPS ²	297.2	343.8	469.1	457.2	514	483.3	531.4	574
Distribution rate	39%	36.6%	27.7%	31.3%	29.2%	36.2%	36.8%	36.8%
Net sales ¹	4,126,769	4,439,536	4,908,199	5,202,919	5,434,819	5,607,845	5,967,247	6,083,555
EBITDA ¹	435,524	483,584	578,834	557,414	678,065	665,595	693,036	721,885
EBIT ¹	357,121	383,256	465,370	440,210	546,279	524,093	534,583	563,992
Net income ¹	195,076	225,272	308,399	298,752	325,058	298,541	326,351	346,145
Net Debt ¹	860,660	1,188,847	1,590,417	1,753,600	1,975,878	2,182,675	2,177,679	2,216,426
Reference price ²	3,241.00	3,201.00	3,114.00	4,528.00	4,938.00	4,770.00	4,770.00	4,770.00
Nbr of stocks (in thousands)	654,080	655,497	658,872	639,824	618,584	619,348	-	-
Announcement Date	14/05/21	13/05/22	12/05/23	10/05/24	13/05/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
DAIWA HOUSE INDUSTRY CO., LTD.	9.88x	0.92x	7.72x	3.67%	18.87B
DR HORTON	13.96x	1.32x	10.15x	1.21%	41.86B
PULTEGROUP, INC.	11.73x	1.35x	8.08x	0.86%	22.39B
SEKISUI HOUSE, LTD.	9.65x	0.81x	8.57x	4.31%	14.1B
TOLL BROTHERS, INC.	10.86x	1.33x	7.89x	0.74%	13.07B
SEKISUI CHEMICAL CO., LTD.	13.43x	0.72x	5.69x	3.39%	6.09B
TAYLOR MORRISON HOME CORPORATION	11.39x	0.98x	8.52x	-.--%	5.61B
SUMITOMO FORESTRY CO., LTD.	8.36x	0.79x	10.13x	3.85%	5.11B
BARRATT REDROW PLC	10.43x	0.54x	5.24x	5.52%	5.03B
PERSIMMON PLC	10.93x	0.9x	6.69x	5.65%	4.87B
Average	11.06x	0.96x	7.87x	2.92%	13.7B
Weighted average by Cap.	11.72x	1.11x	8.53x	2.23%