Valuation Comforia Residential REIT, Inc

Stocks

Market Closed - Japan Exchange 04:30:00 31/08/26 pm AEST			5-day change	1st Jan Change
99,000.00 ^JPY	-0.20%		-1.20%	-10.94%

25/08	Comforia Residential REIT, Inc Announces Borrowing Of JPY 1,000 Million Long-Term Loan From Resona Bank, Limited And Repayment Of Existing Loan	CI
25/07	Comforia Residential REIT, Inc Announces Borrowing of JPY 4,950 Million Long-Term Loans and Repayment of Loan	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2024	2025	2026	2028	2029
Market Cap ¹	213,442	234,552	211,941	260,695	242,524	-
Change	-	-	-9.64%	23%	-	-
Enterprise Value (EV)	213,442	234,552	211,941	260,695	242,524	242,524
Change	-	-	-9.64%	23%	-	0%
P/E	24.9x	27.8x	23x	13.4x	22.9x	22.2x
PBR	-	-	1.31x	-	-	-
PEG	-	-	3.85x	0x	-	7.47x
Capitalization / Revenue	10.6x	11x	9.28x	10.6x	9.28x	8.96x
EV / Revenue	0x	0x	0x	0x	9.28x	8.96x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	18.8x	17.8x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	3,757	3,915	12,072	4,339	4,468
Rate of return	-	3.64%	4.32%	10.8%	4.37%	4.5%
EPS ²	4,121	3,712	3,934	8,350	4,339	4,468
Distribution rate	-	101%	99.5%	145%	100%	100%
Net sales ¹	20,204	21,344	22,850	24,532	26,147	27,061
EBITDA	-	-	-	-	-	-
EBIT ¹	9,813	9,761	10,626	11,720	12,926	13,618
Net income ¹	8,567	8,311	9,073	9,823	10,118	10,418
Net Debt	-	-	-	-	-	-
Reference price ²	102,666.67	103,166.67	90,533.33	111,800.00	99,200.00	99,200.00
Nbr of stocks (in thousands)	2,079	2,274	2,341	2,332	2,445	-
Announcement Date	15/3/22	15/3/24	17/3/25	16/3/26	-	-

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.($)
COMFORIA RESIDENTIAL REIT, INC	-	-	-	-	1.52B
EQUITY RESIDENTIAL	50.47x	13.58x	23.84x	-	50.79B
ESSEX PROPERTY TRUST, INC.	49.72x	12.67x	19.39x	3.65%	18.25B
INVITATION HOMES INC.	29.57x	8.67x	16.59x	4.11%	17.27B
MID-AMERICA APARTMENT COMMUNITIES, INC.	35.13x	9.33x	16.54x	4.74%	15.04B
SUN COMMUNITIES, INC.	-47x	9.01x	19.88x	3.64%	14.97B
EQUITY LIFESTYLE PROPERTIES, INC.	31x	9.93x	20.32x	3.38%	12.37B
AMERICAN HOMES 4 RENT	35.16x	9x	16.87x	3.93%	12.07B
UDR, INC.	36.94x	10.44x	16.99x	4.68%	11.93B
CAMDEN PROPERTY TRUST	91.73x	9.36x	16.73x	3.99%	10.91B
Average	34.75x	10.22x	18.57x	4.01%	16.51B
Weighted average by Cap.	37.01x	11.03x	19.79x	4.01%