Valuation Daiwa House Industry Co., Ltd.

Equities

1925

JP3505000004

Homebuilding

Delayed Japan Exchange Other stock markets 06:30:00 19/01/2026 GMT			5-day change	1st Jan Change
5,430.00 ^JPY	-0.71%		+2.05%	+4.46%

01-07	Sumitomo Densetsu Schedules Feb 9 EGM Vote for Share Consolidation	MT
12-16	Sumitomo Densetsu Set for Delisting Following Completion of Tender Offer	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	3,359,757	-	-
Change	-	-1.02%	-2.22%	41.2%	5.43%	9.99%	-	-
Enterprise Value (EV) ¹	2,980,533	3,287,091	3,642,146	4,650,722	5,030,448	5,445,457	5,434,495	5,491,141
Change	-	10.29%	10.8%	27.69%	8.16%	8.25%	-0.2%	1.04%
P/E ratio	10.9x	9.31x	6.64x	9.9x	9.61x	11.5x	10.2x	9.38x
PBR	1.16x	1.04x	0.9x	1.19x	1.17x	1.21x	1.13x	1.04x
PEG	-	0.6x	0.2x	-3.88x	0.8x	-1.36x	0.8x	1.04x
Capitalization / Revenue	0.51x	0.47x	0.42x	0.56x	0.56x	0.6x	0.56x	0.55x
EV / Revenue	0.72x	0.74x	0.74x	0.89x	0.93x	0.97x	0.91x	0.89x
EV / EBITDA	6.84x	6.8x	6.29x	8.34x	7.42x	8.36x	7.95x	7.57x
EV / EBIT	8.35x	8.58x	7.83x	10.6x	9.21x	10.7x	10.3x	9.74x
EV / FCF	73.9x	-25.1x	-12.7x	-572x	-69.1x	99.7x	75.4x	69.5x
FCF Yield	1.35%	-3.98%	-7.9%	-0.17%	-1.45%	1%	1.33%	1.44%
Dividend per Share ²	116	126	130	143	150	174.6	195.9	212.5
Rate of return	3.58%	3.94%	4.17%	3.16%	3.04%	3.22%	3.61%	3.91%
EPS ²	297.2	343.8	469.1	457.2	514	470.5	530.9	578.9
Distribution rate	39%	36.6%	27.7%	31.3%	29.2%	37.1%	36.9%	36.7%
Net sales ¹	4,126,769	4,439,536	4,908,199	5,202,919	5,434,819	5,611,708	5,947,593	6,146,147
EBITDA ¹	435,524	483,584	578,834	557,414	678,065	651,333	683,398	725,402
EBIT ¹	357,121	383,256	465,370	440,210	546,279	510,660	529,338	564,028
Net income ¹	195,076	225,272	308,399	298,752	325,058	290,524	325,399	348,114
Net Debt ¹	860,660	1,188,847	1,590,417	1,753,600	1,975,878	2,085,700	2,074,739	2,131,385
Reference price ²	3,241.00	3,201.00	3,114.00	4,528.00	4,938.00	5,430.00	5,430.00	5,430.00
Nbr of stocks (in thousands)	654,080	655,497	658,872	639,824	618,584	618,740	-	-
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.	11.66x	0.97x	8.47x	3.17%	21.41B
DR HORTON	13.91x	1.41x	10.32x	1.15%	45.55B
PULTEGROUP, INC.	11.44x	1.48x	7.81x	0.69%	25.38B
SEKISUI HOUSE, LTD.	10.23x	0.88x	9.84x	3.96%	14.96B
TOLL BROTHERS, INC.	11.42x	1.44x	8.2x	0.69%	13.94B
BARRATT REDROW PLC	14.47x	0.84x	7.73x	4.15%	7.19B
SEKISUI CHEMICAL CO., LTD.	15.83x	0.88x	6.85x	2.87%	7.18B
SUMITOMO FORESTRY CO., LTD.	11.09x	0.66x	7.65x	2.84%	6.87B
TAYLOR MORRISON HOME CORPORATION	8.11x	0.95x	6.4x	-	6.18B
PERSIMMON PLC	15.41x	1.25x	9.21x	4.32%	6.07B
Average	12.36x	1.08x	8.25x	2.65%	15.47B
Weighted average by Cap.	12.43x	1.20x	8.82x	2.04%