Valuation Sekisui House, Ltd.

Equities

1928

JP3420600003

Homebuilding

Market Closed - Japan Exchange Other stock markets 07:30:00 09/07/2025 BST			5-day change	1st Jan Change
3,177.00 ^JPY	0.00%		-0.22%	-16.00%

03-30	Tsuchiya Holdings Co., Ltd. announced that it has received ¥182.783 million in funding from Sekisui House, Ltd.	CI
03-17	Japan Shares Gain on China's Consumption-Boosting Measures	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	2,059,057	-	-
Change	-	13.6%	3.91%	33.64%	7.08%	-11.33%	-	-
Enterprise Value (EV) ¹	1,329,644	1,588,449	1,874,448	2,626,308	3,778,619	3,399,397	3,316,406	3,237,559
Change	-	19.46%	18%	40.11%	43.88%	-10.04%	-2.44%	-2.38%
P/E ratio	11.1x	10.2x	8.86x	10.8x	10.7x	8.97x	8x	7.29x
PBR	1.04x	1.06x	0.99x	1.24x	1.18x	1.01x	0.93x	0.87x
PEG	-	0.4x	0.4x	0.9x	1.24x	1.65x	0.7x	0.75x
Capitalization / Revenue	0.56x	0.6x	0.55x	0.7x	0.57x	0.46x	0.45x	0.43x
EV / Revenue	0.54x	0.61x	0.64x	0.85x	0.93x	0.77x	0.72x	0.68x
EV / EBITDA	6.39x	6.25x	6.5x	8.79x	10.3x	8.27x	7.41x	6.66x
EV / EBIT	7.13x	6.9x	7.17x	9.69x	11.4x	9.64x	8.3x	7.47x
EV / FCF	13.8x	367x	62.2x	-37x	-5.95x	73.6x	17.6x	17.3x
FCF Yield	7.25%	0.27%	1.61%	-2.7%	-16.8%	1.36%	5.68%	5.79%
Dividend per Share ²	84	90	110	123	135	144.2	154.1	166.7
Rate of return	4.16%	3.89%	4.49%	3.67%	3.77%	4.54%	4.85%	5.25%
EPS ²	181.2	227.4	276.6	309.3	336	354.2	397.1	435.8
Distribution rate	46.4%	39.6%	39.8%	39.8%	40.2%	40.7%	38.8%	38.2%
Net sales ¹	2,446,904	2,589,579	2,928,835	3,107,242	4,058,583	4,438,704	4,591,205	4,764,367
EBITDA ¹	208,219	254,229	288,200	298,701	366,601	411,082	447,376	486,173
EBIT ¹	186,519	230,160	261,489	270,956	331,366	352,544	399,653	433,383
Net income ¹	123,542	153,905	184,520	202,325	217,705	229,538	256,693	279,858
Net Debt ¹	-45,080	26,726	251,636	457,647	1,456,524	1,340,339	1,257,348	1,178,501
Reference price ²	2,019.00	2,314.50	2,451.00	3,347.00	3,583.00	3,177.00	3,177.00	3,177.00
Nbr of stocks (in thousands)	680,894	674,756	662,102	647,942	648,087	648,114	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SEKISUI HOUSE, LTD.	8.97x	0.77x	8.27x	4.54%	14.02B
DR HORTON	11.38x	1.23x	8.59x	1.21%	40.35B
PULTEGROUP, INC.	9.45x	1.27x	6.82x	0.81%	21.82B
DAIWA HOUSE INDUSTRY CO., LTD.	10.3x	0.91x	8.15x	3.46%	20.47B
TOLL BROTHERS, INC.	8.36x	1.17x	6.28x	0.84%	11.49B
BARRATT REDROW PLC	17.97x	0.96x	9.25x	3.93%	8.09B
SEKISUI CHEMICAL CO., LTD.	13.12x	0.78x	5.99x	3.13%	7.2B
TAYLOR MORRISON HOME CORPORATION	7.49x	0.96x	6.45x	-	6.28B
SUMITOMO FORESTRY CO., LTD.	7.65x	0.54x	5.9x	4.29%	5.91B
TAYLOR WIMPEY PLC	13.37x	0.97x	7.94x	8.36%	5.4B
Average	10.81x	0.96x	7.36x	3.4%	14.1B
Weighted average by Cap.	10.65x	1.05x	7.70x	2.49%