Valuation Daito Trust Construction Co.,Ltd.
Stocks
1878
JP3486800000
Real Estate Development & Operations
|
Market Closed -
Japan Exchange
10:30:00 02/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 3,110.00 JPY | -1.18% |
|
-5.76% | +4.15% |
| 09-21 | Daito Trust Construction Secures Three Loans Totaling 105 Billion Yen | MT |
| 09-18 | Daito Trust Construction Co., Ltd. Executes Loan Agreements Containing Financial Covenants | CI |
Company Valuation: Daito Trust Construction Co.,Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 885,557 | 900,583 | 1,139,642 | 1,007,099 | 1,197,538 | 1,014,487 | - | - |
| Change | - | 1.7% | 26.54% | -11.63% | 18.91% | -15.29% | - | - |
| Enterprise Value (EV) 1 | 706,099 | 721,324 | 962,401 | 894,831 | 1,155,848 | 1,019,641 | 1,032,545 | 1,013,974 |
| Change | - | 2.16% | 33.42% | -7.02% | 29.17% | -11.78% | 1.27% | -1.8% |
| P/E | 12.7x | 12.8x | 15.7x | 10.7x | 12.3x | 9.31x | 9.34x | 8.75x |
| PBR | 2.41x | 2.22x | 2.81x | 2.17x | 2.4x | 1.82x | 1.76x | 1.6x |
| PEG | - | 13.58x | 2.04x | 0.4x | 2.63x | 0.8x | -33.74x | 1.29x |
| Capitalization / Revenue | 0.56x | 0.54x | 0.66x | 0.55x | 0.6x | 0.49x | 0.48x | 0.46x |
| EV / Revenue | 0.45x | 0.44x | 0.56x | 0.49x | 0.58x | 0.5x | 0.49x | 0.46x |
| EV / EBITDA | 6.1x | 6.18x | 7.89x | 6.57x | 7.47x | 6.16x | 5.5x | 5x |
| EV / EBIT | 7.09x | 7.21x | 9.18x | 7.53x | 8.55x | 7.04x | 6.28x | 5.7x |
| EV / FCF | 7.58x | 13.5x | 13.6x | 16.1x | 163x | 145x | 20.1x | 15.7x |
| FCF Yield | 13.2% | 7.39% | 7.33% | 6.22% | 0.62% | 0.69% | 4.97% | 6.39% |
| Dividend per Share 2 | 102.2 | 103.2 | 111 | 142.8 | 150.4 | 167.1 | 168.5 | 177.5 |
| Rate of return | 3.93% | 3.91% | 3.18% | 4.66% | 4.09% | 5.37% | 5.42% | 5.71% |
| EPS 2 | 204.3 | 206.2 | 222.1 | 285.7 | 299 | 333.9 | 333 | 355.5 |
| Distribution rate | 50% | 50% | 50% | 50% | 50.3% | 50% | 50.6% | 49.9% |
| Net sales 1 | 1,583,003 | 1,657,626 | 1,731,467 | 1,842,357 | 1,984,743 | 2,057,300 | 2,120,102 | 2,183,350 |
| EBITDA 1 | 115,776 | 116,649 | 121,908 | 136,256 | 154,705 | 165,469 | 187,886 | 202,924 |
| EBIT 1 | 99,594 | 100,000 | 104,819 | 118,875 | 135,256 | 144,864 | 164,455 | 177,920 |
| Net income 1 | 69,580 | 70,361 | 74,685 | 93,858 | 99,030 | 108,432 | 107,822 | 114,634 |
| Net Debt 1 | -179,458 | -179,259 | -177,241 | -112,268 | -41,690 | 5,154 | 18,058 | -513.7 |
| Reference price 2 | 2,598.00 | 2,638.00 | 3,490.00 | 3,063.00 | 3,678.00 | 3,110.00 | 3,110.00 | 3,110.00 |
| Nbr of stocks (in thousands) | 340,861 | 341,389 | 326,545 | 328,795 | 325,595 | 326,202 | - | - |
| Announcement Date | 28/04/22 | 28/04/23 | 02/05/24 | 02/05/25 | 30/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.31x | 0.5x | 6.16x | 5.37% | 6.43B | |
| 60.56x | - | - | - | 64.64B | |
| 13.75x | 4.48x | 12.05x | 3.68% | 39.14B | |
| 8.05x | 1.45x | 8.04x | 4.4% | 26.73B | |
| 17.28x | 3.88x | 15.6x | 1.42% | 26.68B | |
| 5.61x | 0.73x | 1.51x | 8.77% | 27.43B | |
| 13.18x | 3.02x | 14.44x | 2.65% | 24.33B | |
| 9.11x | 3.46x | 7.66x | -.--% | 21.47B | |
| 10.19x | 2x | 8.23x | 4.12% | 20.47B | |
| 7.95x | 0.88x | 3.21x | 2.81% | 20.33B | |
| Average | 15.50x | 2.27x | 8.54x | 3.69% | 27.77B | |
| Weighted average by Cap. | 22.43x | 2.57x | 9.08x | 3.67% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1878 Stock
- Valuation Daito Trust Construction Co.,Ltd.
Select your edition
All financial news and data tailored to specific country editions
