|
Market Closed -
Japan Exchange
12:00:00 16/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,10,000.00 JPY | -0.45% |
|
-0.09% | -18.15% |
| 01/10 | Mitsui Fudosan Accommodations Fund Buys Tokyo Apartment Building Property | MT |
| 29/09 | Nippon Accommodations Fund Secures 2 Billion Yen in New Loans | MT |
Company Valuation: Mitsui Fudosan Accommodations Fund Inc.
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,04,601 | 3,05,608 | 2,85,972 | 2,90,000 | 3,47,144 | 2,76,910 | - | - |
| Change | - | 0.33% | -6.43% | 1.41% | 19.7% | -20.23% | - | - |
| Enterprise Value (EV) 1 | 4,58,280 | 3,05,608 | 4,39,318 | 4,43,525 | 5,04,703 | 4,34,952 | 4,32,529 | 4,30,181 |
| Change | - | -33.31% | 43.75% | 0.96% | 13.79% | -13.82% | -0.56% | -0.54% |
| P/E | 29.7x | 28.8x | 24.5x | 25.5x | 28.5x | 21.7x | 21.6x | 20.7x |
| PBR | 1.96x | - | 1.83x | 1.9x | 2.27x | 1.8x | 1.79x | 1.78x |
| PEG | - | 8.32x | 2.48x | -9.89x | 3.85x | 4.71x | 35.72x | 5.11x |
| Capitalization / Revenue | 12.6x | 12.3x | 11.2x | 11.4x | 12.9x | 9.73x | 9.63x | 9.35x |
| EV / Revenue | 18.9x | 12.3x | 17.1x | 17.4x | 18.7x | 15.3x | 15x | 14.5x |
| EV / EBITDA | 30x | 19.7x | 27x | 27.7x | 29.6x | 24.2x | 24x | 23x |
| EV / EBIT | 41.1x | 26.4x | 35.4x | 36.4x | 38.1x | 30.4x | 29.6x | 28.1x |
| EV / FCF | -68.4x | - | 40.6x | 39.7x | 66.3x | 26.2x | 26.7x | 26.3x |
| FCF Yield | -1.46% | - | 2.46% | 2.52% | 1.51% | 3.82% | 3.75% | 3.8% |
| Dividend per Share 2 | 4,104 | 4,215 | 4,421 | 22,570 | 4,729 | 4,826 | 5,031 | 5,234 |
| Rate of return | 3.39% | 3.47% | 3.89% | 19.6% | 3.43% | 4.39% | 4.57% | 4.76% |
| EPS 2 | 4,074 | 4,215 | 4,632 | 4,513 | 4,847 | 5,071 | 5,101 | 5,308 |
| Distribution rate | 101% | 100% | 95.4% | 500% | 97.6% | 95.2% | 98.6% | 98.6% |
| Net sales 1 | 24,203 | 24,778 | 25,635 | 25,531 | 26,922 | 28,464 | 28,741 | 29,605 |
| EBITDA 1 | 15,252 | 15,550 | 16,256 | 15,993 | 17,038 | 17,994 | 18,034 | 18,685 |
| EBIT 1 | 11,154 | 11,561 | 12,426 | 12,193 | 13,234 | 14,301 | 14,603 | 15,311 |
| Net income 1 | 10,256 | 10,611 | 11,661 | 11,363 | 12,203 | 12,765 | 12,842 | 13,361 |
| Net Debt 1 | 1,53,679 | - | 1,53,346 | 1,53,525 | 1,57,559 | 1,58,042 | 1,55,619 | 1,53,272 |
| Reference price 2 | 1,21,000.00 | 1,21,400.00 | 1,13,600.00 | 1,15,200.00 | 1,37,900.00 | 1,10,000.00 | 1,10,000.00 | 1,10,000.00 |
| Nbr of stocks (in thousands) | 2,517 | 2,517 | 2,517 | 2,517 | 2,517 | 2,517 | - | - |
| Announcement Date | 19/04/22 | 19/04/23 | 17/04/24 | 17/04/25 | 16/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.69x | 15.28x | 24.17x | 4.39% | 175.39Cr | |
| 39.06x | 12.83x | 22.74x | - | 4.74TCr | |
| 47.44x | 12.2x | 18.65x | 3.85% | 1.73TCr | |
| 27.07x | 8.15x | 15.77x | 4.44% | 1.6TCr | |
| -19.21x | 8.92x | 19.25x | 3.79% | 1.44TCr | |
| 31.17x | 8.64x | 15.35x | 5.26% | 1.35TCr | |
| 29.43x | 9.63x | 19.69x | 3.52% | 1.19TCr | |
| 32.08x | 8.6x | 16.13x | 4.21% | 1.13TCr | |
| 32.92x | 9.9x | 16.1x | 5.07% | 1.1TCr | |
| 74.04x | 9.04x | 16.21x | 4.31% | 1.01TCr | |
| Average | 31.57x | 10.32x | 18.40x | 4.32% | 1.55TCr | |
| Weighted average by Cap. | 33.05x | 10.56x | 18.99x | 4.29% |
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
- 3226 Stock
- Valuation Mitsui Fudosan Accommodations Fund Inc.
Select your edition
All financial news and data tailored to specific country editions
