Valuation Sekisui House, Ltd.

Stocks

1928

JP3420600003

Homebuilding

Delayed Japan Exchange Other stock markets 07:30:00 18/06/2026 BST			5-day change	1st Jan Change
3,276.00 ^JPY	0.00%		+0.58%	-6.35%

06-04	Sekisui House's Fiscal Q1 Profit Rises on Higher Rental, Development Sales	MT
06-04	Sekisui House, Ltd. Reports Earnings Results for the First Quarter Ended April 30, 2026	CI

Company Valuation: Sekisui House, Ltd.

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,561,723	1,622,812	2,168,661	2,322,095	2,228,634	2,123,628	-	-
Change	-	3.91%	33.64%	7.08%	-4.02%	-4.71%	-	-
Enterprise Value (EV) ¹	1,588,449	1,874,448	2,626,308	3,778,619	3,642,346	3,444,453	3,409,276	3,330,849
Change	-	18%	40.11%	43.88%	-3.61%	-5.43%	-1.02%	-2.3%
P/E	10.2x	8.86x	10.8x	10.7x	9.6x	9.57x	8.89x	7.72x
PBR	1.06x	0.99x	1.24x	1.18x	1.04x	0.93x	0.88x	0.83x
PEG	-	0.4x	0.9x	1.24x	1.46x	-2.15x	1.16x	0.5x
Capitalization / Revenue	0.6x	0.55x	0.7x	0.57x	0.53x	0.49x	0.47x	0.44x
EV / Revenue	0.61x	0.64x	0.85x	0.93x	0.87x	0.8x	0.75x	0.69x
EV / EBITDA	6.25x	6.5x	8.79x	10.3x	9.48x	8.51x	8.06x	6.93x
EV / EBIT	6.9x	7.17x	9.69x	11.4x	10.7x	9.79x	9.16x	7.94x
EV / FCF	367x	62.2x	-37x	-5.95x	25.4x	20.3x	12.8x	16.5x
FCF Yield	0.27%	1.61%	-2.7%	-16.8%	3.93%	4.93%	7.84%	6.07%
Dividend per Share ²	90	110	123	135	144	145	150.9	176.6
Rate of return	3.89%	4.49%	3.67%	3.77%	4.19%	4.43%	4.61%	5.39%
EPS ²	227.4	276.6	309.3	336	358.1	342.2	368.3	424.1
Distribution rate	39.6%	39.8%	39.8%	40.2%	40.2%	42.4%	41%	41.6%
Net sales ¹	2,589,579	2,928,835	3,107,242	4,058,583	4,197,922	4,317,486	4,533,762	4,833,826
EBITDA ¹	254,229	288,200	298,701	366,601	384,163	404,786	423,007	480,906
EBIT ¹	230,160	261,489	270,956	331,366	341,402	351,879	372,388	419,308
Net income ¹	153,905	184,520	202,325	217,705	232,095	221,816	238,376	273,669
Net Debt ¹	26,726	251,636	457,647	1,456,524	1,413,712	1,320,824	1,285,647	1,207,221
Reference price ²	2,314.50	2,451.00	3,347.00	3,583.00	3,438.00	3,276.00	3,276.00	3,276.00
Nbr of stocks (in thousands)	674,756	662,102	647,942	648,087	648,236	648,238	-	-
Announcement Date	10/03/22	09/03/23	07/03/24	06/03/25	05/03/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, 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.($)
SEKISUI HOUSE, LTD.	9.57x	0.8x	8.51x	4.43%	13.25B
DR HORTON	14.41x	1.36x	10.46x	1.17%	43.24B
PULTEGROUP, INC.	12.16x	1.4x	8.38x	0.83%	23.22B
DAIWA HOUSE INDUSTRY CO., LTD.	9.02x	0.87x	7.33x	4.02%	16.85B
TOLL BROTHERS, INC.	11.74x	1.41x	8.39x	0.68%	13.99B
TAYLOR MORRISON HOME CORPORATION	13.59x	1.14x	9.94x	-.--%	6.69B
SEKISUI CHEMICAL CO., LTD.	12.73x	0.79x	6.28x	3.32%	6.25B
SUMITOMO FORESTRY CO., LTD.	9.06x	0.78x	10.18x	3.7%	5.18B
BARRATT REDROW PLC	10.6x	0.53x	5.24x	5.45%	4.91B
PERSIMMON PLC	11.01x	0.91x	6.83x	5.61%	4.81B
Average	11.39x	1.00x	8.16x	2.92%	13.84B
Weighted average by Cap.	12.08x	1.16x	8.80x	2.16%