Valuation Daito Trust Construction Co.,Ltd.
Stocks
1878
JP3486800000
Real Estate Development & Operations
|
Market Closed -
Japan Exchange
12:00:00 28/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 3,083.00 JPY | -3.69% |
|
-4.05% | +3.25% |
| 21/09 | Daito Trust Construction Secures Three Loans Totaling 105 Billion Yen | MT |
| 18/09 | Daito Trust Construction Co., Ltd. Executes Loan Agreements Containing Financial Covenants | CI |
Company Valuation: Daito Trust Construction Co.,Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,85,557 | 9,00,583 | 11,39,642 | 10,07,099 | 11,97,538 | 10,44,172 | - | - |
| Change | - | 1.7% | 26.54% | -11.63% | 18.91% | -12.81% | - | - |
| Enterprise Value (EV) 1 | 7,06,099 | 7,21,324 | 9,62,401 | 8,94,831 | 11,55,848 | 10,49,325 | 10,62,230 | 10,61,601 |
| Change | - | 2.16% | 33.42% | -7.02% | 29.17% | -9.22% | 1.23% | -0.06% |
| P/E | 12.7x | 12.8x | 15.7x | 10.7x | 12.3x | 9.59x | 9.61x | 9x |
| PBR | 2.41x | 2.22x | 2.81x | 2.17x | 2.4x | 1.87x | 1.81x | 1.64x |
| PEG | - | 13.58x | 2.04x | 0.4x | 2.63x | 0.8x | -34.72x | 1.33x |
| Capitalization / Revenue | 0.56x | 0.54x | 0.66x | 0.55x | 0.6x | 0.51x | 0.49x | 0.48x |
| EV / Revenue | 0.45x | 0.44x | 0.56x | 0.49x | 0.58x | 0.51x | 0.5x | 0.49x |
| EV / EBITDA | 6.1x | 6.18x | 7.89x | 6.57x | 7.47x | 6.34x | 5.65x | 5.23x |
| EV / EBIT | 7.09x | 7.21x | 9.18x | 7.53x | 8.55x | 7.24x | 6.93x | 6.41x |
| EV / FCF | 7.58x | 13.5x | 13.6x | 16.1x | 163x | 149x | 20.7x | 16.4x |
| FCF Yield | 13.2% | 7.39% | 7.33% | 6.22% | 0.62% | 0.67% | 4.83% | 6.1% |
| Dividend per Share 2 | 102.2 | 103.2 | 111 | 142.8 | 150.4 | 167.1 | 168.5 | 177.5 |
| Rate of return | 3.93% | 3.91% | 3.18% | 4.66% | 4.09% | 5.22% | 5.26% | 5.55% |
| EPS 2 | 204.3 | 206.2 | 222.1 | 285.7 | 299 | 333.9 | 333 | 355.5 |
| Distribution rate | 50% | 50% | 50% | 50% | 50.3% | 50% | 50.6% | 49.9% |
| Net sales 1 | 15,83,003 | 16,57,626 | 17,31,467 | 18,42,357 | 19,84,743 | 20,57,300 | 21,20,102 | 21,83,350 |
| EBITDA 1 | 1,15,776 | 1,16,649 | 1,21,908 | 1,36,256 | 1,54,705 | 1,65,469 | 1,87,886 | 2,02,924 |
| EBIT 1 | 99,594 | 1,00,000 | 1,04,819 | 1,18,875 | 1,35,256 | 1,44,864 | 1,53,346 | 1,65,650 |
| Net income 1 | 69,580 | 70,361 | 74,685 | 93,858 | 99,030 | 1,08,432 | 1,07,822 | 1,14,634 |
| Net Debt 1 | -1,79,458 | -1,79,259 | -1,77,241 | -1,12,268 | -41,690 | 5,154 | 18,058 | 17,430 |
| Reference price 2 | 2,598.00 | 2,638.00 | 3,490.00 | 3,063.00 | 3,678.00 | 3,201.00 | 3,201.00 | 3,201.00 |
| Nbr of stocks (in thousands) | 3,40,861 | 3,41,389 | 3,26,545 | 3,28,795 | 3,25,595 | 3,26,202 | - | - |
| Announcement Date | 28/04/22 | 28/04/23 | 02/05/24 | 02/05/25 | 30/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.59x | 0.51x | 6.34x | 5.22% | 661.36Cr | |
| 64.94x | - | - | - | 6.97TCr | |
| 12.56x | 4.4x | 11.29x | 3.83% | 3.98TCr | |
| 18.68x | 4.05x | 16.29x | 1.31% | 2.88TCr | |
| 14.58x | 3.16x | 15.14x | 2.4% | 2.69TCr | |
| 8.07x | 1.47x | 8.25x | 4.39% | 2.69TCr | |
| 5.7x | 0.76x | 1.57x | 8.68% | 2.77TCr | |
| 8.52x | 3.02x | 7.05x | -.--% | 2.02TCr | |
| 10.26x | 2.01x | 7.76x | 4.09% | 2.06TCr | |
| 13.34x | 6.46x | 16.98x | 1.63% | 1.91TCr | |
| Average | 16.62x | 2.87x | 10.07x | 3.51% | 2.86TCr | |
| Weighted average by Cap. | 24.57x | 3.08x | 10.43x | 3.52% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1878 Stock
- Valuation Daito Trust Construction Co.,Ltd.
Select your edition
All financial news and data tailored to specific country editions
