Valuation Samty Residential Investment Corporation OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

30/07	Samty Residential Investment Corporation Revises Distribution Guidance for the Period from August 1, 2026, to January 31, 2027	CI
30/07	Samty Residential Investment Corporation Revises Earnings 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.($)
ESSEX PROPERTY TRUST, INC.	50.59x	12.86x	19.66x	3.59%	1.86TCr
INVITATION HOMES INC.	31.52x	8.86x	16.94x	3.99%	1.78TCr
MID-AMERICA APARTMENT COMMUNITIES, INC.	35.81x	9.41x	16.7x	4.68%	1.52TCr
SUN COMMUNITIES, INC.	-46.52x	8.95x	19.75x	3.68%	1.48TCr
EQUITY LIFESTYLE PROPERTIES, INC.	31.82x	10.14x	20.75x	3.3%	1.27TCr
AMERICAN HOMES 4 RENT	36.01x	9.15x	17.16x	3.83%	1.24TCr
UDR, INC.	37.59x	10.56x	17.19x	4.6%	1.21TCr
CAMDEN PROPERTY TRUST	91.68x	9.49x	17.02x	3.94%	1.1TCr
Average	33.56x	9.93x	18.15x	3.95%	1.43TCr
Weighted average by Cap.	32.04x	10.01x	18.19x	3.94%