Valuation KDX Realty Investment Corporation

Stocks

Delayed Japan Exchange Other stock markets 07:42:43 16/07/2026 am IST			5-day change	1st Jan Change
1,56,300.00 ^JPY	-0.19%		+0.32%	-11.14%

29/06	KDX Realty Investment Locks In 3 Billion Yen Fixed-Rate Loan	MT
26/06	KDX Realty Investment Sets Interest Rates on 1.5 Billion Yen Debt Financing	MT

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,45,379	2,91,815	2,54,953	6,43,416	6,00,225	6,32,538	-	-
Change	-	-15.51%	-12.63%	152.37%	-6.71%	5.38%	-	-
Enterprise Value (EV) ¹	5,25,674	4,62,335	2,54,953	11,23,474	10,95,056	11,72,524	11,31,245	11,28,830
Change	-	-12.05%	-44.86%	340.66%	-2.53%	7.07%	-0.1%	-0.21%
P/E	24.1x	23.5x	18.7x	13.3x	17.9x	19.4x	18.3x	18.1x
PBR	1.5x	1.26x	1.11x	1x	0.95x	1.04x	1x	1x
PEG	-	-1.8x	1.7x	0.3x	-0.6x	16.47x	7.83x	18.8x
Capitalization / Revenue	10.5x	9.44x	7.6x	11.6x	7.67x	8.26x	7.71x	7.59x
EV / Revenue	15.9x	15x	7.6x	20.3x	14x	14.7x	13.8x	13.6x
EV / EBITDA	24.6x	23.8x	12.3x	34.8x	22.3x	23.4x	22x	21.4x
EV / EBIT	32.2x	32.4x	16.4x	45.2x	28.1x	29.5x	27.7x	26.8x
EV / FCF	56.2x	46.1x	-	-83.6x	46.1x	85.9x	25.2x	25.2x
FCF Yield	1.78%	2.17%	-	-1.2%	2.17%	1.16%	3.97%	3.97%
Dividend per Share ²	7,692	7,000	-	11,672	8,075	8,271	8,586	8,846
Rate of return	3.82%	4.11%	-	7.49%	5.43%	5.07%	5.48%	5.65%
EPS ²	8,358	7,238	8,030	11,706	8,322	8,420	8,552	8,634
Distribution rate	92%	96.7%	-	99.7%	97%	98.2%	100%	102%
Net sales ¹	33,015	30,919	33,557	55,310	78,253	79,718	82,019	83,303
EBITDA ¹	21,398	19,441	20,787	32,267	49,026	50,048	51,499	52,679
EBIT ¹	16,324	14,284	15,537	24,841	38,926	39,789	40,886	42,076
Net income ¹	14,326	12,405	13,657	38,959	33,862	34,017	34,382	34,712
Net Debt ¹	1,80,295	1,70,519	-	4,80,058	4,94,831	5,14,135	4,98,707	4,96,292
Reference price ²	2,01,500.00	1,70,250.00	1,50,250.00	1,55,900.00	1,48,600.00	1,56,600.00	1,56,600.00	1,56,600.00
Nbr of stocks (in thousands)	1,714	1,714	1,697	4,127	4,039	4,039	-	-
Announcement Date	15/06/21	14/06/22	13/06/23	18/06/24	17/06/25	17/06/26	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KDX REALTY INVESTMENT CORPORATION	18.72x	14.23x	22.78x	5.28%	390.08Cr
W. P. CAREY INC.	24.49x	13.36x	15.68x	5.19%	1.6TCr
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.91x	14.46x	15.93x	4.09%	674.69Cr
LAND SECURITIES PLC	8.85x	13.78x	17.88x	6.26%	667.4Cr
THE GPT GROUP	14.23x	14.6x	15.67x	5.09%	647.9Cr
GECINA	9.85x	17x	20.56x	7.83%	612.36Cr
LONDONMETRIC PROPERTY PLC	10.66x	14.8x	15.88x	6.89%	593.12Cr
THE BRITISH LAND COMPANY PLC	8.66x	13.78x	17.75x	5.87%	579.22Cr
MIRVAC GROUP	11.51x	11.16x	12.71x	5.66%	468.76Cr
Average	14.54x	14.13x	17.20x	5.8%	692.88Cr
Weighted average by Cap.	16.13x	14.08x	16.85x	5.7%