Valuation DAIHEN Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 30/10/2026 +03			5-day change	1st Jan Change
2,402.00 ^JPY	+1.48%		+5.26%	+20.22%

08-04	DAIHEN Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-04	DAIHEN Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	103,789	108,832	227,489	151,312	263,693	283,532	-	-
Change	-	4.86%	109.03%	-33.49%	74.27%	7.52%	-	-
Enterprise Value (EV) ¹	106,570	141,721	270,325	189,548	314,573	323,729	314,745	301,863
Change	-	32.98%	90.74%	-29.88%	65.96%	2.91%	-2.78%	-4.09%
P/E	9.5x	8.25x	13.8x	12.8x	18.9x	14.9x	12.6x	11.1x
PBR	1.04x	0.96x	1.69x	1.09x	1.71x	1.68x	1.51x	1.37x
PEG	-	0.4x	0.5x	-0.5x	1x	0.4x	0.7x	0.9x
Capitalization / Revenue	0.65x	0.59x	1.21x	0.67x	1.11x	0.99x	0.9x	0.82x
EV / Revenue	0.66x	0.76x	1.43x	0.84x	1.32x	1.13x	1x	0.88x
EV / EBITDA	5.54x	6.55x	13.2x	8.36x	12.3x	9.37x	7.71x	6.52x
EV / EBIT	7.51x	8.55x	17.8x	11.7x	16.8x	11.4x	9.7x	8.19x
EV / FCF	11x	-11.9x	-13.8x	13.2x	-37.2x	-146x	31.9x	29x
FCF Yield	9.06%	-8.43%	-7.23%	7.6%	-2.69%	-0.68%	3.14%	3.45%
Dividend per Share ²	22	32.4	33	33	36	45.2	54.2	61.5
Rate of return	2.6%	3.65%	1.78%	2.61%	1.61%	1.88%	2.26%	2.56%
EPS ²	89.06	107.5	134.6	98.66	118.3	161.2	191.4	215.7
Distribution rate	24.7%	30.1%	24.5%	33.4%	30.4%	28%	28.3%	28.5%
Net sales ¹	160,618	185,288	188,571	226,375	237,735	286,371	315,962	343,708
EBITDA ¹	19,227	21,637	20,469	22,671	25,649	34,543	40,810	46,310
EBIT ¹	14,191	16,568	15,145	16,174	18,778	28,343	32,446	36,858
Net income ¹	10,985	13,193	16,494	11,961	14,108	19,028	22,588	25,461
Net Debt ¹	2,781	32,889	42,836	38,236	50,880	40,197	31,214	18,331
Reference price ²	846.00	887.00	1,858.00	1,266.00	2,234.00	2,402.00	2,402.00	2,402.00
Nbr of stocks (in thousands)	122,682	122,697	122,438	119,520	118,036	118,040	-	-
Announcement Date	5/12/22 A	5/10/23 A	5/9/24 A	5/8/25 A	5/11/26 A	-	-	-

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.($)
DAIHEN CORPORATION	14.9x	1.13x	9.37x	1.88%	1.8B
ABB LTD	23.08x	3.94x	17.83x	1.38%	155B
BLOOM ENERGY CORPORATION	76.14x	13.23x	56.77x	-.--%	60.07B
SCHINDLER HOLDING AG	28.24x	2.47x	15.08x	2.41%	38.47B
KONE OYJ	27.2x	2.35x	15.23x	3.38%	32B
OTIS WORLDWIDE CORPORATION	18.93x	2.33x	13.83x	2.29%	28.84B
DOOSAN ENERBILITY CO., LTD.	108.04x	2.07x	22.38x	-.--%	26.26B
LS ELECTRIC CO., LTD.	40.25x	3.39x	25.21x	0.73%	16.69B
ABB INDIA LIMITED	81.51x	8.82x	64.36x	0.6%	14.29B
BHARAT HEAVY ELECTRICALS LIMITED	36.93x	2.92x	25.71x	0.59%	14.21B
Average	45.52x	4.26x	26.58x	1.33%	38.76B
Weighted average by Cap.	40.97x	4.96x	25.67x	1.32%