Loading...
OTCM
DAWUF
Market cap3.80bUSD
, Last price  
Name

Daiwa House REIT Investment Corp

Chart & Performance

D1W1MN
OTCM:DAWUF chart
No data to show
P/E
—
P/S
—
EPS
8,852.83
Div Yield, %
—
Shrs. gr., 5y
1.67%
Rev. gr., 5y
5.21%
Revenues
61.90b
+4.80%
14,522,822,00015,167,494,00015,584,463,00016,894,764,00018,049,680,00019,353,462,00038,547,038,00041,912,149,00048,005,010,00051,632,000,00057,668,586,00059,633,028,00059,060,553,00061,897,408,000
Net income
20.43b
-8.56%
4,647,393,0004,851,130,0005,308,076,0005,785,340,0006,226,386,0006,390,693,00012,361,329,00014,907,634,00017,763,172,00019,061,974,00022,718,323,00022,734,898,00022,348,170,00020,434,284,000
CFO
50.21b
+34.30%
22,984,429,00010,568,669,00011,191,087,00010,119,020,0008,480,063,00010,696,455,00028,915,305,00028,873,001,00040,695,711,00036,734,756,00044,175,465,00041,614,653,00037,387,891,00050,211,554,000

Profile

Effective September 1, 2016, Daiwa House Residential Investment Corporation merged with Daiwa House REIT Investment Corporation, which focuses on the two investment target assets of logistics properties and retail properties, and changed its name from Daiwa House Residential Investment Corporation to Daiwa House REIT Investment Corporation, marking a new start as a “diversified REIT.”.
URL
https://www.daiwahouse-reit.co.jp/
IPO date
Feb 06, 2006
Employees
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑082023‑082022‑082021‑082020‑082019‑082018‑082017‑082016‑082015‑08
Income
Revenues
61,897,408
4.80%
59,060,553
-0.96%
59,633,028
3.41%
Cost of revenue
29,802,970
28,896,033
28,667,525
Unusual Expense (Income)
NOPBT
32,094,438
30,164,520
30,965,503
NOPBT Margin
51.85%
51.07%
51.93%
Operating Taxes
1,210
1,210
1,210
Tax Rate
0.00%
0.00%
0.00%
NOPAT
32,093,228
30,163,310
30,964,293
Net income
20,434,284
-8.56%
22,348,170
-1.70%
22,734,898
0.07%
Dividends
(26,329,220)
(26,127,860)
(26,932,850)
Dividend yield
4.81%
4.08%
3.61%
Proceeds from repurchase of equity
(2,999,995)
BB yield
0.55%
Debt
Debt current
52,500,000
44,700,000
35,900,000
Long-term debt
368,050,000
362,850,000
371,650,000
Deferred revenue
24,562
90,560
175,991
Other long-term liabilities
24,914,450
24,567,066
24,794,529
Net debt
393,831,171
352,662,397
377,497,408
Cash flow
Cash from operating activities
50,211,554
37,387,891
41,614,653
CAPEX
(41,385,035)
(6,301,944)
(78,525,724)
Cash from investing activities
(41,993,869)
(6,397,336)
(76,989,842)
Cash from financing activities
(16,329,216)
(26,142,639)
38,083,253
FCF
2,920,215
47,319,412
(35,371,425)
Balance
Cash
26,718,829
54,878,088
30,043,112
Long term investments
9,515
9,480
Excess cash
23,623,959
51,934,575
27,070,941
Stockholders' equity
278,185,499
279,273,798
279,462,163
Invested Capital
931,235,888
898,446,648
925,720,150
ROIC
3.51%
3.31%
3.46%
ROCE
3.36%
3.17%
3.25%
EV
Common stock shares outstanding
2,320
2,320
2,320
Price
235,900.00
-14.59%
276,200.00
-14.22%
322,000.00
-1.08%
Market cap
547,288,000
-14.59%
640,784,000
-14.22%
747,040,000
4.51%
EV
941,119,171
993,446,397
1,124,807,218
EBITDA
47,411,409
45,357,214
46,210,073
EV/EBITDA
19.85
21.90
24.34
Interest
2,965,709
2,669,091
2,518,387
Interest/NOPBT
9.24%
8.85%
8.13%