SEKISUI HOUSE, LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,541 JPY | -1.58% |
|
+5.70% | +13.06% |
| Apr. 18 | Duolingo Set to Join S&P MidCap 400 on April 22 | MT |
| Apr. 08 | Sekisui House Reit's 21 Properties Earn CASBEE Certification | MT |
Valuation
| Fiscal Period: January | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,118,857 | 1,613,553 | 1,374,724 | 1,561,723 | 1,622,812 | 2,294,362 | - | - |
| Enterprise Value (EV) 1 | 1,408,280 | 1,608,025 | 1,329,644 | 1,588,449 | 1,874,448 | 2,626,308 | 3,276,990 | 3,277,552 |
| P/E ratio | 8.72 x | 11.5 x | 11.1 x | 10.2 x | 8.86 x | 10.8 x | 11.1 x | 10.1 x |
| Yield | 4.86% | 3.43% | 4.16% | 3.89% | 4.49% | 3.67% | 3.6% | 3.92% |
| Capitalization / Revenue | 0.52 x | 0.67 x | 0.56 x | 0.6 x | 0.55 x | 0.7 x | 0.64 x | 0.57 x |
| EV / Revenue | 0.65 x | 0.67 x | 0.54 x | 0.61 x | 0.64 x | 0.85 x | 0.92 x | 0.81 x |
| EV / EBITDA | 6.66 x | 7.09 x | 6.39 x | 6.25 x | 6.5 x | 8.79 x | 10.3 x | 8.77 x |
| EV / FCF | 21.2 x | 5.54 x | 13.8 x | 367 x | 62.2 x | -37 x | -5.23 x | 23.5 x |
| FCF Yield | 4.72% | 18.1% | 7.25% | 0.27% | 1.61% | -2.7% | -19.1% | 4.26% |
| Price to Book | 0.95 x | 1.27 x | 1.04 x | 1.06 x | 0.99 x | 1.24 x | 1.22 x | 1.14 x |
| Nbr of stocks (in thousands) | 688,104 | 683,419 | 680,894 | 674,756 | 662,102 | 647,942 | - | - |
| Reference price 2 | 1,626 | 2,361 | 2,019 | 2,314 | 2,451 | 3,541 | 3,541 | 3,541 |
| Announcement Date | 3/7/19 | 3/5/20 | 3/4/21 | 3/10/22 | 3/9/23 | 3/7/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: January | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,160,316 | 2,415,186 | 2,446,904 | 2,589,579 | 2,928,835 | 3,107,242 | 3,558,365 | 4,028,329 |
| EBITDA 1 | 211,323 | 226,774 | 208,219 | 254,229 | 288,200 | 298,701 | 318,279 | 373,933 |
| EBIT 1 | 189,223 | 205,256 | 186,519 | 230,160 | 261,489 | 270,956 | 290,382 | 339,620 |
| Operating Margin | 8.76% | 8.5% | 7.62% | 8.89% | 8.93% | 8.72% | 8.16% | 8.43% |
| Earnings before Tax (EBT) 1 | 187,392 | 211,383 | 185,494 | 234,334 | 267,710 | 288,958 | 290,838 | 321,818 |
| Net income 1 | 128,582 | 141,256 | 123,542 | 153,905 | 184,520 | 202,325 | 206,646 | 224,476 |
| Net margin | 5.95% | 5.85% | 5.05% | 5.94% | 6.3% | 6.51% | 5.81% | 5.57% |
| EPS 2 | 186.5 | 205.8 | 181.2 | 227.4 | 276.6 | 309.3 | 320.1 | 349.7 |
| Free Cash Flow 1 | 66,408 | 290,511 | 96,400 | 4,328 | 30,134 | -71,026 | -626,150 | 139,733 |
| FCF margin | 3.07% | 12.03% | 3.94% | 0.17% | 1.03% | -2.29% | -17.6% | 3.47% |
| FCF Conversion (EBITDA) | 31.42% | 128.11% | 46.3% | 1.7% | 10.46% | 45.14% | - | 37.37% |
| FCF Conversion (Net income) | 51.65% | 205.66% | 78.03% | 2.81% | 16.33% | 68.59% | - | 62.25% |
| Dividend per Share 2 | 79.00 | 81.00 | 84.00 | 90.00 | 110.0 | 123.0 | 127.5 | 138.9 |
| Announcement Date | 3/7/19 | 3/5/20 | 3/4/21 | 3/10/22 | 3/9/23 | 3/7/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: January | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,207,835 | 1,207,351 | 1,167,986 | 1,278,918 | 615,015 | 1,223,605 | 621,207 | 744,767 | 1,365,974 | 743,671 | 679,971 | 1,423,642 | 706,436 | 798,757 | 1,505,193 | 708,280 | 754,163 | 1,462,443 | 727,065 | 917,734 | 1,644,799 | 764,500 | 896,750 | 1,610,000 | 873,750 | 1,065,150 | 2,159,800 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 113,041 | 92,215 | 92,644 | 93,875 | 55,009 | 109,693 | 58,532 | 61,935 | 120,467 | 87,769 | 58,659 | 146,428 | 56,071 | 58,990 | 115,061 | 55,736 | 69,182 | 124,918 | 61,770 | 84,268 | 146,038 | 62,958 | 71,102 | 132,200 | 62,682 | 90,925 | 167,200 |
| Operating Margin | 9.36% | 7.64% | 7.93% | 7.34% | 8.94% | 8.96% | 9.42% | 8.32% | 8.82% | 11.8% | 8.63% | 10.29% | 7.94% | 7.39% | 7.64% | 7.87% | 9.17% | 8.54% | 8.5% | 9.18% | 8.88% | 8.24% | 7.93% | 8.21% | 7.17% | 8.54% | 7.74% |
| Earnings before Tax (EBT) 1 | 115,720 | - | 89,210 | - | 56,174 | 111,216 | 62,366 | 60,752 | 123,118 | 83,589 | 69,619 | 153,208 | 63,176 | 51,326 | - | 61,608 | 73,504 | 135,112 | 64,527 | 89,319 | - | 59,900 | 79,500 | 127,400 | 61,500 | 84,500 | - |
| Net income 1 | 77,444 | 63,812 | 59,442 | 64,100 | 36,381 | 72,552 | 43,343 | 38,010 | 81,353 | 57,485 | 46,583 | 104,068 | 45,747 | 34,705 | 80,452 | 41,934 | 50,560 | 92,494 | 49,395 | 60,436 | 109,831 | 41,564 | 55,258 | 93,825 | 46,843 | 61,102 | 111,540 |
| Net margin | 6.41% | 5.29% | 5.09% | 5.01% | 5.92% | 5.93% | 6.98% | 5.1% | 5.96% | 7.73% | 6.85% | 7.31% | 6.48% | 4.34% | 5.34% | 5.92% | 6.7% | 6.32% | 6.79% | 6.59% | 6.68% | 5.44% | 6.16% | 5.83% | 5.36% | 5.74% | 5.16% |
| EPS 2 | 112.5 | - | 87.10 | - | 53.70 | 106.9 | 64.16 | 56.31 | 120.5 | 85.40 | 69.66 | 155.1 | 68.99 | 52.53 | - | 63.33 | 76.98 | 140.3 | 75.98 | 93.00 | - | 65.22 | 82.68 | 137.2 | 66.84 | 97.84 | - |
| Dividend per Share 2 | 40.00 | - | 45.00 | - | 43.00 | 43.00 | - | 47.00 | 47.00 | - | 52.00 | 52.00 | - | - | - | - | 59.00 | 59.00 | - | 64.00 | - | - | 62.00 | - | - | 64.00 | - |
| Announcement Date | 9/5/19 | 3/5/20 | 9/10/20 | 3/4/21 | 9/9/21 | 9/9/21 | 12/9/21 | 3/10/22 | 3/10/22 | 6/9/22 | 9/8/22 | 9/8/22 | 12/8/22 | 3/9/23 | 3/9/23 | 6/8/23 | 9/7/23 | 9/7/23 | 12/7/23 | 3/7/24 | 3/7/24 | - | - | - | - | - | - |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: January | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 289,423 | - | - | 26,726 | 251,636 | 457,647 | 982,628 | 983,190 |
| Net Cash position 1 | - | 5,528 | 45,080 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.37 x | - | - | 0.1051 x | 0.8731 x | 1.532 x | 3.087 x | 2.629 x |
| Free Cash Flow 1 | 66,408 | 290,511 | 96,400 | 4,328 | 30,134 | -71,026 | -626,150 | 139,733 |
| ROE (net income / shareholders' equity) | 10.8% | 11.5% | 9.5% | 11% | 11.9% | 11.9% | 11.4% | 11.7% |
| ROA (Net income/ Total Assets) | 8.08% | 8.48% | 7.02% | 8.48% | 8.86% | 8.44% | 7.28% | 7.48% |
| Assets 1 | 1,591,568 | 1,666,702 | 1,759,384 | 1,815,020 | 2,083,061 | 2,398,628 | 2,840,495 | 3,003,022 |
| Book Value Per Share 2 | 1,719 | 1,853 | 1,948 | 2,184 | 2,466 | 2,708 | 2,892 | 3,101 |
| Cash Flow per Share 2 | 219.0 | 237.0 | 213.0 | 263.0 | 317.0 | 352.0 | -807.0 | 456.0 |
| Capex 1 | 58,680 | 73,255 | 96,609 | 89,512 | 95,330 | 86,709 | 98,750 | 97,500 |
| Capex / Sales | 2.72% | 3.03% | 3.95% | 3.46% | 3.25% | 2.79% | 2.78% | 2.42% |
| Announcement Date | 3/7/19 | 3/5/20 | 3/4/21 | 3/10/22 | 3/9/23 | 3/7/24 | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
3,541
JPY
Average target price
3,642
JPY
Spread / Average Target
+2.86%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +13.06% | 14.58B | |
| -4.38% | 47.86B | |
| +10.25% | 23.94B | |
| +1.83% | 17.68B | |
| +16.96% | 12.52B | |
| +0.30% | 6.2B | |
| +12.71% | 6.16B | |
| +7.89% | 6.11B | |
| +9.62% | 5.96B | |
| -8.67% | 5.92B |
- Stock Market
- Equities
- 1928 Stock
- Financials Sekisui House, Ltd.
