Daiwa House Industry Co., Ltd. (1925)

Basic

  • Market Cap

    ¥2,890.73B

  • EV

    ¥4,617.95B

  • Shares Out

    657.13M

  • Revenue

    ¥5,191.7B

  • Employees

    49,768

Margins

  • Gross

    19.44%

  • EBITDA

    11.87%

  • Operating

    9.67%

  • Pre-Tax

    9.9%

  • Net

    6.87%

  • FCF

    -0.45%

Returns (5Yr Avg)

  • ROA

    4.98%

  • ROE

    12.86%

  • ROCE

    11.08%

  • ROIC

    6.47%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥4,613.33

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥7,886.99

  • Earnings (Dil)

    ¥542.18

  • FCF

    -¥35.16

  • Book Value

    ¥3,679

Growth (CAGR)

  • Rev 3Yr

    7.6%

  • Rev 5Yr

    5.51%

  • Rev 10Yr

    8.54%

  • Dil EPS 3Yr

    26.4%

  • Dil EPS 5Yr

    8.1%

  • Dil EPS 10Yr

    16.45%

  • Rev Fwd 2Yr

    2.71%

  • EBITDA Fwd 2Yr

    -2.08%

  • EPS Fwd 2Yr

    -4.5%

  • EPS LT Growth Est

    0.93%

Dividends

  • Yield

    —

  • Payout

    12.91%

  • DPS

    ¥70

  • DPS Growth 3Yr

    -13.99%

  • DPS Growth 5Yr

    -8.97%

  • DPS Growth 10Yr

    2.44%

  • DPS Growth Fwd 2Yr

    7.97%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

4,143,505.0

4,380,209.0

4,126,769.0

4,439,536.0

4,908,199.0

5,191,697.0

Total Revenues % Chg.

9.2%

5.7%

-5.8%

7.6%

10.6%

11.4%

Cost of Goods Sold, Total

3,300,738.0

3,510,002.0

3,299,886.0

3,574,853.0

3,953,004.0

4,182,630.0

Gross Profit

842,767.0

870,207.0

826,883.0

864,683.0

955,195.0

1,009,067.0

Selling General & Admin Expenses, Total

429,054.0

444,965.0

424,112.0

425,373.0

431,649.0

448,997.0

Provision for Bad Debts

1,027.0

1,541.0

5,685.0

5,619.0

3,025.0

2,252.0

Depreciation & Amortization

9,888.0

10,808.0

10,595.0

12,881.0

16,931.0

16,931.0

Other Operating Expenses

30,602.0

31,777.0

33,878.0

39,187.0

39,068.0

39,068.0

Other Operating Expenses, Total

470,571.0

489,091.0

474,270.0

483,060.0

490,673.0

507,248.0

Operating Income

372,196.0

381,116.0

352,613.0

381,623.0

464,522.0

501,819.0

Interest Expense, Total

-7,504.0

-8,982.0

-10,013.0

-13,033.0

-18,836.0

-24,812.0

Interest And Investment Income

8,443.0

7,586.0

7,254.0

7,332.0

7,536.0

7,801.0

Net Interest Expenses

939.0

-1,396.0

-2,759.0

-5,701.0

-11,300.0

-17,011.0

Income (Loss) On Equity Invest.

-13,080.0

-6,972.0

-11,553.0

-6,810.0

844.0

2,085.0

Other Non Operating Income (Expenses)

-594.0

-5,079.0

-473.0

7,133.0

1,945.0

-905.0

EBT, Excl. Unusual Items

359,461.0

367,669.0

337,828.0

376,245.0

456,011.0

485,988.0

Gain (Loss) On Sale Of Investments

34.0

365.0

918.0

3,920.0

1,114.0

34,830.0

Gain (Loss) On Sale Of Assets

647.0

1,121.0

590.0

1,701.0

3,712.0

7,283.0

Asset Writedown

-7,112.0

-19,470.0

-22,437.0

-25,530.0

-15,150.0

-9,145.0

Other Unusual Items

-801.0

-2.0

-5,690.0

-3,037.0

-5,192.0

-5,192.0

EBT, Incl. Unusual Items

352,229.0

349,683.0

311,209.0

353,299.0

440,495.0

513,764.0

Income Tax Expense

110,198.0

112,327.0

109,873.0

124,341.0

124,819.0

152,343.0

Earnings From Continuing Operations

242,031.0

237,356.0

201,336.0

228,958.0

315,676.0

361,421.0

Minority Interest

-4,592.0

-3,753.0

-6,260.0

-3,686.0

-7,277.0

-4,528.0

Net Income

237,439.0

233,603.0

195,076.0

225,272.0

308,399.0

356,893.0

Net Income to Common Incl Extra Items

237,439.0

233,603.0

195,076.0

225,272.0

308,399.0

356,893.0

Net Income to Common Excl. Extra Items

237,439.0

233,603.0

195,076.0

225,272.0

308,399.0

356,893.0

Total Shares Outstanding

663.8

664.0

654.2

655.7

658.9

657.3

Weighted Avg. Shares Outstanding

664.6

663.9

656.4

655.2

657.4

658.3

Weighted Avg. Shares Outstanding Dil

664.9

664.1

656.4

655.2

657.4

658.3

EPS

357.3

351.8

297.2

343.8

469.1

542.2

EPS Diluted

357.1

351.8

297.2

343.8

469.1

542.2

EBITDA

443,216.0

456,323.0

431,016.0

481,951.0

577,986.0

616,143.0