SEKISUI HOUSE, LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,746.00 JPY | -1.94% |
|
-2.78% | +19.60% |
Company Valuation: Sekisui House, Ltd.
| Fiscal Period: Januari | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,613,553 | 1,374,724 | 1,561,723 | 1,622,812 | 2,168,661 | 2,427,736 | - | - |
| Change | - | -14.8% | 13.6% | 3.91% | 33.64% | 11.95% | - | - |
| Enterprise Value (EV) 1 | 1,608,025 | 1,329,644 | 1,588,449 | 1,874,448 | 2,626,308 | 3,609,129 | 3,571,260 | 3,485,197 |
| Change | - | -17.31% | 19.46% | 18% | 40.11% | 37.42% | -1.05% | -2.41% |
| P/E ratio | 11.5x | 11.1x | 10.2x | 8.86x | 10.8x | 11.4x | 10.2x | 9.37x |
| PBR | 1.27x | 1.04x | 1.06x | 0.99x | 1.24x | 1.28x | 1.19x | 1.11x |
| PEG | - | -0.9x | 0.4x | 0.4x | 0.9x | 1.76x | 0.9x | 1.05x |
| Capitalization / Revenue | 0.67x | 0.56x | 0.6x | 0.55x | 0.7x | 0.63x | 0.56x | 0.53x |
| EV / Revenue | 0.67x | 0.54x | 0.61x | 0.64x | 0.85x | 0.94x | 0.82x | 0.77x |
| EV / EBITDA | 7.09x | 6.39x | 6.25x | 6.5x | 8.79x | 10.5x | 8.89x | 8.02x |
| EV / EBIT | 7.83x | 7.13x | 6.9x | 7.17x | 9.69x | 11.6x | 9.77x | 8.8x |
| EV / FCF | 5.54x | 13.8x | 367x | 62.2x | -37x | -6.46x | 112x | 19.4x |
| FCF Yield | 18.1% | 7.25% | 0.27% | 1.61% | -2.7% | -15.5% | 0.9% | 5.17% |
| Dividend per Share 2 | 81 | 84 | 90 | 110 | 123 | 130.2 | 145.3 | 159.1 |
| Rate of return | 3.43% | 4.16% | 3.89% | 4.49% | 3.67% | 3.48% | 3.88% | 4.25% |
| EPS 2 | 205.8 | 181.2 | 227.4 | 276.6 | 309.3 | 329.4 | 367 | 399.9 |
| Distribution rate | 39.4% | 46.4% | 39.6% | 39.8% | 39.8% | 39.5% | 39.6% | 39.8% |
| Net sales 1 | 2,415,186 | 2,446,904 | 2,589,579 | 2,928,835 | 3,107,242 | 3,846,203 | 4,367,955 | 4,549,100 |
| EBITDA 1 | 226,774 | 208,219 | 254,229 | 288,200 | 298,701 | 342,522 | 401,795 | 434,534 |
| EBIT 1 | 205,256 | 186,519 | 230,160 | 261,489 | 270,956 | 311,028 | 365,597 | 395,967 |
| Net income 1 | 141,256 | 123,542 | 153,905 | 184,520 | 202,325 | 213,439 | 237,425 | 257,601 |
| Net Debt 1 | -5,528 | -45,080 | 26,726 | 251,636 | 457,647 | 1,181,394 | 1,143,524 | 1,057,461 |
| Reference price 2 | 2,361.00 | 2,019.00 | 2,314.50 | 2,451.00 | 3,347.00 | 3,746.00 | 3,746.00 | 3,746.00 |
| Nbr of stocks (in thousands) | 683,419 | 680,894 | 674,756 | 662,102 | 647,942 | 648,087 | - | - |
| Announcement Date | 05/03/20 | 04/03/21 | 10/03/22 | 09/03/23 | 07/03/24 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 11.37x | 0.94x | 10.54x | +3.48% | 17.29B | ||
| 13.32x | 1.75x | 9.91x | +0.62% | 63.47B | ||
| 10.4x | 1.63x | 7.33x | +0.56% | 28.96B | ||
| 10.54x | 0.86x | 8.21x | +3.31% | 20.5B | ||
| 10.2x | 1.55x | 7.29x | +0.60% | 15.13B | ||
| 29.83x | 1.56x | 17.24x | +3.02% | 9.68B | ||
| 11.24x | 0.78x | 7.79x | +2.25% | 9.26B | ||
| 21.43x | 1.58x | 12.41x | +5.66% | 7.69B | ||
| 8.5x | 1.05x | 6.66x | - | 7.16B | ||
| 20.13x | 1.74x | 12.58x | +3.67% | 6.89B | ||
| Average | 14.70x | 1.34x | 9.99x | +2.57% | 18.6B | |
| Weighted average by Cap. | 13.28x | 1.45x | 9.52x | +1.74% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 1928 Stock
- Valuation Sekisui House, Ltd.
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition