Valuation Sumitomo Realty & Development Co., Ltd.
Equities
8830
JP3409000001
Real Estate Development & Operations
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,850.00 JPY | -3.48% |
|
-5.22% | +23.40% |
| Feb. 06 | Sumitomo Realty & Development's Nine-Month Climbs 19% | MT |
| Feb. 06 | Sumitomo Realty Sets Up Trust to Sell Up to 300 Billion Yen in Listed Shares | MT |
Company Valuation: Sumitomo Realty & Development Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,851,207 | 1,606,179 | 1,413,285 | 2,747,421 | 2,632,458 | 4,664,933 | - | - |
| Change | - | -13.24% | -12.01% | 94.4% | -4.18% | 77.21% | - | - |
| Enterprise Value (EV) 1 | 5,224,160 | 5,014,779 | 5,166,187 | 6,605,074 | 6,418,863 | 8,478,983 | 8,473,583 | 8,461,599 |
| Change | - | -4.01% | 3.02% | 27.85% | -2.82% | 32.09% | -0.06% | -0.14% |
| P/E ratio | 13.1x | 10.7x | 8.73x | 15.5x | 13.8x | 21.9x | 20.4x | 18.7x |
| PBR | 1.23x | 0.98x | 0.79x | 1.34x | 1.21x | 2.01x | 1.88x | 1.76x |
| PEG | - | 1.67x | 1.14x | 1.65x | 1.65x | 1.6x | 2.73x | 2.15x |
| Capitalization / Revenue | 2.02x | 1.71x | 1.5x | 2.84x | 2.6x | 4.41x | 4.24x | 4.05x |
| EV / Revenue | 5.69x | 5.34x | 5.5x | 6.83x | 6.33x | 8.01x | 7.71x | 7.35x |
| EV / EBITDA | 18.9x | 17x | 16.9x | 20.2x | 18.5x | 22.7x | 21.3x | 19.8x |
| EV / EBIT | 23.8x | 21.4x | 21.4x | 25.9x | 23.6x | 28.5x | 26.6x | 24.7x |
| EV / FCF | -36.8x | -295x | -15.9x | 187x | 58.6x | 489x | 282x | 115x |
| FCF Yield | -2.71% | -0.34% | -6.28% | 0.53% | 1.71% | 0.2% | 0.35% | 0.87% |
| Dividend per Share 2 | 20 | 22.5 | 26 | 30 | 35 | 43 | 51.73 | 61.8 |
| Rate of return | 1.02% | 1.33% | 1.74% | 1.04% | 1.25% | 0.86% | 1.03% | 1.23% |
| EPS 2 | 149.2 | 158.7 | 170.8 | 186.9 | 202.6 | 229.7 | 246.8 | 268.3 |
| Distribution rate | 13.4% | 14.2% | 15.2% | 16.1% | 17.3% | 18.7% | 21% | 23% |
| Net sales 1 | 917,472 | 939,430 | 939,904 | 967,692 | 1,014,239 | 1,058,526 | 1,099,696 | 1,151,540 |
| EBITDA 1 | 277,056 | 294,527 | 305,909 | 327,784 | 346,397 | 373,605 | 398,096 | 426,729 |
| EBIT 1 | 219,244 | 233,882 | 241,274 | 254,666 | 271,516 | 297,910 | 318,576 | 342,590 |
| Net income 1 | 141,389 | 150,452 | 161,925 | 177,171 | 191,681 | 213,632 | 227,664 | 246,090 |
| Net Debt 1 | 3,372,953 | 3,408,600 | 3,752,902 | 3,857,653 | 3,786,405 | 3,814,049 | 3,808,650 | 3,796,665 |
| Reference price 2 | 1,953.00 | 1,694.50 | 1,491.00 | 2,898.50 | 2,796.50 | 5,025.00 | 5,025.00 | 5,025.00 |
| Nbr of stocks (in thousands) | 947,879 | 947,878 | 947,877 | 947,877 | 941,340 | 928,345 | - | - |
| Announcement Date | 5/13/21 | 5/12/22 | 5/11/23 | 5/9/24 | 5/13/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.68x | 7.97x | 22.58x | 0.86% | 30.39B | |
| 17.09x | 5.36x | 14.75x | 2.81% | 49.94B | |
| 6.45x | 1.04x | 2.18x | 7.27% | 39.22B | |
| 28.07x | 5.03x | 20.81x | 0.96% | 38.21B | |
| 21x | 3.77x | 18.54x | 1.66% | 36.22B | |
| 8.16x | 1.23x | 6.84x | 4.34% | 28.23B | |
| 18.12x | 1.15x | 7.62x | 2.06% | 25.78B | |
| 9.79x | 2.29x | 7.27x | 2.06% | 24.4B | |
| 12.5x | 2.98x | 10.46x | 3.74% | 21.15B | |
| Average | 15.87x | 3.43x | 12.34x | 2.86% | 32.62B | |
| Weighted average by Cap. | 16.35x | 3.62x | 12.82x | 2.91% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 8830 Stock
- Valuation Sumitomo Realty & Development Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
