Daiwa Office Investment Ratios and Metrics

Market cap in millions JPY. Fiscal year is December - November.

Millions JPY. Fiscal year is Dec - Nov.

Fiscal Year	Current	FY 2024	FY 2024	FY 2023	FY null	FY 2023	2018 - 2022
Period Ending	May '25 May 15, 2025	Nov '24 Nov 30, 2024	May '24 May 31, 2024	Nov '23 Nov 30, 2023	Jun '23 Jun 30, 2023	Nov '23 Nov 30, 2023	2018 - 2022
Market Capitalization	289,326	283,932	266,103	323,781	299,390	323,781	Upgrade
Market Cap Growth	-13.21%	6.70%	-17.81%	8.15%	-7.53%	16.72%	Upgrade
Enterprise Value	479,325	469,505	444,197	500,782	482,381	500,782	Upgrade
Last Close Price	306000.00	300000.00	271856.86	322941.64	292561.90	322941.64	Upgrade
PE Ratio	21.80	21.23	21.45	24.36	-	24.36	Upgrade
PS Ratio	10.05	9.86	9.78	11.28	-	11.28	Upgrade
PB Ratio	1.18	1.16	1.08	1.31	-	1.31	Upgrade
P/OCF Ratio	15.19	14.91	16.75	14.35	-	14.35	Upgrade
EV/Sales Ratio	16.65	16.31	16.32	17.45	-	17.45	Upgrade
EV/EBITDA Ratio	25.77	25.24	25.77	27.81	-	27.81	Upgrade
EV/EBIT Ratio	32.29	31.63	32.62	34.74	-	34.74	Upgrade
Debt / Equity Ratio	0.90	0.90	0.87	0.84	-	0.84	Upgrade
Debt / EBITDA Ratio	11.80	11.80	12.44	11.54	-	11.54	Upgrade
Asset Turnover	0.06	0.06	0.06	0.06	-	0.06	Upgrade
Quick Ratio	1.01	1.01	0.73	0.71	-	0.71	Upgrade
Current Ratio	1.17	1.17	0.74	0.83	-	0.83	Upgrade
Return on Equity (ROE)	5.43%	5.43%	5.01%	5.37%	-	5.37%	Upgrade
Return on Assets (ROA)	1.91%	1.91%	1.75%	1.87%	-	1.87%	Upgrade
Return on Capital (ROIC)	2.02%	2.02%	1.86%	1.98%	-	1.98%	Upgrade
Earnings Yield	4.62%	4.71%	4.66%	4.11%	-	4.11%	Upgrade
Dividend Yield	4.48%	-	5.04%	-	-	-	Upgrade
Payout Ratio	97.95%	97.95%	105.63%	98.58%	-	98.58%	Upgrade
Buyback Yield / Dilution	0.27%	0.37%	-0.20%	-	-	0.20%	Upgrade
Total Shareholder Return	4.75%	0.37%	4.83%	-	-	0.20%	Upgrade

Updated Aug 29, 2024. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.