Subscribe

Daiwa Office Investment Corporation (8976.T)

JPY331,500.00 +2,000.00 (+0.61%)
JP JPX Real Estate REIT - Office
Address 6-2-1 Ginza 104-0061
Tokyo, JP
CEO Daisuke Eki
IPO 2005-10-19
ISIN JP3046310003

Explore sections of this company profile

Description

Daiwa Office Investment Corporation, a Real Estate Investment Trust, specializes in acquiring and overseeing office properties located within the five central wards of Tokyo.

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
JPY331,500.00 +2,000.00 (+0.61%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1.8K
Beta
0.14
Float Shares
534.6K
Free Float %
57.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.11% -0.47% -4.65% -12.88% -16.54% -15.43% +5.47% +12.37% -18.25% -2.60% +38.86%
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
331,500.00
DCF (Unlevered) 918,203.84 +177.0%
DCF (Levered) 1,272,245.13 +283.8%

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) 33% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 1 0
Hold 3 0
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.12
Distress
Piotroski F-Score
6 / 9
Average
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
  • Revenue growth
    +30.3% Q4'25: +48.7% (vs Q4'23)
  • EPS growth
    +9.1% Q4'25: +23.5% (vs Q4'23)
  • FCF margin
    Q4'25: +54.9% (vs Q4'23)
  • EBIT margin
    Q4'25: +42.2% (vs Q4'23)
  • ROIC
    Q4'25: +8.0% (vs Q4'23)
  • Share dilution
    -1.0% Q4'25: -1.8% (vs Q4'23)
  • Debt / EBITDA
    10.76× Q4'25: 5.22× (vs Q4'23)
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 (0.15) × ERP
WACC = 58% × Ke + 42% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 918,203.84 Current price: 331,500.00
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 Nov 2015
actual
Nov 2016
actual
Nov 2017
actual
Nov 2018
actual
Nov 2019
actual
Nov 2020
actual
Nov 2021
actual
Nov 2022
actual
Nov 2023
actual
Nov 2024
actual
Nov 2025
actual
Nov 2026
2 Rev. Ana.
2 EPS Ana.
Nov 2027
2 Rev. Ana.
2 EPS Ana.
Nov 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
22.23B
est: 11.84B (+87.8%)
25.22B
est: 25.16B (+0.2%)
25.28B
est: 25.39B (-0.4%)
26.63B
est: 22.72B (+17.2%)
27.93B
est: 28.17B (-0.9%)
29.12B
est: 25.23B (+15.4%)
28.94B
est: 29.15B (-0.7%)
28.37B
est: 20.70B (+37.0%)
28.70B
est: 24.17B (+18.7%)
28.79B
est: 29.49B (-2.4%)
37.51B
est: 26.46B (+41.7%)
31.04B
30.89B – 31.19B
+17.3% YoY
31.77B
31.51B – 32.03B
+2.3% YoY
33.15B
33.13B – 33.17B
+4.3% YoY
EBITDA
12.13B
est: 7.60B (+59.7%)
14.15B
est: 16.15B (-12.3%)
14.36B
est: 16.29B (-11.8%)
16.73B
est: 14.58B (+14.7%)
18.81B
est: 18.08B (+4.0%)
18.70B
est: 16.19B (+15.5%)
19.12B
est: 18.71B (+2.2%)
18.56B
est: 13.28B (+39.8%)
17.71B
est: 15.51B (+14.2%)
18.25B
est: 18.32B (-0.4%)
20.25B
est: 16.44B (+23.2%)
19.28B
19.19B – 19.38B
+17.3% YoY
19.74B
19.58B – 19.90B
+2.3% YoY
20.59B
20.58B – 20.60B
+4.3% YoY
EBIT
9.91B
est: 6.10B (+62.6%)
11.89B
est: 12.96B (-8.3%)
11.99B
est: 13.08B (-8.3%)
12.85B
est: 11.70B (+9.8%)
13.82B
est: 14.51B (-4.8%)
15.03B
est: 12.99B (+15.7%)
15.49B
est: 15.02B (+3.2%)
14.98B
est: 10.66B (+40.6%)
14.12B
est: 12.45B (+13.4%)
14.50B
est: 14.74B (-1.6%)
16.48B
est: 13.22B (+24.6%)
15.51B
15.44B – 15.59B
+17.3% YoY
15.88B
15.75B – 16.00B
+2.3% YoY
16.57B
16.56B – 16.57B
+4.3% YoY
Net Income
8.72B
est: 4.55B (+91.5%)
10.57B
est: 10.20B (+3.6%)
10.81B
est: 10.41B (+3.9%)
11.79B
est: 11.37B (+3.7%)
12.78B
est: 12.66B (+1.0%)
13.81B
est: 13.33B (+3.6%)
14.35B
est: 13.95B (+2.8%)
14.01B
est: 13.92B (+0.6%)
13.29B
est: 13.18B (+0.9%)
13.38B
est: 13.38B (+0.0%)
14.45B
est: 14.45B (+0.0%)
13.93B
13.91B – 13.94B
-3.6% YoY
14.06B
13.05B – 14.08B
+1.0% YoY
14.77B
13.58B – 14.78B
+5.0% YoY
SGA
1.99B
est: 845.06M (+135.6%)
2.24B
est: 1.80B (+24.8%)
2.28B
est: 1.81B (+25.9%)
2.34B
est: 1.62B (+44.1%)
2.46B
est: 2.01B (+22.2%)
2.57B
est: 1.80B (+42.6%)
2.54B
est: 2.08B (+21.9%)
2.51B
est: 1.48B (+69.9%)
2.46B
est: 1.73B (+42.7%)
195.31M
est: 2.00B (-90.2%)
2.62B
est: 1.79B (+46.3%)
2.10B
2.09B – 2.11B
+17.3% YoY
2.15B
2.13B – 2.17B
+2.3% YoY
2.25B
2.24B – 2.25B
+4.3% YoY
EPS
9,427.44
est: 4,787.75 (+96.9%)
10,824.12
est: 10,729.60 (+0.9%)
10,860.66
est: 10,943.10 (-0.8%)
11,939.60
est: 11,950.05 (-0.1%)
12,993.99
est: 13,313.06 (-2.4%)
14,039.00
est: 14,011.65 (+0.2%)
14,672.00
est: 14,671.13 (+0.0%)
14,572.00
est: 14,637.11 (-0.4%)
13,924.00
est: 13,844.58 (+0.6%)
14,065.00
est: 12,845.06 (+9.5%)
15,342.00
est: 15,174.41 (+1.1%)
14,789.00
14,769.64 – 14,808.36
-2.5% YoY
14,407.00
13,864.17 – 14,949.83
-2.6% YoY
15,059.00
14,420.36 – 15,697.64
+4.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 5/5 3/5 4/5 3/5 2/5 2/5
2026-05-28 B+ 3/5 5/5 3/5 4/5 3/5 2/5 2/5
2026-05-27 B+ 3/5 5/5 3/5 4/5 3/5 2/5 2/5
2026-05-26 B+ 3/5 5/5 3/5 4/5 3/5 2/5 2/5
2026-05-25 B+ 3/5 5/5 3/5 4/5 3/5 2/5 2/5
2026-05-22 B+ 3/5 5/5 3/5 4/5 2/5 2/5 2/5
2026-05-21 B+ 3/5 5/5 3/5 4/5 2/5 2/5 2/5
2026-05-20 B+ 3/5 5/5 3/5 4/5 2/5 2/5 2/5
2026-05-19 B+ 3/5 5/5 3/5 4/5 2/5 2/5 2/5
2026-05-18 B+ 3/5 5/5 3/5 4/5 2/5 2/5 2/5
2026-05-15 B+ 3/5 5/5 3/5 4/5 2/5 2/5 2/5
2026-05-14 B+ 3/5 5/5 3/5 4/5 2/5 2/5 2/5
2026-05-13 B 3/5 4/5 3/5 4/5 2/5 2/5 2/5
2026-05-12 B 3/5 4/5 3/5 4/5 2/5 2/5 2/5
2026-05-11 B 3/5 4/5 3/5 4/5 2/5 2/5 2/5
2026-05-08 B 3/5 4/5 3/5 4/5 2/5 2/5 2/5
2026-05-07 B 3/5 4/5 3/5 4/5 2/5 2/5 2/5
2026-05-01 B 3/5 4/5 3/5 4/5 2/5 2/5 2/5
2026-04-30 B 3/5 4/5 3/5 4/5 2/5 2/5 2/5
2026-04-28 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-04-27 B+ 3/5 5/5 3/5 4/5 2/5 2/5 3/5
2026-04-24 A- 4/5 5/5 3/5 5/5 2/5 2/5 3/5
2026-04-23 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-22 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-21 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-20 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-17 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-16 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5
2026-04-15 B+ 3/5 4/5 3/5 5/5 1/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-40.38B
OE per share TTM
-40,254.74
Owner's Yield
-13.55%
Maintenance CapEx ratio
1,133.15%
Maint CapEx / Avg PPE
1,297.0%

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
132.90M
Shares Outstanding
934.7K

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
Daisuke Eki Supervisory Director & Supervisory Officer
Koichiro Ito Supervisory Director & Supervisory Officer male
Toshisuke Tanaka Executive Director & Executive Officer
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