Daiwa House REIT Investment Corporation (8984.T)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in JPY| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | ¥bn | 52 | 58 | 60 | 59 | 62 | 67 | 73 | 47 |
| Operating profit | ¥bn | 32 | 31 | ||||||
| Net profit | ¥bn | 19 | 23 | 23 | 22 | 20 | 28 | 27 | 23 |
| EPS reported | ¥ | 6,141 | 5,949 | ||||||
| Operating cashflow per share | ¥ | 11,972 | 11,499 | ||||||
| Capex per share | ¥ | 1,639 | 2,910 | ||||||
| FCF per share | ¥ | 10,333 | 8,589 | ||||||
| Free cash flow | ¥bn | 47 | 39 | ||||||
| Net debt | ¥bn | 379 | 368 | ||||||
| Book value equity | ¥bn | 505 | 495 | ||||||
| Book value per share | ¥ | 110,010 | 108,495 | ||||||
| Number of shares | m | 4.59 | 4.56 | ||||||
| DPS (TTM paid) | ¥ | 6,746 | 6,378 |
Financial summary
Financials in JPY| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 20.67 | - | ||||||
| P/B LTM | x | 1.16 | 1.19 | ||||||
| P/S LTM | x | 8.81 | 8.00 | ||||||
| P/FCF LTM | x | 12.40 | 15.00 | ||||||
| EV/EBITDA LTM | x | 20.87 | 20.95 | ||||||
| EV/Sales LTM | x | 14.50 | 12.18 | ||||||
| Earnings Yield LTM | % | +4.84% | +5.15% | ||||||
| FCF Yield | % | +8.07% | +6.67% | ||||||
| Quality | |||||||||
| ROE | % | +5.58% | +5.45% | ||||||
| ROIC | % | +3.40% | +3.32% | ||||||
| Operating margin | % | +47.94% | +42.41% | ||||||
| Gross margin | % | +61.40% | +44.53% | ||||||
| FCF/Sales | % | +71.08% | +53.32% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +39.25% | +34.90% | ||||||
| Sales Growth YoY | % | +7.79% | +18.74% | ||||||
| Net Income Growth YoY | % | +37.95% | +33.28% | ||||||
| FCF Growth | % | +437.34% | +344.03% | ||||||
| Operating Profit Growth | % | +32.94% | +29.55% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +5.04% | +5.50% | ||||||
| Dividend Growth | % | +58.95% | +50.28% | ||||||
| Payout Ratio | % | +105.14% | +1.05% | ||||||
| FCF/Debt | x | 0.12 | 0.10 | ||||||
| Net Debt/EBITDA | x | 8.18 | 7.98 | ||||||
| EBIT/Net interest | x | 9.99 | 15.34 | ||||||
| Net debt/market cap | % | +69.89% | +77.47% | ||||||
| Net debt/Equity | x | 0.75 | 0.74 | ||||||
| Gross debt/equity | x | 0.81 | 0.82 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Effective September 1, 2016, Daiwa House REIT Investment Corporation initiated a new phase as a diversified real estate investment trust, following its merger with Daiwa House Residential Investment Corporation. This integration saw the combined entity operate under the Daiwa House REIT Investment Corporation name, with a broadened investment focus on logistics and retail properties.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Daiwa House REIT Investment Corporation (8984.T)
No price history available.
Based on consensus from external analysts. Not Kvantra's opinion.
Effective September 1, 2016, Daiwa House REIT Investment Corporation initiated a new phase as a diversified real estate investment trust, following its merger with Daiwa House Residential Investment Corporation. This integration saw the combined entity operate under the Daiwa House REIT Investment Corporation name, with a broadened investment focus on logistics and retail properties.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free