Valuation EXEO Group, Inc.

Stocks

Market Closed - Japan Exchange 09:30:00 13/11/2026 +03			5-day change	1st Jan Change
2,432.50 ^JPY	+0.12%		+7.87%	-6.41%

11-06	EXEO Group, Inc. Reports Earnings Results for the Half Year Ended September 30, 2026	CI
10-27	EXEO Group, Inc. entered into a share transfer agreement to acquire Alphast Co., Ltd.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	250,795	256,963	340,585	347,943	545,567	493,941	-	-
Change	-	2.46%	32.54%	2.16%	56.8%	-9.46%	-	-
Enterprise Value (EV) ¹	273,947	317,627	394,721	437,122	641,089	597,794	564,974	587,432
Change	-	15.94%	24.27%	10.74%	46.66%	-6.75%	-5.49%	3.98%
P/E	9.02x	11.7x	17.1x	13x	17.7x	13.5x	12.4x	12x
PBR	0.82x	0.85x	1.09x	1.08x	1.59x	1.39x	1.31x	1.24x
PEG	-	-0.6x	-2.27x	0.4x	1x	0.7x	1.49x	3.1x
Capitalization / Revenue	0.42x	0.41x	0.55x	0.52x	0.69x	0.65x	0.64x	0.61x
EV / Revenue	0.46x	0.51x	0.64x	0.65x	0.81x	0.79x	0.73x	0.73x
EV / EBITDA	5.5x	7.7x	8.92x	7.67x	9.41x	8.25x	7.5x	7.83x
EV / EBIT	6.46x	9.76x	11.6x	10.3x	12.3x	10.2x	9.19x	9.06x
EV / FCF	45.5x	-40.5x	13.9x	-37.7x	35.1x	18.6x	18.3x	18.4x
FCF Yield	2.2%	-2.47%	7.17%	-2.65%	2.85%	5.38%	5.46%	5.43%
Dividend per Share ²	48	51	60	63	68	81.25	83.4	89.33
Rate of return	4.25%	4.26%	3.71%	3.75%	2.55%	3.34%	3.43%	3.67%
EPS ²	125.3	102.5	94.76	129	151.1	180.8	195.9	203.5
Distribution rate	38.3%	49.8%	63.3%	48.8%	45%	44.9%	42.6%	43.9%
Net sales ¹	594,840	627,607	614,095	670,822	787,715	761,400	776,100	807,567
EBITDA ¹	49,794	41,252	44,263	56,979	68,140	72,500	75,300	75,000
EBIT ¹	42,380	32,552	34,121	42,465	52,016	58,700	61,500	64,833
Net income ¹	27,766	22,233	20,058	26,855	31,031	37,720	39,300	40,133
Net Debt ¹	23,152	60,664	54,136	89,179	95,522	103,853	71,033	93,491
Reference price ²	1,130.50	1,198.50	1,619.00	1,680.00	2,668.50	2,432.50	2,432.50	2,432.50
Nbr of stocks (in thousands)	221,845	214,404	210,367	207,109	204,447	203,059	-	-
Announcement Date	5/13/22 A	5/12/23 A	5/10/24 A	5/9/25 A	5/13/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EXEO GROUP, INC.	13.45x	0.79x	8.25x	3.34%	3.09B
QUANTA SERVICES, INC.	46.81x	2.29x	21.51x	0.07%	90.71B
VINCI	12.82x	1.08x	5.95x	4.54%	70.63B
LARSEN & TOUBRO LIMITED	27.68x	2.1x	21.2x	1.09%	60.39B
FERROVIAL N.V.	57.51x	4.49x	28.07x	1.8%	44.26B
COMFORT SYSTEMS USA, INC.	21.95x	2.65x	14.74x	0.3%	38.86B
HOCHTIEF AG	25.83x	0.64x	10.59x	2.4%	31.09B
EMCOR GROUP, INC.	19.1x	1.32x	12.08x	0.23%	28.87B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.83x	0.37x	7.05x	4.85%	28.6B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.64x	0.41x	6.47x	2.81%	26.72B
Average	25.26x	1.61x	13.59x	2.14%	42B
Weighted average by Cap.	29.21x	1.88x	15.46x	1.87%