Valuation Meiwa Estate Company Limited

Stocks

Market Closed - Japan Exchange 10:30:00 30/10/2026 +04			5-day change	1st Jan Change
777.00 ^JPY	+1.30%		-1.15%	-31.72%

08-10	Meiwa Estate Company Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-15	Meiwa Estate Company Limited Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	17,575	14,162	19,649	24,948	22,299	22,557
Change	-	-19.42%	38.74%	26.97%	-10.62%	1.16%
Enterprise Value (EV) ¹	27,509	35,110	43,359	49,071	86,638	88,159
Change	-	27.63%	23.49%	13.17%	76.55%	1.76%
P/E	6.46x	5.49x	4.45x	8.97x	7.7x	5.9x
PBR	0.68x	0.53x	0.66x	0.78x	0.66x	0.61x
PEG	-	8.47x	0.1x	-0.2x	1.85x	0.2x
Capitalization / Revenue	0.35x	0.25x	0.32x	0.35x	0.28x	0.25x
EV / Revenue	0.55x	0.61x	0.7x	0.69x	1.08x	0.98x
EV / EBITDA	7.16x	8.04x	7.04x	9.4x	15.8x	11x
EV / EBIT	7.57x	8.42x	7.3x	9.87x	16.5x	11.4x
EV / FCF	-4.47x	-3.69x	-58.8x	-14x	-2.33x	-28.8x
FCF Yield	-22.4%	-27.1%	-1.7%	-7.16%	-42.9%	-3.47%
Dividend per Share ²	30	35	45	40	40	40
Rate of return	4.25%	5.79%	5.37%	3.76%	4.21%	4.16%
EPS ²	109.3	110	188.3	118.6	123.6	163.2
Distribution rate	27.4%	31.8%	23.9%	33.7%	32.4%	24.5%
Net sales ¹	50,109	57,209	62,319	71,250	79,902	90,108
EBITDA ¹	3,844	4,368	6,160	5,219	5,493	8,033
EBIT ¹	3,633	4,171	5,942	4,974	5,241	7,753
Net income ¹	2,721	2,597	4,415	2,781	2,897	3,826
Net Debt ¹	9,934	20,948	23,710	24,123	64,339	65,602
Reference price ²	706.00	604.00	838.00	1,064.00	951.00	962.00
Nbr of stocks (in thousands)	24,894	23,448	23,448	23,448	23,448	23,448
Announcement Date	29/06/21	29/06/22	29/06/23	27/06/24	25/06/25	24/06/26

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.($)
MEIWA ESTATE COMPANY LIMITED	-	-	-	-	114M
VINGROUP	65.15x	-	-	-	70.02B
SUN HUNG KAI PROPERTIES LIMITED	12.47x	4.37x	11.22x	3.86%	39.48B
MITSUBISHI ESTATE CO., LTD.	18.62x	4.04x	16.26x	1.32%	28.72B
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	27.63B
CHINA RESOURCES LAND LIMITED	7.97x	1.46x	8.19x	4.44%	26.54B
MITSUI FUDOSAN CO., LTD.	14.44x	3.15x	15.07x	2.42%	26.64B
CK ASSET HOLDINGS LIMITED	10.23x	2.01x	7.74x	4.1%	20.56B
VINHOMES	8.24x	2.9x	6.79x	-.--%	19.76B
ALPHA DHABI HOLDING	7.44x	0.82x	3x	3%	19.02B
Average	16.69x	2.44x	8.73x	3.48%	27.85B
Weighted average by Cap.	24.63x	2.62x	9.23x	3.62%