|
Delayed
Japan Exchange
05:42:55 05/11/2026 am IST
|
5-day change | 1st Jan Change | ||
| 1,10,300.00 JPY | +2.22% |
|
+0.46% | -18.01% |
| 28/10 | Mitsui Fudosan Secures 1 Billion Yen Loan to Repay Maturing Debt | MT |
| 28/10 | Mitsui Fudosan Accommodations Fund Inc. Announces Notification of Borrowing Funds | CI |
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 | 2,71,623 | - | - |
| Change | - | 0.33% | -6.43% | 1.41% | 19.7% | -21.75% | - | - |
| Enterprise Value (EV) 1 | 4,58,280 | 3,05,608 | 4,39,318 | 4,43,525 | 5,04,703 | 4,34,162 | 4,31,611 | 4,28,815 |
| Change | - | -33.31% | 43.75% | 0.96% | 13.79% | -13.98% | -0.59% | -0.65% |
| P/E | 29.7x | 28.8x | 24.5x | 25.5x | 28.5x | 20.6x | 21.3x | 20.3x |
| PBR | 1.96x | - | 1.83x | 1.9x | 2.27x | 1.77x | 1.76x | 1.75x |
| PEG | - | 8.32x | 2.48x | -9.89x | 3.85x | 2.58x | -6.69x | 4.01x |
| Capitalization / Revenue | 12.6x | 12.3x | 11.2x | 11.4x | 12.9x | 9.47x | 9.14x | 9.02x |
| EV / Revenue | 18.9x | 12.3x | 17.1x | 17.4x | 18.7x | 15.1x | 14.5x | 14.2x |
| EV / EBITDA | 30x | 19.7x | 27x | 27.7x | 29.6x | 23.8x | 23.4x | 22.4x |
| EV / EBIT | 41.1x | 26.4x | 35.4x | 36.4x | 38.1x | 30x | 29.2x | 27.3x |
| EV / FCF | -68.4x | - | 40.6x | 39.7x | 66.3x | 26.1x | 26.6x | 26.2x |
| FCF Yield | -1.46% | - | 2.46% | 2.52% | 1.51% | 3.82% | 3.75% | 3.82% |
| Dividend per Share 2 | 4,104 | 4,215 | 4,421 | 22,570 | 4,729 | 4,872 | 5,070 | 5,213 |
| Rate of return | 3.39% | 3.47% | 3.89% | 19.6% | 3.43% | 4.52% | 4.7% | 4.83% |
| EPS 2 | 4,074 | 4,215 | 4,632 | 4,513 | 4,847 | 5,234 | 5,068 | 5,324 |
| Distribution rate | 101% | 100% | 95.4% | 500% | 97.6% | 93.1% | 100% | 97.9% |
| Net sales 1 | 24,203 | 24,778 | 25,635 | 25,531 | 26,922 | 28,672 | 29,703 | 30,126 |
| EBITDA 1 | 15,252 | 15,550 | 16,256 | 15,993 | 17,038 | 18,247 | 18,483 | 19,110 |
| EBIT 1 | 11,154 | 11,561 | 12,426 | 12,193 | 13,234 | 14,484 | 14,760 | 15,691 |
| Net income 1 | 10,256 | 10,611 | 11,661 | 11,363 | 12,203 | 12,937 | 13,092 | 13,583 |
| Net Debt 1 | 1,53,679 | - | 1,53,346 | 1,53,525 | 1,57,559 | 1,62,538 | 1,59,988 | 1,57,192 |
| Reference price 2 | 1,21,000.00 | 1,21,400.00 | 1,13,600.00 | 1,15,200.00 | 1,37,900.00 | 1,07,900.00 | 1,07,900.00 | 1,07,900.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.5x | 15.09x | 23.71x | 4.54% | 170.45Cr | |
| 39.44x | 12.97x | 22.98x | - | 4.8TCr | |
| 46.94x | 12.16x | 18.53x | 3.91% | 1.7TCr | |
| 30.42x | 7.99x | 15.38x | 4.51% | 1.53TCr | |
| -17.55x | 8.7x | 18.32x | 3.87% | 1.38TCr | |
| 32.12x | 8.74x | 15.58x | 5.23% | 1.36TCr | |
| 29.43x | 9.49x | 19.56x | 3.58% | 1.17TCr | |
| 30.45x | 10.16x | 16.88x | 4.84% | 1.15TCr | |
| 32.33x | 8.64x | 16.21x | 4.18% | 1.13TCr | |
| 61.52x | 9.17x | 16.42x | 4.22% | 1.03TCr | |
| Average | 30.56x | 10.31x | 18.36x | 4.32% | 1.54TCr | |
| Weighted average by Cap. | 32.96x | 10.61x | 19.02x | 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
