Valuation Samty Residential Investment Corporation

Stocks

Delayed Japan Exchange 07:30:00 15/09/2026 BST			5-day change	1st Jan Change
86,700.00 ^JPY	-0.91%		-2.47%	-25.58%

09-13	Samty Residential Investment Corporation agreed to acquire S-RESIDENCE Sakai blaze/S-RESIDENCE Komatsubara afford from Samty Holdings Co., Ltd for ¥2.7 billion.	CI
07-30	Samty Residential Investment Corporation Revises Distribution Guidance for the Period from August 1, 2026, to January 31, 2027	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	28/04/21	17/06/22	27/04/23	26/04/24	28/04/25	28/04/26

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.($)
SAMTY RESIDENTIAL INVESTMENT CORPORATION	-	-	-	-	483M
EQUITY RESIDENTIAL	44.69x	13.7x	24.61x	-	51.32B
ESSEX PROPERTY TRUST, INC.	49.1x	12.4x	19x	3.76%	17.72B
INVITATION HOMES INC.	28x	8.34x	15.97x	4.36%	16.3B
MID-AMERICA APARTMENT COMMUNITIES, INC.	33.62x	9.12x	16.17x	4.88%	14.57B
SUN COMMUNITIES, INC.	-31.71x	8.74x	19.2x	3.79%	14.38B
EQUITY LIFESTYLE PROPERTIES, INC.	29.83x	9.68x	19.78x	3.5%	11.95B
AMERICAN HOMES 4 RENT	32.43x	8.66x	16.23x	4.16%	11.38B
UDR, INC.	34.06x	10.11x	16.46x	4.92%	11.36B
CAMDEN PROPERTY TRUST	89.95x	9.18x	16.51x	4.09%	10.65B
Average	34.44x	9.99x	18.21x	4.18%	16.01B
Weighted average by Cap.	35.86x	10.93x	19.77x	4.17%