Daiwa House Industry Co Ltd (TSE:1925) overview

Japan/
Real Estate/
TSE:1925

Financial Parameter NameValue
company nameDaiwa House Industry Co Ltd (TSE:1925)
exchange tickerTSE:1925
industry groupReal Estate
countryJapan
broad groupJapan
sub groupJapan
bottom up beta for sector0.7008
bottom up levered beta0.9373
erp for country5.90
cost of equity usd8.57
total default spread for cost of debt1.60
pre tax cost of debt usd4.64
after tax cost of debt usd2.88
cost of capital usd6.42
roe cost of equity-0.32
roic cost of capital-1.43
market cap usd12768.40
pv of lease debt3799.00
total debt3968.90
total debt incl leases usd7767.90
firm value usd20536.30
cash2586.80
enterprise value usd17949.50
cash firm value12.60
liquidity ratio0.00
book debt to capital ratio45.56
market debt to capital ratio37.83
book debt to equity ratio83.69
market debt to equity ratio60.84
stock price on dec 31 2012 usd19.37
beta1.03
correlation with market32.71
standard deviation in stock price43.33
hilo risk measure0.23
interest coverage ratio28.44
current pe18.15
trailing pe17.79
forward pe14.90
peg1.49
pbv1.38
ps0.60
ev ebit24.74
ev ebitda9.73
ev invested capital1.29
ev sales0.84
payout ratio32.79
dividend yield1.84
historical growth in net income 3 yrs38.20
historical growth in net income 5 yrs57.10
historical growth in revenues 3 yrs12.00
historical growth in revenues 5 yrs6.07
expected growth rate in eps 5 yrs12.20
expected growth in revenues 2 yrs14.20
return on equity8.25
return on capital roc or roic4.99
net profit margin3.08
pre tax operating margin3.11
effective tax rate44.53
percent held by institutions27.60
net income703.60
trailing net income717.60
operating income1370.70
trailing operating income adj for leases725.60
revenues21317.40
trailing revenues23324.00
ebitda1844.70
trailing ebitda1847.80
ebit 1 t402.46
net debt issued debt issue repaid70.10
change in non cash working capital894.20
net cap ex2028.60
reinvestment rate726.24
fcff-2520.34
fcfe-2275.30
fcfe without debt-2205.20
book value of equity 4 qtrs ago8695.90
invested capital 4 qtrs ago14544.90
current book value of equity9281.80
current invested capital13939.90
dividends-235.30
modified 2 yr beta0.57
modified 5 yr beta0.73
beta adjustment factor0.60
coeff of variation op income0.04
coeff of variation net income0.08
average 10 yr ebit774.64
average 10 yr net income267.20
dividends and buybacks-236.19
crp0.90
country marginal tax rate38.00

top 100 other companies listed on stock market in Japan

companyindustry group
Mitsubishi UFJ Financial Group Inc (TSE:8306)Bank
Toyota Motor Corporation (TSE:7203)Auto and Truck
Nippon Telegraph and Telephone Corporation (TSE:9432)Telecom Services
Sumitomo Mitsui Financial Group Inc (TSE:8316)Bank
Mizuho Financial Group Inc (TSE:8411)Bank
Honda Motor Co Ltd (TSE:7267)Auto and Truck
NTT DOCOMO Inc (TSE:9437)Telecom(Wireless)
Mitsubishi Corporation (TSE:8058)Retail(Distributors)
Nissan Motor Co Ltd (TSE:7201)Auto and Truck
Mitsui and Co Ltd (TSE:8031)Retail(Distributors)
Hitachi Ltd (TSE:6501)Electronics
Bank of Japan (JASDAQ:8301)Financial Services
Nippon Steel and Sumitomo Metal Corporation (TSE:5401)Steel
KDDI Corporation (TSE:9433)Telecom(Wireless)
Canon Inc (TSE:7751)Electronics(Consumer and Office)
Inpex Corporation (TSE:1605)Oil and Gas(Production and Exploration)
Sony Corporation (TSE:6758)Electronics(Consumer and Office)
Denso Corp (TSE:6902)Auto Parts
Tokio Marine Holdings Inc (TSE:8766)Insurance(Prop and Cas)
JX Holdings Inc (TSE:5020)Oilfield Services and Equipment
SoftBank Corp (TSE:9984)Telecom(Wireless)
Sumitomo Mitsui Trust Holdings Inc (TSE:8309)Bank
Nomura Holdings Inc (TSE:8604)Brokerage and Investment Banking
Sumitomo Corporation (TSE:8053)Retail(Distributors)
Takeda Pharmaceutical Company Limited (TSE:4502)Pharma and Drugs
ITOCHU Corporation (TSE:8001)Retail(Distributors)
MS and AD Insurance Group Holdings Inc (TSE:8725)Insurance(Prop and Cas)
Japan Tobacco Inc (TSE:2914)Tobacco
Resona Holdings Inc (TSE:8308)Banks(Regional)
East Japan Railway Company (TSE:9020)Railroad
Seven and I Holdings Co Ltd (TSE:3382)Retail(Grocery and Food)
FUJIFILM Holdings Corporation (TSE:4901)Electronics
ORIX Corporation (TSE:8591)Financial Services(Non-bank and Insurance)
Kyocera Corp (TSE:6971)Electronics
Toyota Industries Corporation (TSE:6201)Auto Parts
Tokyo Electric Power Company Incorporated (TSE:9501)Power
Shin-Etsu Chemical Co Ltd (TSE:4063)Chemical(Specialty)
Bridgestone Corp (TSE:5108)Rubber and Tires
The Dai-Ichi Life Insurance Company Limited (TSE:8750)Insurance(Life)
Central Japan Railway Company (TSE:9022)Railroad
JFE Holdings Inc (TSE:5411)Steel
Aeon Co Ltd (TSE:8267)Retail(General)
Toshiba Corporation (TSE:6502)Diversified
Mitsubishi Heavy Industries Ltd (TSE:7011)Machinery
Panasonic Corporation (TSE:6752)Electronics(Consumer and Office)
Mitsubishi Electric Corporation (TSE:6503)Electrical Equipment
Chubu Electric Power Company Incorporated (TSE:9502)Power
Mitsubishi Estate Co Ltd (TSE:8802)Real Estate
Otsuka Holdings Co Ltd (TSE:4578)Pharma and Drugs
Marubeni Corporation (TSE:8002)Retail(Distributors)
NKSJ Holdings Inc (TSE:8630)Insurance(Prop and Cas)
Suzuki Motor Corporation (TSE:7269)Auto and Truck
Komatsu Ltd (TSE:6301)Heavy Construction
The Kansai Electric Power Company Incorporated (TSE:9503)Power
Sumitomo Electric Industries Ltd (TSE:5802)Electrical Equipment
Mitsui Fudosan Co Ltd (TSE:8801)Real Estate
Mitsubishi Chemical Holdings Corporation (TSE:4188)Chemical(Diversified)
Kirin Holdings Company Limited (TSE:2503)Beverage(Alcoholic)
Aisin Seiki Co Ltd (TSE:7259)Auto Parts
Nintendo Co Ltd (TSE:7974)Computer Software
Daiwa Securities Group Inc (TSE:8601)Brokerage and Investment Banking
Fanuc Corporation (TSE:6954)Machinery
Astellas Pharma Inc (TSE:4503)Pharma and Drugs
Asahi Glass Co Ltd (TSE:5201)Building Materials
Toyota Tsusho Corp (TSE:8015)Retail(Distributors)
Ricoh Company Ltd (TSE:7752)Electronics(Consumer and Office)
Dai Nippon Printing Co Ltd (TSE:7912)Publshing and Newspapers
Tokyo Gas Co Ltd (TSE:9531)Power
T and D Holdings Inc (TSE:8795)Insurance(Life)
Sumitomo Metal Mining Co Ltd (TSE:5713)Metals and Mining
Daiichi Sankyo Company Limited (TSE:4568)Pharma and Drugs
Kubota Corporation (TSE:6326)Heavy Construction
Bank of Yokohama Ltd (TSE:8332)Banks(Regional)
Murata Manufacturing Co Ltd (TSE:6981)Electronics
Toppan Printing Co Ltd (TSE:7911)Publshing and Newspapers
Asahi Kasei Corporation (TSE:3407)Chemical(Basic)
Sekisui House Ltd (TSE:1928)Homebuilding
Toray Industries Inc (TSE:3402)Chemical(Basic)
Sumitomo Chemical Co Ltd (TSE:4005)Chemical(Diversified)
Osaka Gas Co Ltd (TSE:9532)Power
Dentsu Inc (TSE:4324)Advertising
The Shizuoka Bank Ltd (TSE:8355)Banks(Regional)
West Japan Railway Company (TSE:9021)Railroad
Secom Co Ltd (TSE:9735)Business and Consumer Services
NEC Corporation (TSE:6701)Computers and Peripherals
Asahi Group Holdings Ltd (TSE:2502)Beverage(Alcoholic)
ANA Holdings Inc (TSE:9202)Air Transport
Fujitsu Limited (TSE:6702)Computer Services
Mitsubishi Tanabe Pharma Corporation (TSE:4508)Pharma and Drugs
Fukuoka Financial Group Inc (TSE:8354)Banks(Regional)
The Chiba Bank Ltd (TSE:8331)Banks(Regional)
Daikin Industries Ltd (TSE:6367)Building Materials
Nippon Yusen Kabushiki Kaisha (TSE:9101)Shipbuilding and Marine
Keyence Corp (TSE:6861)Electronics
Idemitsu Kosan Co Ltd (TSE:5019)Oilfield Services and Equipment
SMC Corp (TSE:6273)Machinery
Fuji Heavy Industries Ltd (TSE:7270)Auto and Truck
Sumitomo Realty and Development Co Ltd (TSE:8830)Real Estate
Shinsei Bank Limited (TSE:8303)Banks(Regional)
Mitsui OSK Lines Ltd (TSE:9104)Shipbuilding and Marine