DAIWA HOUSE INDUSTRY

1925
Delayed Quote. Delayed  - 07/06 02:00:00 am
3167JPY +0.92%
Valuation
Fiscal Period: March 2022 2023
Capitalization1 2 098 2442 076 501
Enterprise Value (EV)1 3 287 0913 240 755
P/E ratio 9,31x8,71x
Yield 3,94%4,22%
Capitalization / Revenue 0,47x0,45x
EV / Revenue 0,74x0,70x
EV / EBITDA -6,96x
Price to Book 1,04x0,96x
Nbr of stocks (in thousands) 655 497655 668
Reference price (JPY) 3 2013 167
Announcement Date 05/13/2022-
Previous period Next period
1 JPY in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: March 2022 2023
Net sales1 4 439 5364 624 905
EBITDA1 -465 906
Operating profit (EBIT)1 383 256366 378
Operating Margin 8,63%7,92%
Pre-Tax Profit (EBT)1 353 300348 731
Net income1 225 272238 050
Net margin 5,07%5,15%
EPS2 344363
Dividend per Share2 126134
Announcement Date 05/13/2022-
Previous period Next period
1 JPY in Million
2 JPY
Estimates
Finances - Leverage
Fiscal Period: March 2022 2023
Net Debt1 1 188 8471 164 254
Net Cash position1 --
Leverage (Debt / EBITDA) -2,50x
Free Cash Flow1 -29 500
ROE (Net Profit / Equities) 11,7%11,6%
Shareholders' equity1 1 925 4022 060 845
ROA (Net Profit / Asset) 7,12%5,16%
Assets1 3 165 7294 613 366
Book Value Per Share2 3 0813 284
Cash Flow per Share2 497518
Capex1 425 807520 000
Capex / Sales 9,59%11,2%
Announcement Date 05/13/2022-
Previous period Next period
1 JPY in Million
2 JPY
Estimates
Financial Ratios
Size 2023e 2024e
Capitalization 2 076 501 M JPY -
Enterprise Value (EV) 3 240 755 M JPY 3 313 252 M JPY
Valuation 2023e 2024e
P/E ratio (Price / EPS) 8,71x 8,10x
Capitalization / Revenue 0,45x 0,43x
EV / Revenue 0,70x 0,68x
EV / EBITDA 6,96x 6,51x
Yield (DPS / Price) 4,22% 4,47%
Price to book (Price / BVPS) 0,96x 0,89x
Profitability 2023e 2024e
Operating Margin (EBIT / Sales) 7,92% 8,19%
Operating Leverage (Delta EBIT / Delta Sales) - 2,01x
Net Margin (Net Profit / Revenue) 5,15% 5,33%
ROA (Net Profit / Asset) 5,16% 5,22%
ROE (Net Profit / Equities) 11,6% 11,6%
Rate of Dividend 36,7% 36,2%
Balance Sheet Analysis 2023e 2024e
CAPEX / Sales   11,2% 10,7%
Cash Flow / CA 7,35% 7,45%
Capital Intensity (Assets / Revenue) 1,00x 1,02x
Financial Leverage (Net Debt / EBITDA) 2,50x 2,48x
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend