Valuation Daito Trust Construction Co.,Ltd.

Stocks

Delayed Japan Exchange Other stock markets 10:30:00 10/08/2026 +04			5-day change	1st Jan Change
3,250.00 ^JPY	+1.12%		+0.28%	+8.84%

07-31	Daito Trust Construction Completes Acquisition of The Global in Japan	MT
07-31	Daito Trust Construction's Attributable Profit Slips in Fiscal Q1; Shares Down 3%	MT

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	1,060,155	-	-
Change	-	1.7%	26.54%	-11.63%	18.91%	-11.47%	-	-
Enterprise Value (EV) ¹	706,099	721,324	962,401	894,831	1,155,848	1,042,107	1,039,186	1,029,708
Change	-	2.16%	33.42%	-7.02%	29.17%	-9.84%	-0.28%	-0.91%
P/E	12.7x	12.8x	15.7x	10.7x	12.3x	9.74x	10x	9.37x
PBR	2.41x	2.22x	2.81x	2.17x	2.4x	1.88x	1.77x	1.61x
PEG	-	13.58x	2.04x	0.4x	2.63x	0.8x	-3.65x	1.37x
Capitalization / Revenue	0.56x	0.54x	0.66x	0.55x	0.6x	0.51x	0.5x	0.48x
EV / Revenue	0.45x	0.44x	0.56x	0.49x	0.58x	0.51x	0.49x	0.47x
EV / EBITDA	6.1x	6.18x	7.89x	6.57x	7.47x	6.31x	6.06x	5.66x
EV / EBIT	7.09x	7.21x	9.18x	7.53x	8.55x	7.26x	6.91x	6.43x
EV / FCF	7.58x	13.5x	13.6x	16.1x	163x	110x	21.9x	16.4x
FCF Yield	13.2%	7.39%	7.33%	6.22%	0.62%	0.91%	4.57%	6.09%
Dividend per Share ²	102.2	103.2	111	142.8	150.4	166.5	164.5	173.2
Rate of return	3.93%	3.91%	3.18%	4.66%	4.09%	5.12%	5.06%	5.33%
EPS ²	204.3	206.2	222.1	285.7	299	333.8	324.6	346.8
Distribution rate	50%	50%	50%	50%	50.3%	49.9%	50.7%	49.9%
Net sales ¹	1,583,003	1,657,626	1,731,467	1,842,357	1,984,743	2,060,239	2,131,857	2,200,307
EBITDA ¹	115,776	116,649	121,908	136,256	154,705	165,220	171,445	181,820
EBIT ¹	99,594	100,000	104,819	118,875	135,256	143,512	150,339	160,100
Net income ¹	69,580	70,361	74,685	93,858	99,030	108,840	105,622	112,349
Net Debt ¹	-179,458	-179,259	-177,241	-112,268	-41,690	-18,048	-20,969	-30,448
Reference price ²	2,598.00	2,638.00	3,490.00	3,063.00	3,678.00	3,250.00	3,250.00	3,250.00
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

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.($)
DAITO TRUST CONSTRUCTION CO.,LTD.	9.74x	0.49x	6.1x	5.12%	6.67B
SUN HUNG KAI PROPERTIES LIMITED	15.16x	4.81x	12.94x	3.34%	43.1B
CHINA RESOURCES LAND LIMITED	8.65x	1.5x	7.83x	4.11%	29.9B
MITSUBISHI ESTATE CO., LTD.	18.41x	4.03x	16.47x	1.34%	28.14B
EMAAR PROPERTIES	6.36x	0.35x	0.73x	8.93%	26.95B
MITSUI FUDOSAN CO., LTD.	13.66x	3.05x	14.7x	2.59%	24.8B
ALPHA DHABI HOLDING	8.29x	0.92x	3.34x	2.7%	21.2B
CK ASSET HOLDINGS LIMITED	8.92x	2.3x	7.07x	3.91%	21.01B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.7x	6.59x	17.66x	1.55%	19.85B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.1x	1.64x	14.18x	3.74%	18.4B
Average	11.30x	2.57x	10.10x	3.73%	24B
Weighted average by Cap.	11.77x	2.84x	10.46x	3.68%