Valuation Star Asia Investment Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 03/08/26 pm AEST			5-day change	1st Jan Change
52,800.00 ^JPY	-1.49%		-5.04%	-14.42%

25/05	Star Asia Investment's Hotel Business Records 91% Average Occupancy Rate in April	MT
28/04	Star Asia Investment Completes Redemption of Preferred Equity Securities	MT

Data adjusted to current consolidation scope

Fiscal Period: July	2022	2023	2024	2025	2027	2028
Market Cap ¹	106,469	110,497	134,730	157,727	141,874	-
Change	-	3.78%	21.93%	17.07%	-	-
Enterprise Value (EV)	106,469	110,497	134,730	157,727	141,874	141,874
Change	-	3.78%	21.93%	17.07%	-	0%
P/E	20.9x	19.9x	18.2x	18x	16x	15.4x
PBR	1.11x	1.07x	1.06x	1.09x	1.01x	-
PEG	-	16.69x	2.26x	3.98x	-	3.63x
Capitalization / Revenue	9.24x	8.79x	9.04x	8.86x	7.34x	6.95x
EV / Revenue	0x	0x	0x	0x	7.34x	6.95x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	12.4x	11.6x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	2,940	2,967	3,110	3,297	3,412	3,554
Rate of return	4.94%	5.16%	5.48%	5.62%	6.37%	6.63%
EPS ²	2,851	2,885	3,117	3,258	3,347	3,489
Distribution rate	103%	103%	99.8%	101%	102%	102%
Net sales ¹	11,521	12,575	14,912	17,804	19,327	20,404
EBITDA	7,242	-	-	-	-	-
EBIT ¹	5,927	6,397	7,917	9,811	11,455	12,230
Net income ¹	4,924	5,342	6,601	8,191	8,993	9,376
Net Debt	-	-	-	-	-	-
Reference price ²	59,500.00	57,500.00	56,800.00	58,700.00	53,600.00	53,600.00
Nbr of stocks (in thousands)	1,789	1,922	2,372	2,687	2,687	-
Announcement Date	16/3/22	16/3/23	15/3/24	17/3/25	-	-

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.($)
STAR ASIA INVESTMENT CORPORATION	-	-	-	-	904M
W. P. CAREY INC.	25.06x	13.77x	16.16x	5.07%	16.77B
LAND SECURITIES PLC	9.05x	14.22x	18.4x	5.96%	7.03B
THE GPT GROUP	15.11x	15.22x	16.33x	4.79%	6.91B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	23.72x	14.97x	16.27x	4.05%	6.77B
GECINA	9.35x	17.11x	20.67x	7.49%	6.39B
LONDONMETRIC PROPERTY PLC	10.68x	15.02x	16.13x	6.64%	6.18B
THE BRITISH LAND COMPANY PLC	8.89x	14.17x	18.3x	5.59%	6.1B
MIRVAC GROUP	11.91x	11.54x	13.12x	5.35%	4.96B
Average	14.22x	14.50x	16.92x	5.62%	6.89B
Weighted average by Cap.	16.16x	14.46x	16.88x	5.52%