Valuation Activia Properties Inc.

Stocks

Market Closed - Japan Exchange 09:30:00 28/08/2026 +03			5-day change	1st Jan Change
136,000.00 ^JPY	-1.59%		-0.37%	-3.41%

07-16	Activia Properties Inc. Provides Cash Distribution Guidance for the Fiscal Periods Ending November 30, 2026 and May 31, 2027	CI
07-16	Activia Properties Inc. Provides Earnings Guidance for the Fiscal Period Ending November 30, 2026 and Fiscal Period Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	355,430	346,965	328,227	254,266	340,764	323,179	-	-
Change	-	-2.38%	-5.4%	-22.53%	34.02%	-5.16%	-	-
Enterprise Value (EV)	355,430	346,965	328,227	497,734	340,764	323,179	323,179	323,179
Change	-	-2.38%	-5.4%	51.64%	-31.54%	-5.16%	0%	0%
P/E	22.6x	22.3x	18.8x	18x	23.8x	19.7x	19.8x	21.2x
PBR	1.28x	-	1.19x	0.95x	1.27x	1.22x	1.22x	1.22x
PEG	-	-88.99x	1.5x	-1x	16.23x	1.2x	-40.86x	-3.14x
Capitalization / Revenue	11.7x	10.9x	9.42x	8.04x	10.5x	10.1x	9.82x	9.95x
EV / Revenue	0x	0x	0x	0x	0x	10.1x	9.82x	9.95x
EV / EBITDA	0x	0x	0x	0x	0x	13.9x	14.1x	14.7x
EV / EBIT	0x	0x	0x	0x	0x	16.7x	16.3x	16.9x
EV / FCF	-	-	-	-	-	-	-	20,043,367x
FCF Yield	-	-	-	-	-	-	-	0%
Dividend per Share ²	6,254	6,270	6,495	6,222	11,844	6,432	6,573	6,421
Rate of return	4.34%	4.41%	4.79%	5.81%	8.26%	4.65%	4.76%	4.65%
EPS ²	6,385	6,369	7,194	5,933	6,020	7,010	6,976	6,505
Distribution rate	97.9%	98.5%	90.3%	105%	197%	91.8%	94.2%	98.7%
Net sales ¹	30,362	31,691	34,827	31,619	32,420	32,153	32,911	32,472
EBITDA ¹	19,587	20,281	22,356	19,303	19,822	23,317	22,977	22,048
EBIT ¹	16,860	17,546	19,415	16,215	16,586	19,345	19,838	19,162
Net income ¹	15,003	15,686	17,465	14,162	14,309	16,659	16,577	15,459
Net Debt	-	-	-	243,468	-	-	-	-
Reference price ²	144,000.00	142,333.33	135,500.00	107,000.00	143,400.00	138,200.00	138,200.00	138,200.00
Nbr of stocks (in thousands)	2,468	2,438	2,422	2,376	2,376	2,376	-	-
Announcement Date	1/14/22 A	1/17/23 A	1/17/24 A	1/17/25 A	1/16/26 A	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ACTIVIA PROPERTIES INC.	19.71x	-	-	4.65%	2.06B
REALTY INCOME CORPORATION	39.76x	15.77x	16.05x	5.28%	58.29B
SEGRO PLC	17x	23.62x	28.3x	3.39%	17.73B
UNIBAIL-RODAMCO-WESTFIELD SE	8.62x	12.27x	15.03x	5.56%	16.7B
CAPITALAND INTEGRATED COMMERCIAL TRUST	20.04x	16.76x	24.06x	5.05%	14.89B
KLÉPIERRE	9.96x	13.62x	16.19x	5.21%	12.65B
FEDERAL REALTY INVESTMENT TRUST	27.8x	10.95x	17.26x	3.9%	10.16B
MERLIN PROPERTIES SOCIMI, S.A.	8.04x	20.62x	27.9x	3.15%	9.77B
CAPITALAND ASCENDAS REIT	15x	12x	18.66x	6.2%	9.59B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	35.77x	7.59x	12.21x	5.51%	9.11B
Average	20.17x	14.80x	19.51x	4.79%	16.09B
Weighted average by Cap.	25.22x	15.49x	18.81x	4.92%