Valuation Daiwa Securities Living Investment Corporation

Equities

Delayed Japan Exchange Other stock markets 07:54:08 2026-02-18 pm EST			5-day change	1st Jan Change
114,800.00 ^JPY	-0.95%		-0.69%	+0.61%

Jan. 27	Daiwa Securities Living Investment Refinances 2.59 Billion Yen in Loans	MT
Jan. 27	Daiwa Securities Living Investment Corporation Decides to Refinance the Borrowings of JPY 2,591 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	238,307	253,121	250,733	233,709	258,193	276,542	-	-
Change	-	6.22%	-0.94%	-6.79%	10.48%	7.11%	-	-
Enterprise Value (EV) ¹	238,307	253,121	250,733	426,121	448,145	458,472	456,362	454,062
Change	-	6.22%	-0.94%	69.95%	5.17%	2.3%	-0.46%	-0.5%
P/E ratio	-	27.5x	26.1x	20x	19.3x	21.3x	23.8x	23.6x
PBR	-	1.53x	1.46x	1.25x	1.37x	1.48x	1.48x	1.48x
PEG	-	-	15.35x	1.4x	1.3x	-9.57x	-2.2x	23.68x
Capitalization / Revenue	-	11.5x	10.7x	9.26x	8.8x	9.48x	9.95x	9.81x
EV / Revenue	-	11.5x	10.7x	16.9x	15.3x	15.7x	16.4x	16.1x
EV / EBITDA	-	32.4x	-	23.6x	21.6x	21.8x	23.1x	22.7x
EV / EBIT	-	24.3x	23x	33.2x	29.3x	29.8x	31.8x	31x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4,350	4,340	4,380	4,531	5,130	5,276	5,199	5,216
Rate of return	3.89%	3.78%	3.95%	4.67%	4.78%	4.55%	4.49%	4.5%
EPS ²	-	4,175	4,246	4,867	5,572	5,448	4,866	4,914
Distribution rate	-	104%	103%	93.1%	92.1%	96.8%	107%	106%
Net sales ¹	-	22,075	23,335	25,251	29,347	29,166	27,794	28,200
EBITDA ¹	-	7,823	-	18,078	20,720	21,005	19,730	20,010
EBIT ¹	-	10,414	10,913	12,835	15,301	15,396	14,358	14,662
Net income ¹	-	9,053	9,481	11,336	13,415	13,012	11,611	11,726
Net Debt ¹	-	-	-	192,412	189,952	181,930	179,820	177,520
Reference price ²	111,800.00	114,800.00	110,900.00	97,100.00	107,400.00	115,900.00	115,900.00	115,900.00
Nbr of stocks (in thousands)	2,132	2,205	2,261	2,407	2,404	2,386	-	-
Announcement Date	5/20/21	6/21/22	5/23/23	5/22/24	5/22/25	-	-	-

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.($)
DAIWA SECURITIES LIVING INVESTMENT CORPORATION	21.11x	15.65x	21.72x	4.59%	1.79B
AVALONBAY COMMUNITIES, INC.	24.46x	11.1x	18.05x	3.94%	25.04B
EQUITY RESIDENTIAL	44.6x	10.19x	16.96x	4.44%	23.97B
INVITATION HOMES INC.	30.27x	9.02x	15.99x	4.28%	16.64B
ESSEX PROPERTY TRUST, INC.	24.57x	12.17x	18.01x	4.04%	16.33B
SUN COMMUNITIES, INC.	12.87x	8.79x	20.11x	6.11%	16.26B
MID-AMERICA APARTMENT COMMUNITIES, INC.	40.1x	9.45x	16.99x	4.57%	15.71B
EQUITY LIFESTYLE PROPERTIES, INC.	34.86x	10.74x	22.34x	3.04%	13.16B
UDR, INC.	62.5x	10.77x	17.32x	4.54%	12.47B
AMERICAN HOMES 4 RENT	33.4x	8.95x	16.89x	3.81%	11.69B
Average	32.87x	10.68x	18.44x	4.34%	15.31B
Weighted average by Cap.	33.27x	10.26x	18.03x	4.33%