Subscribe

Dear Life Co.,Ltd. (3245.T)

JPY1,096.00 +15.00 (+1.39%)
JP JPX Real Estate Real Estate - Services
Address Hulic Kudan Building 102-0073
Tokyo, JP
CEO Yukihiro Abe
IPO 2007-08-02
ISIN JP3548720006

Explore sections of this company profile

Description

Dear Life Co.,Ltd. operates within Japan's property market, focusing on developing residential, commercial, and office structures. Its offerings extend to comprehensive real estate services, including strategic planning, architectural design, and construction oversight. The company also actively engages in the resale of homes and makes strategic investments in real estate assets. Beyond its core property operations, Dear Life provides outsourced staffing solutions, various marketing and promotional support services, and functions as an insurance agency. This firm, which has its primary offices in Tokyo, Japan, was established in 2004.

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
JPY1,096.00 +15.00 (+1.39%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
244.8K
Beta
0.57
Float Shares
29.78M
Free Float %
59.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.98% -2.71% -8.54% -7.78% -12.96% -10.33% -11.28% +38.32% +114.26% +119.39% +492.35%
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
1,096.00
DCF (Levered) 7,930.10 +623.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.82
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Services: +11.2%
    +67.5% Q1'26: -22.3% (vs Q1'25)
  • EPS growth Real Estate - Services: +25.9%
    +68.9% Q1'26: -12.6% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Services: +32.2%
    +17.8% Q1'26: +123.5% (vs Q1'25)
  • EBIT margin Real Estate - Services: +23.7%
    +10.4% Q1'26: +8.2% (vs Q1'25)
  • ROIC Real Estate - Services: +4.3%
    +34.3% Q1'26: +7.4% (vs Q1'25)
  • Share dilution Real Estate - Services: +0.0%
    -0.1% Q1'26: +15.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Services: 1.88×
    1.77× Q1'26: 7.56× (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 (0.57) × ERP
WACC = 75% × Ke + 25% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 1,096.00
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 Sep 2015
actual
Sep 2016
actual
Sep 2017
actual
Sep 2018
actual
Sep 2019
actual
Revenue
7.75B
est: 6.70B (+15.7%)
10.70B
est: 9.30B (+15.0%)
16.48B
est: 12.55B (+31.3%)
20.76B
est: 13.90B (+49.4%)
19.87B
est: 15.10B (+31.6%)
EBITDA
1.54B
est: 843.47M (+82.7%)
1.71B
est: 1.17B (+46.1%)
2.15B
est: 1.58B (+36.2%)
2.89B
est: 1.75B (+64.9%)
3.40B
est: 1.90B (+78.8%)
EBIT
1.91B
est: 802.79M (+138.2%)
1.67B
est: 1.11B (+49.6%)
2.10B
est: 1.50B (+39.6%)
3.74B
est: 1.67B (+124.4%)
3.52B
est: 1.81B (+94.7%)
Net Income
1.22B
est: 1.35B (-9.4%)
1.02B
est: 1.35B (-24.4%)
1.33B
est: 1.46B (-9.1%)
2.52B
est: 1.61B (+56.3%)
2.36B
est: 1.81B (+30.9%)
SGA
694.00M
est: 235.02M (+195.3%)
est: 326.22M (-100.0%)
est: 440.22M (-100.0%)
est: 487.58M (-100.0%)
746.00M
est: 529.67M (+40.8%)
EPS
46.17
est: 31.01 (+48.9%)
33.44
est: 30.98 (+7.9%)
42.64
est: 33.64 (+26.8%)
70.42
est: 37.05 (+90.1%)
59.50
est: 41.50 (+43.4%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-08 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-07 A 4/5 5/5 5/5 5/5 3/5 3/5 2/5
2026-05-01 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-30 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-28 A- 4/5 5/5 4/5 5/5 2/5 3/5 2/5
2026-04-27 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-24 A 4/5 5/5 5/5 5/5 2/5 3/5 2/5
2026-04-23 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-22 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-21 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-20 A 4/5 5/5 4/5 5/5 2/5 3/5 3/5
2026-04-17 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5
2026-04-16 A- 4/5 5/5 4/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
14.21B
OE per share TTM
326.59
Owner's Yield
30.28%
Maintenance CapEx ratio
1.05%
Maint CapEx / Avg PPE
0.3%

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.

ETF Ownership

Top ETFs holding this stock Held by 13 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Japan SmallCap Dividend Fund DFJ 0.07% 255.8K 0.58%
2 Xtrackers International Real Estate ETF HAUZ 0.02% 237.9K 0.10%
3 WisdomTree International High Dividend Fund DTH 0.02% 120.3K 0.58%
4 Vanguard Global ex-U.S. Real Estate ETF VNQI 0.02% 727.8K 0.12%
5 Dimensional - International Small Cap ETF DFIS 0.01% 333.1K 0.39%
6 Dimensional International Sustainability Core 1 ETF DFSI 0.00% 44.6K 0.24%
7 iShares Core TOPIX ETF 1475.T 0.00% 651.2K 0.05%
8 Amundi Japan TOPIX II UCITS ETF EUR Dist JPNU.L 0.00% 25.4K 0.45%
9 Dimensional - International Core Equity 2 ETF DFIC 0.00% 382.1K 0.22%
10 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 190.0K 0.28%

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
12.64M
Shares Outstanding
50.25M

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
Haruka Suzuki Executive Officer, GM of Real Estate Unit 1 & Director female
Hiroshi Aoki GM of Strategic Development Office & Director male
Katsuya Karasuyama Executive Officer, GM of Design Department & Director male
Ryu Yokosuka Head of Real Estate Unit 2 & Director male
Seijiro Akita Head of Corporate Strategy Unit & Director male
Shin Goda GM of Business Promotion Office, Assistant to GM of Real Estate Unit1 & Director male
Shuji Imamura Head of Real Estate Unit 3 & 4 and Director male
Yukihiro Abe President & Chairman male
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