Daiwa House Industry Co., Ltd. Website

Daiwa House Industry Co., Ltd.

TSE-1925

Basic

  • Market Cap

    ¥2,657.82B

  • EV

    ¥4,497.32B

  • Shares Out

    639.82M

  • Revenue

    ¥5,202.92B

  • Employees

Margins

  • Gross

    19.07%

  • EBITDA

    10.71%

  • Operating

    8.46%

  • Pre-Tax

    8.76%

  • Net

    5.74%

  • FCF

    -1.03%

Returns (5Yr Avg)

  • ROA

    4.7%

  • ROTA

    12.89%

  • ROE

    12.45%

  • ROCE

    10.43%

  • ROIC

    5.94%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥4,577.78

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ¥450.58B

  • Net Debt

    ¥1,753.6B

  • Debt/Equity

    0.87

  • EBIT/Interest

    13.96

Growth (CAGR)

  • Rev 3Yr

    8.03%

  • Rev 5Yr

    4.66%

  • Rev 10Yr

    6.78%

  • Dil EPS 3Yr

    15.44%

  • Dil EPS 5Yr

    5.06%

  • Dil EPS 10Yr

    10.99%

  • Rev Fwd 2Yr

    1.15%

  • EBITDA Fwd 2Yr

    -3.52%

  • EPS Fwd 2Yr

    1.18%

  • EPS LT Growth Est

    1.69%

Dividends

  • Yield

  • Payout

    31.28%

  • DPS

    ¥143

  • DPS Growth 3Yr

    7.22%

  • DPS Growth 5Yr

    4.64%

  • DPS Growth 10Yr

    11.08%

  • DPS Growth Fwd 2Yr

    8.31%

Select a metric from the list below to chart it

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

Mar '24

Mar '25 (E)

Mar '26 (E)

Mar '27 (E)

Total Revenues

4,380,209

4,126,769

4,439,536

4,908,199

5,202,919

Total Revenues % Chg.

5.7%

-5.8%

7.6%

10.6%

6%

Cost of Goods Sold, Total

3,510,002

3,299,886

3,574,853

3,953,004

4,210,511

Gross Profit

870,207

826,883

864,683

955,195

992,408

Selling General & Admin Expenses, Total

444,965

424,112

425,373

431,649

487,976

Provision for Bad Debts

1,541

5,685

5,619

3,025

2,359

Depreciation & Amortization

10,808

10,595

12,881

16,931

16,703

Other Operating Expenses

31,777

33,878

39,187

39,068

45,205

Other Operating Expenses, Total

489,091

474,270

483,060

490,673

552,243

Operating Income

381,116

352,613

381,623

464,522

440,165

Interest Expense, Total

-8,982

-10,013

-13,033

-18,836

-31,531

Interest And Investment Income

7,586

7,254

7,332

7,536

8,440

Net Interest Expenses

-1,396

-2,759

-5,701

-11,300

-23,091

Income (Loss) On Equity Invest.

-6,972

-11,553

-6,810

844

2,411

Other Non Operating Income (Expenses)

-5,079

-473

7,133

1,945

6,621

EBT, Excl. Unusual Items

367,669

337,828

376,245

456,011

426,106

Gain (Loss) On Sale Of Investments

365

918

3,920

1,114

17,145

Gain (Loss) On Sale Of Assets

1,121

590

1,701

3,712

21,969

Asset Writedown

-19,470

-22,437

-25,530

-15,150

-10,826

Insurance Settlements

1,438

Other Unusual Items

-2

-5,690

-3,037

-5,192

EBT, Incl. Unusual Items

349,683

311,209

353,299

440,495

455,832

Income Tax Expense

112,327

109,873

124,341

124,819

155,580

Earnings From Continuing Operations

237,356

201,336

228,958

315,676

300,252

Minority Interest

-3,753

-6,260

-3,686

-7,277

-1,500

Net Income

233,603

195,076

225,272

308,399

298,752

Net Income to Common Incl Extra Items

233,603

195,076

225,272

308,399

298,752

Net Income to Common Excl. Extra Items

233,603

195,076

225,272

308,399

298,752

Total Shares Outstanding

664

654.2

655.7

658.9

639.8

Weighted Avg. Shares Outstanding

663.9

656.4

655.2

657.4

653.5

Weighted Avg. Shares Outstanding Dil

664.1

656.4

655.2

657.4

653.5

EPS

351.8

297.2

343.8

469.1

457.2

EPS Diluted

351.8

297.2

343.8

469.1

457.2

EBITDA

456,323

431,016

481,951

577,986

557,369

Effective Tax Rate

32.1%

35.3%

35.2%

28.3%

34.1%