Valuation Sekisui House, Ltd.

Equities

1928

JP3420600003

Homebuilding

Market Closed - Japan Exchange Other stock markets 06:30:00 23/01/2026 GMT			5-day change	1st Jan Change
3,575.00 ^JPY	-0.53%		-1.97%	+2.20%

01-06	Sekisui House Completes US Homebuilder Reorganization	MT
12-15	Sekisui House REIT to Dispose of 12 Residential Properties, Buy Seven Newer Tokyo Assets	MT

Company Valuation: Sekisui House, Ltd.

Data adjusted to current consolidation scope

Fiscal Period: January	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,374,724	1,561,723	1,622,812	2,168,661	2,322,095	2,317,443	-	-
Change	-	13.6%	3.91%	33.64%	7.08%	-0.2%	-	-
Enterprise Value (EV) ¹	1,329,644	1,588,449	1,874,448	2,626,308	3,778,619	3,728,736	3,669,298	3,597,607
Change	-	19.46%	18%	40.11%	43.88%	-1.32%	-1.59%	-1.95%
P/E ratio	11.1x	10.2x	8.86x	10.8x	10.7x	10x	9.72x	8.96x
PBR	1.04x	1.06x	0.99x	1.24x	1.18x	1.13x	1.06x	0.99x
PEG	-	0.4x	0.4x	0.9x	1.24x	1.63x	3.08x	1.05x
Capitalization / Revenue	0.56x	0.6x	0.55x	0.7x	0.57x	0.54x	0.53x	0.51x
EV / Revenue	0.54x	0.61x	0.64x	0.85x	0.93x	0.87x	0.84x	0.79x
EV / EBITDA	6.39x	6.25x	6.5x	8.79x	10.3x	9.73x	9.04x	8.14x
EV / EBIT	7.13x	6.9x	7.17x	9.69x	11.4x	11x	10.1x	9.07x
EV / FCF	13.8x	367x	62.2x	-37x	-5.95x	21.9x	16.1x	26.3x
FCF Yield	7.25%	0.27%	1.61%	-2.7%	-16.8%	4.57%	6.22%	3.81%
Dividend per Share ²	84	90	110	123	135	144.4	149	159.6
Rate of return	4.16%	3.89%	4.49%	3.67%	3.77%	4.04%	4.17%	4.47%
EPS ²	181.2	227.4	276.6	309.3	336	356.5	367.8	399.2
Distribution rate	46.4%	39.6%	39.8%	39.8%	40.2%	40.5%	40.5%	40%
Net sales ¹	2,446,904	2,589,579	2,928,835	3,107,242	4,058,583	4,280,815	4,377,443	4,579,230
EBITDA ¹	208,219	254,229	288,200	298,701	366,601	383,247	405,675	441,971
EBIT ¹	186,519	230,160	261,489	270,956	331,366	339,884	362,726	396,479
Net income ¹	123,542	153,905	184,520	202,325	217,705	231,081	238,118	257,587
Net Debt ¹	-45,080	26,726	251,636	457,647	1,456,524	1,411,293	1,351,856	1,280,165
Reference price ²	2,019.00	2,314.50	2,451.00	3,347.00	3,583.00	3,575.00	3,575.00	3,575.00
Nbr of stocks (in thousands)	680,894	674,756	662,102	647,942	648,087	648,236	-	-
Announcement Date	04/03/21	10/03/22	09/03/23	07/03/24	06/03/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SEKISUI HOUSE, LTD.	10.08x	0.87x	9.76x	4.02%	14.71B
DR HORTON	14.58x	1.41x	10.92x	1.15%	45.24B
PULTEGROUP, INC.	11.23x	1.45x	7.66x	0.7%	24.9B
DAIWA HOUSE INDUSTRY CO., LTD.	11.48x	0.97x	8.33x	3.23%	21.1B
TOLL BROTHERS, INC.	11.48x	1.45x	8.24x	0.69%	14.02B
BARRATT REDROW PLC	14.54x	0.84x	7.67x	4.13%	7.28B
SEKISUI CHEMICAL CO., LTD.	15.99x	0.88x	6.91x	2.84%	7.24B
SUMITOMO FORESTRY CO., LTD.	10.58x	0.64x	7.4x	2.98%	6.54B
TAYLOR MORRISON HOME CORPORATION	8.11x	0.95x	6.4x	-	6.19B
PERSIMMON PLC	15.38x	1.23x	9.14x	4.33%	6.1B
Average	12.35x	1.07x	8.24x	2.68%	15.33B
Weighted average by Cap.	12.56x	1.20x	8.93x	2.06%