Subscribe

Daiwa House Industry Co., Ltd. (1925.T)

JPY4,594.00 +53.00 (+1.17%)
JP JPX Real Estate Real Estate - Development
Address 3-3-5 Umeda 530-8241
Osaka, JP
CEO Keiichi Yoshii
IPO 2000-01-04
ISIN JP3505000004

Explore sections of this company profile

Also trades on Other OTC · DWAHF (USD) Other OTC · DWAHY (USD) Tokyo Stock Exchange · 1925.T (JPY)
Description

Daiwa House Industry Co., Ltd. is a leading global entity engaged in a broad spectrum of construction and development activities. The company's operations are segmented across various areas including individual residences, rental accommodations, condominium projects, existing property renovations, commercial developments, logistics, business, and corporate facilities, alongside other ventures. Its residential expertise includes building single-family homes, overseeing rental housing, and managing the development, marketing, and sale of condominium units. Furthermore, the company acquires, refurbishes, and resells pre-owned properties. In the commercial and industrial domain, Daiwa House undertakes the development and construction of diverse facilities such as retail and wholesale outlets, medical and elder care centers, office buildings, factories, urban development projects, industrial parks, energy infrastructure, environmental greening initiatives, agricultural facilities, parking solutions, and public-private partnerships. Beyond its core construction endeavors, the company manufactures crucial building components from steel and timber, and provides essential services like ground surveys and reinforcement. It also operates as a real estate brokerage. Diversifying its portfolio, Daiwa House manages and operates a range of hospitality and lifestyle establishments, including resort and city hotels, golf courses, fitness centers, and home improvement retail outlets. The company is also involved in supplying advanced robotics solutions for healthcare, manufacturing, and construction sites, and offers comprehensive management services for elderly care and assisted-living facilities. Complementary services provided include parking management, advertising, travel agency operations, information technology solutions, and credit card and insurance agency functions. Established in 1947, Daiwa House Industry Co., Ltd. maintains its headquarters in Osaka, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY4,594.00 +53.00 (+1.17%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.30
Float Shares
486.77M
Free Float %
78.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.29% -6.39% -7.63% -19.04% -13.63% -13.50% -8.59% +27.86% +38.72% +45.78% +506.57%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
4,594.00
Ratings Trend (MoM) 33% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 1 -1
Hold 6 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.93
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    +2.6% Q1'26: +4.2% (vs Q1'25)
  • EPS growth Real Estate - Development: +20.5%
    +10.2% Q1'26: +42.6% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    +0.4% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Real Estate - Development: +19.8%
    +11.0% Q1'26: +19.9% (vs Q1'25)
  • ROIC Real Estate - Development: +3.2%
    +7.0% Q1'26: +13.3% (vs Q1'25)
  • Share dilution Real Estate - Development: +0.0%
    -2.1% Q1'26: -0.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    4.26× Q1'26: 2.39× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.31) × ERP
WACC = 55% × Ke + 45% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 4,594.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
9 Rev. Ana.
9 EPS Ana.
Mar 2027
7 Rev. Ana.
9 EPS Ana.
Mar 2028
8 Rev. Ana.
8 EPS Ana.
Mar 2029
4 Rev. Ana.
4 EPS Ana.
Mar 2030
3 Rev. Ana.
2 EPS Ana.
Revenue
2.81T
est: 2.81T (+0.1%)
3.19T
est: 3.19T (+0.2%)
3.51T
est: 3.47T (+1.3%)
3.80T
est: 3.77T (+0.8%)
4.14T
est: 4.09T (+1.3%)
4.38T
est: 4.33T (+1.2%)
4.13T
est: 4.08T (+1.1%)
4.44T
est: 4.38T (+1.5%)
4.91T
est: 4.78T (+2.6%)
5.20T
est: 5.28T (-1.4%)
5.43T
est: 5.38T (+1.1%)
5.61T
5.49T – 5.71T
+4.3% YoY
5.96T
5.78T – 6.12T
+6.3% YoY
6.13T
5.83T – 6.45T
+2.8% YoY
6.32T
6.31T – 6.32T
+3.1% YoY
6.19T
5.95T – 6.44T
-2.0% YoY
EBITDA
233.32B
est: 313.18B (-25.5%)
298.66B
est: 355.39B (-16.0%)
364.65B
est: 386.72B (-5.7%)
410.32B
est: 420.24B (-2.4%)
443.22B
est: 456.13B (-2.8%)
456.32B
est: 482.67B (-5.5%)
431.02B
est: 455.54B (-5.4%)
481.95B
est: 488.04B (-1.2%)
577.99B
est: 533.50B (+8.3%)
557.36B
est: 759.32B (-26.6%)
678.07B
est: 773.99B (-12.4%)
807.16B
790.15B – 822.44B
+4.3% YoY
858.01B
831.76B – 881.03B
+6.3% YoY
881.65B
839.16B – 928.54B
+2.8% YoY
909.29B
908.22B – 910.36B
+3.1% YoY
890.95B
855.82B – 926.64B
-2.0% YoY
EBIT
180.03B
est: 249.93B (-28.0%)
242.14B
est: 283.60B (-14.6%)
305.05B
est: 308.61B (-1.2%)
346.15B
est: 335.36B (+3.2%)
372.20B
est: 363.99B (+2.3%)
381.12B
est: 385.17B (-1.1%)
352.61B
est: 363.53B (-3.0%)
381.62B
est: 389.46B (-2.0%)
464.52B
est: 425.74B (+9.1%)
440.16B
est: 604.98B (-27.2%)
546.28B
est: 616.66B (-11.4%)
643.09B
629.54B – 655.27B
+4.3% YoY
683.61B
662.69B – 701.95B
+6.3% YoY
702.44B
668.59B – 739.80B
+2.8% YoY
724.46B
723.61B – 725.32B
+3.1% YoY
709.85B
681.86B – 738.29B
-2.0% YoY
Net Income
117.13B
est: 111.46B (+5.1%)
103.58B
est: 139.22B (-25.6%)
201.70B
est: 177.09B (+13.9%)
236.36B
est: 214.88B (+10.0%)
237.44B
est: 228.04B (+4.1%)
233.60B
est: 242.88B (-3.8%)
195.08B
est: 172.99B (+12.8%)
225.27B
est: 227.09B (-0.8%)
308.40B
est: 250.20B (+23.3%)
298.75B
est: 330.14B (-9.5%)
325.06B
est: 280.05B (+16.1%)
298.54B
296.79B – 315.11B
+6.6% YoY
326.35B
313.27B – 371.59B
+9.3% YoY
346.15B
330.22B – 393.56B
+6.1% YoY
368.08B
342.70B – 416.63B
+6.3% YoY
364.77B
346.08B – 383.77B
-0.9% YoY
SGA
335.52B
est: 56.97B (+488.9%)
362.52B
est: 64.65B (+460.7%)
382.93B
est: 70.35B (+444.3%)
409.15B
est: 76.45B (+435.2%)
430.08B
est: 82.98B (+418.3%)
446.51B
est: 87.81B (+408.5%)
429.80B
est: 82.87B (+418.6%)
430.99B
est: 88.78B (+385.4%)
434.67B
est: 97.05B (+347.9%)
490.34B
est: 500.29B (-2.0%)
489.84B
est: 509.95B (-3.9%)
531.81B
520.60B – 541.88B
+4.3% YoY
565.31B
548.02B – 580.48B
+6.3% YoY
580.89B
552.89B – 611.78B
+2.8% YoY
599.10B
598.39B – 599.80B
+3.1% YoY
587.01B
563.87B – 610.53B
-2.0% YoY
EPS
177.74
est: 176.24 (+0.9%)
156.40
est: 220.15 (-29.0%)
304.14
est: 280.03 (+8.6%)
355.87
est: 339.78 (+4.7%)
357.29
est: 360.58 (-0.9%)
351.84
est: 384.06 (-8.4%)
297.18
est: 273.55 (+8.6%)
343.82
est: 359.09 (-4.3%)
469.12
est: 396.60 (+18.3%)
457.16
est: 508.80 (-10.1%)
514.00
est: 442.64 (+16.1%)
483.27
469.30 – 498.27
+9.2% YoY
520.94
495.37 – 587.58
+7.8% YoY
565.01
522.17 – 622.31
+8.5% YoY
593.44
541.90 – 658.80
+5.0% YoY
576.80
547.23 – 606.84
-2.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B+ 3/5 1/5 5/5 5/5 2/5 3/5 3/5
2026-05-11 B+ 3/5 1/5 5/5 5/5 2/5 3/5 3/5
2026-05-08 B+ 3/5 1/5 4/5 5/5 2/5 3/5 3/5
2026-05-07 B+ 3/5 1/5 4/5 5/5 2/5 3/5 3/5
2026-05-01 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-30 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-28 B+ 3/5 1/5 4/5 5/5 2/5 3/5 3/5
2026-04-27 B+ 3/5 1/5 4/5 5/5 2/5 3/5 3/5
2026-04-24 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-23 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-22 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-21 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-20 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-17 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-16 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5
2026-04-15 B 3/5 1/5 4/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
48.71B
OE per share TTM
78.10
Owner's Yield
1.65%
Maintenance CapEx ratio
17.64%
Maint CapEx / Avg PPE
40.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
12.67M
Shares Outstanding
619.35M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Keiichi Yoshii Chief Executive Officer, Head of Overseas Division, Chairperson & Representative Director 450M male
Takeshi Kosokabe Chief Financial Officer, Executive Vice President, Head of Mgmt. Admin Headquarters & Representative Director 200M male
Yoshiyuki Murata Executive Vice President, Head of Technology Headquarters & Representative Director 200M male
Hirotsugu Otomo President, Chief Operating Officer & Representative Director 187M male
Keisuke Shimonishi Representative Director, Senior Managing Executive Officer & Head of Business Solution HQ 147M male
Toshiya Nagase Head of Housing Solutions Headquarters, Senior Managing Executive Officer & Director 118M male
Yuji Yamada Managing Executive Officer and GM of Finance Department & IR Department male
Nobuhito Ishibashi Founder, Senior Executive Officer & Deputy Head of Marketing Support male
Shigeki Ochiai Senior Executive Officer & Head of Marketing Coordination Department
Takafumi Nakao MEO and GM of Gen Affairs Dept, Manag Admin HQ & Corporate Communications Dept
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits