Loading...
XJPX8976
Market cap1.74bUSD
Dec 27, Last price  
287,700.00JPY
1D
-1.34%
1Q
-6.74%
Jan 2017
-51.24%
IPO
-38.79%
Name

Daiwa Office Investment Corp

Chart & Performance

D1W1MN
XJPX:8976 chart
P/E
20.70
P/S
9.59
EPS
13,896.19
Div Yield, %
4.76%
Shrs. gr., 5y
-0.63%
Rev. gr., 5y
1.50%
Revenues
28.70b
+1.16%
025,623,575,00015,922,162,00013,410,449,00014,030,268,00014,997,726,00016,047,142,00018,351,207,00022,225,243,00025,216,505,00025,282,239,00026,634,474,00027,927,755,00029,122,569,00028,937,175,00028,366,205,00028,696,582,000
Net income
13.29b
-5.09%
013,293,992,0005,866,674,0003,358,845,0003,049,255,0004,390,601,0005,549,010,0006,657,362,0008,720,385,00010,574,778,00010,814,371,00011,788,727,00012,782,894,00013,811,742,00014,349,155,00014,005,165,00013,291,928,000
CFO
22.57b
-8.09%
38,724,717,0006,446,741,0006,422,733,0006,117,060,0007,286,245,0007,930,952,00012,856,223,00034,109,142,00028,520,075,00014,082,255,00085,574,527,00030,223,544,00024,316,512,00020,900,138,00024,557,900,00022,572,022,000
Dividend
Nov 28, 20240 JPY/sh
Earnings
Jan 22, 2025

Profile

Daiwa Office Investment Corporation is a REIT focused on investment and management of office buildings in the Central 5wards of Tokyo.
URL
https://www.daiwa-office.co.jp/
IPO date
Oct 19, 2005
Employees
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑112022‑112021‑112020‑112019‑112018‑112017‑112016‑112015‑11
Income
Revenues
28,696,582
1.16%
28,366,205
-1.97%
Cost of revenue
14,009,892
13,106,831
Unusual Expense (Income)
NOPBT
14,686,690
15,259,374
NOPBT Margin
51.18%
53.79%
Operating Taxes
(39,759)
(16,615)
Tax Rate
NOPAT
14,726,449
15,275,989
Net income
13,291,928
-5.09%
14,005,165
-2.40%
Dividends
(13,103,876)
(13,588,704)
Dividend yield
2.03%
4.18%
Proceeds from repurchase of equity
(6,999,375)
BB yield
2.15%
Debt
Debt current
31,500,000
26,200,000
Long-term debt
176,300,000
179,600,000
Deferred revenue
Other long-term liabilities
21,618,535
22,074,343
Net debt
181,479,437
186,100,985
Cash flow
Cash from operating activities
22,572,022
24,557,900
CAPEX
(4,056,453)
(14,483,429)
Cash from investing activities
(4,571,456)
(14,902,574)
Cash from financing activities
(11,103,876)
(17,138,079)
FCF
20,277,419
10,825,266
Balance
Cash
25,875,000
19,084,282
Long term investments
445,563
614,733
Excess cash
24,885,734
18,280,705
Stockholders' equity
247,523,152
247,491,306
Invested Capital
452,055,953
456,934,107
ROIC
3.24%
3.36%
ROCE
3.08%
3.21%
EV
Common stock shares outstanding
955
480
Price
677,000.00
0.00%
677,000.00
-5.18%
Market cap
646,242,536
98.78%
325,099,462
-6.88%
EV
827,721,973
511,200,447
EBITDA
18,274,836
18,836,641
EV/EBITDA
45.29
27.14
Interest
868,589
846,121
Interest/NOPBT
5.91%
5.54%