Valuation Samty Residential Investment Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 07/10/2026 pm IST			5-day change	1st Jan Change
80,600.00 ^JPY	-0.25%		-4.28%	-30.82%

28/09	Samty Residential Investment Corporation Revises Earnings Guidance for the Period from August 1, 2026, to January 31, 2027	CI
28/09	Samty Residential Investment Corporation Revises Distribution Guidance for the Period from August 1, 2026, to January 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2021	2022	2023	2024	2025	2026
Market Cap ¹	69,428	89,815	91,421	90,079	79,559	97,125
Change	-	29.36%	1.79%	-1.47%	-11.68%	22.08%
Enterprise Value (EV) ¹	1,30,373	1,63,698	1,73,536	1,72,421	1,67,910	1,84,211
Change	-	25.56%	6.01%	-0.64%	-2.62%	9.71%
P/E	19.4x	24.5x	21x	20.5x	17.1x	17.8x
PBR	1.15x	1.18x	1.09x	1.07x	0.93x	1.13x
PEG	-	-1.6x	2.36x	20.71x	4.09x	1x
Capitalization / Revenue	8.41x	9.96x	8.41x	7.69x	6.57x	7.29x
EV / Revenue	15.8x	18.1x	16x	14.7x	13.9x	13.8x
EV / EBITDA	23.4x	27.5x	24.2x	22.8x	21x	20.3x
EV / EBIT	33x	39.3x	34.1x	32.2x	29.5x	27.2x
EV / FCF	-11.3x	-	-	-	-15.9x	-
FCF Yield	-8.83%	-	-	-	-6.3%	-
Dividend per Share ²	-	5,499	-	-	-	-
Rate of return	-	4.71%	-	-	-	-
EPS ²	5,612	4,756	5,180	5,231	5,450	6,414
Distribution rate	-	116%	-	-	-	-
Net sales ¹	8,257	9,019	10,868	11,707	12,105	13,320
EBITDA ¹	5,573	5,948	7,178	7,569	7,988	9,056
EBIT ¹	3,948	4,169	5,087	5,351	5,683	6,762
Net income ¹	3,455	3,348	4,165	4,387	4,598	5,469
Net Debt ¹	60,945	73,883	82,115	82,342	88,351	87,086
Reference price ²	1,08,600.00	1,16,700.00	1,09,000.00	1,07,400.00	93,300.00	1,13,900.00
Nbr of stocks (in thousands)	639	770	839	839	853	853
Announcement Date	28/04/21	17/06/22	27/04/23	26/04/24	28/04/25	28/04/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAMTY RESIDENTIAL INVESTMENT CORPORATION	-	-	-	-	44Cr
VIVMARK RESIDENTIAL	38.49x	12.67x	22.59x	-	4.67TCr
ESSEX PROPERTY TRUST, INC.	48.52x	12.3x	18.88x	3.8%	1.75TCr
INVITATION HOMES INC.	26.63x	8.01x	15.51x	4.55%	1.56TCr
SUN COMMUNITIES, INC.	-18.24x	8.53x	18.43x	3.99%	1.37TCr
MID-AMERICA APARTMENT COMMUNITIES, INC.	31.32x	8.67x	15.38x	5.24%	1.36TCr
EQUITY LIFESTYLE PROPERTIES, INC.	28.24x	9.33x	19.06x	3.67%	1.14TCr
UDR, INC.	32.5x	9.85x	16x	5.13%	1.09TCr
AMERICAN HOMES 4 RENT	31.24x	8.44x	15.82x	4.32%	1.1TCr
CAMDEN PROPERTY TRUST	71.11x	8.81x	15.82x	4.34%	1TCr
Average	32.20x	9.62x	17.50x	4.38%	1.51TCr
Weighted average by Cap.	33.06x	10.38x	18.70x	4.36%