Valuation Sekisui House, Ltd.

Equities

1928

JP3420600003

Homebuilding

Delayed Japan Exchange Other stock markets 12:38:21 2025-01-22 am EST			5-day change	1st Jan Change
3,602.00 ^JPY	-0.55%		+0.61%	-4.76%

Jan. 02	Frasers Property, City Developments' The Orie Project Set for Preview Opening	MT
Dec. 06	Nikkei Eases as US Benchmark Declines Set Tone Ahead of Labor Market Data	MT

Company Valuation: Sekisui House, Ltd.

Data adjusted to current consolidation scope

Fiscal Period: January	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,613,553	1,374,724	1,561,723	1,622,812	2,168,661	2,347,370	-	-
Change	-	-14.8%	13.6%	3.91%	33.64%	8.24%	-	-
Enterprise Value (EV) ¹	1,608,025	1,329,644	1,588,449	1,874,448	2,626,308	3,657,373	3,577,492	3,487,152
Change	-	-17.31%	19.46%	18%	40.11%	39.26%	-2.18%	-2.53%
P/E ratio	11.5x	11.1x	10.2x	8.86x	10.8x	11x	9.65x	8.82x
PBR	1.27x	1.04x	1.06x	0.99x	1.24x	1.23x	1.15x	1.06x
PEG	-	-0.9x	0.4x	0.4x	0.9x	1.72x	0.7x	0.94x
Capitalization / Revenue	0.67x	0.56x	0.6x	0.55x	0.7x	0.59x	0.53x	0.52x
EV / Revenue	0.67x	0.54x	0.61x	0.64x	0.85x	0.91x	0.81x	0.77x
EV / EBITDA	7.09x	6.39x	6.25x	6.5x	8.79x	10.3x	8.55x	7.72x
EV / EBIT	7.83x	7.13x	6.9x	7.17x	9.69x	11.3x	9.52x	8.55x
EV / FCF	5.54x	13.8x	367x	62.2x	-37x	-5.63x	178x	20.3x
FCF Yield	18.1%	7.25%	0.27%	1.61%	-2.7%	-17.8%	0.56%	4.92%
Dividend per Share ²	81	84	90	110	123	130.3	149.1	164.2
Rate of return	3.43%	4.16%	3.89%	4.49%	3.67%	3.6%	4.12%	4.53%
EPS ²	205.8	181.2	227.4	276.6	309.3	329.1	375.4	410.7
Distribution rate	39.4%	46.4%	39.6%	39.8%	39.8%	39.6%	39.7%	40%
Net sales ¹	2,415,186	2,446,904	2,589,579	2,928,835	3,107,242	4,007,352	4,395,161	4,549,337
EBITDA ¹	226,774	208,219	254,229	288,200	298,701	356,160	418,366	451,672
EBIT ¹	205,256	186,519	230,160	261,489	270,956	322,564	375,908	407,887
Net income ¹	141,256	123,542	153,905	184,520	202,325	213,233	242,852	264,102
Net Debt ¹	-5,528	-45,080	26,726	251,636	457,647	1,310,003	1,230,122	1,139,782
Reference price ²	2,361.00	2,019.00	2,314.50	2,451.00	3,347.00	3,622.00	3,622.00	3,622.00
Nbr of stocks (in thousands)	683,419	680,894	674,756	662,102	647,942	648,087	-	-
Announcement Date	3/5/20	3/4/21	3/10/22	3/9/23	3/7/24	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
SEKISUI HOUSE, LTD.	10.9x	0.91x	10.21x	+3.63%	15.1B
DR HORTON	10.63x	1.32x	7.84x	+1.04%	46.1B
PULTEGROUP, INC.	8.65x	1.33x	6.11x	+0.69%	23.75B
DAIWA HOUSE INDUSTRY CO., LTD.	10.61x	0.88x	8.23x	+3.22%	19.15B
TOLL BROTHERS, INC.	9.42x	1.33x	6.85x	+0.69%	13.57B
BARRATT REDROW PLC	18.97x	1.01x	9.71x	+3.66%	7.69B
SUMITOMO FORESTRY CO., LTD.	9.25x	0.66x	6.51x	+2.76%	7.18B
TAYLOR MORRISON HOME CORPORATION	7.85x	1x	6.24x	-	6.8B
SEKISUI CHEMICAL CO., LTD.	12.68x	0.76x	6.19x	+3.08%	6.62B
TAYLOR WIMPEY PLC	15.7x	1.05x	8.3x	+8.21%	5.06B
Average	11.47x	1.02x	7.62x	+3.00%	15.1B
Weighted average by Cap.	10.73x	1.13x	7.67x	+2.08%