Loading...
XJPX
8976
Market cap2.19bUSD
Jul 28, Last price  
343,500.00JPY
1D
0.15%
1Q
13.18%
Jan 2017
-41.78%
IPO
-26.91%
Name

Daiwa Office Investment Corp

Chart & Performance

D1W1MN
P/E
24.30
P/S
11.29
EPS
14,135.08
Div Yield, %
7.98%
Shrs. gr., 5y
14.14%
Rev. gr., 5y
0.61%
Revenues
28.79b
+0.31%
025,623,575,00015,922,162,00013,410,449,00014,030,268,00014,997,726,00016,047,142,00018,351,207,00022,225,243,00025,216,505,00025,282,239,00026,634,474,00027,927,755,00029,122,569,00028,937,175,00028,366,205,00028,696,582,00028,786,438,000
Net income
13.38b
+0.65%
013,293,992,0005,866,674,0003,358,845,0003,049,255,0004,390,601,0005,549,010,0006,657,362,0008,720,385,00010,574,778,00010,814,371,00011,788,727,00012,782,894,00013,811,742,00014,349,155,00014,005,165,00013,291,928,00013,377,987,000
CFO
19.05b
-15.62%
38,724,717,0006,446,741,0006,422,733,0006,117,060,0007,286,245,0007,930,952,00012,856,223,00034,109,142,00028,520,075,00014,082,255,00085,574,527,00030,223,544,00024,316,512,00020,900,138,00024,557,900,00022,572,022,00019,045,633,000
Dividend
May 29, 20256920 JPY/sh

Profile

Daiwa Office Investment Corporation is a REIT focused on investment and management of office buildings in the Central 5wards of Tokyo.
IPO date
Oct 19, 2005
Employees
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑052023‑112022‑112021‑112020‑112019‑112018‑112017‑112016‑112015‑11
Income
Revenues
28,786,438
0.31%
28,696,582
1.16%
28,366,205
-1.97%
Cost of revenue
13,669,039
14,009,892
13,106,831
Unusual Expense (Income)
NOPBT
15,117,399
14,686,690
15,259,374
NOPBT Margin
52.52%
51.18%
53.79%
Operating Taxes
1,762
(39,759)
(16,615)
Tax Rate
0.01%
NOPAT
15,115,637
14,726,449
15,275,989
Net income
13,377,987
0.65%
13,291,928
-5.09%
14,005,165
-2.40%
Dividends
(13,103,282)
(13,103,876)
(13,588,704)
Dividend yield
4.94%
2.03%
4.18%
Proceeds from repurchase of equity
(2,999,763)
(6,999,375)
BB yield
1.13%
2.15%
Debt
Debt current
24,500,000
31,500,000
26,200,000
Long-term debt
194,900,000
176,300,000
179,600,000
Deferred revenue
Other long-term liabilities
22,029,600
21,618,535
22,074,343
Net debt
189,998,473
181,479,437
186,100,985
Cash flow
Cash from operating activities
19,045,633
22,572,022
24,557,900
CAPEX
(4,056,453)
(14,483,429)
Cash from investing activities
(10,912,690)
(4,571,456)
(14,902,574)
Cash from financing activities
(4,532,686)
(11,103,876)
(17,138,079)
FCF
9,985,654
20,277,419
10,825,266
Balance
Cash
29,401,527
25,875,000
19,084,282
Long term investments
445,563
614,733
Excess cash
27,962,205
24,885,734
18,280,705
Stockholders' equity
244,526,000
247,523,152
247,491,306
Invested Capital
458,435,894
452,055,953
456,934,107
ROIC
3.32%
3.24%
3.36%
ROCE
3.11%
3.08%
3.21%
EV
Common stock shares outstanding
953
955
480
Price
278,200.00
-58.91%
677,000.00
0.00%
677,000.00
-5.18%
Market cap
265,115,419
-58.98%
646,242,536
98.78%
325,099,462
-6.88%
EV
455,113,892
827,721,973
511,200,447
EBITDA
18,867,401
18,274,836
18,836,641
EV/EBITDA
24.12
45.29
27.14
Interest
1,123,552
868,589
846,121
Interest/NOPBT
7.43%
5.91%
5.54%