Loading...
XJPX8984
Market cap3.36bUSD
Dec 25, Last price  
228,800.00JPY
1D
0.18%
1Q
-2.76%
Jan 2017
-22.60%
IPO
103.83%
Name

Daiwa House REIT Investment Corp

Chart & Performance

D1W1MN
XJPX:8984 chart
P/E
23.63
P/S
8.94
EPS
9,681.99
Div Yield, %
4.95%
Shrs. gr., 5y
—
Rev. gr., 5y
19.14%
Revenues
59.06b
-0.96%
14,522,822,00015,167,494,00015,584,463,00016,894,764,00018,049,680,00019,353,462,00038,547,038,00041,912,149,00048,005,010,00051,632,000,00057,668,586,00059,633,028,00059,060,553,000
Net income
22.35b
-1.70%
4,647,393,0004,851,130,0005,308,076,0005,785,340,0006,226,386,0006,390,693,00012,361,329,00014,907,634,00017,763,172,00019,061,974,00022,718,323,00022,734,898,00022,348,170,000
CFO
37.39b
-10.16%
22,984,429,00010,568,669,00011,191,087,00010,119,020,0008,480,063,00010,696,455,00028,915,305,00028,873,001,00040,695,711,00036,734,756,00044,175,465,00041,614,653,00037,387,891,000
Dividend
Feb 27, 20250 JPY/sh

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
FYFYFYFYFYFYFYFYFY
2023‑082022‑082021‑082020‑082019‑082018‑082017‑082016‑082015‑08
Income
Revenues
59,060,553
-0.96%
59,633,028
3.41%
Cost of revenue
28,896,033
28,667,525
Unusual Expense (Income)
NOPBT
30,164,520
30,965,503
NOPBT Margin
51.07%
51.93%
Operating Taxes
1,210
1,210
Tax Rate
0.00%
0.00%
NOPAT
30,163,310
30,964,293
Net income
22,348,170
-1.70%
22,734,898
0.07%
Dividends
(26,127,860)
(26,932,850)
Dividend yield
4.08%
3.61%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
44,700,000
35,900,000
Long-term debt
362,850,000
371,650,000
Deferred revenue
90,560
175,991
Other long-term liabilities
24,567,066
24,794,529
Net debt
352,662,397
377,497,408
Cash flow
Cash from operating activities
37,387,891
41,614,653
CAPEX
(6,301,944)
(78,525,724)
Cash from investing activities
(6,397,336)
(76,989,842)
Cash from financing activities
(26,142,639)
38,083,253
FCF
47,319,412
(35,371,425)
Balance
Cash
54,878,088
30,043,112
Long term investments
9,515
9,480
Excess cash
51,934,575
27,070,941
Stockholders' equity
279,273,798
279,462,163
Invested Capital
898,446,648
925,720,150
ROIC
3.31%
3.46%
ROCE
3.17%
3.25%
EV
Common stock shares outstanding
2,320
2,320
Price
276,200.00
-14.22%
322,000.00
-1.08%
Market cap
640,784,000
-14.22%
747,040,000
4.51%
EV
993,446,397
1,124,807,218
EBITDA
45,357,214
46,210,073
EV/EBITDA
21.90
24.34
Interest
2,669,091
2,518,387
Interest/NOPBT
8.85%
8.13%