Valuation EXEO Group, Inc.

Stocks

Market Closed - Japan Exchange 09:30:00 25/09/2026 +03			5-day change	1st Jan Change
2,616.00 ^JPY	+0.42%		-0.19%	+0.65%

08-07	EXEO Group, Inc. Provides cash Dividend Guidance for the Second Quarter- End and Fiscal Year Ending March 31, 2027	CI
08-07	EXEO Group, Inc. Provides Consolidated Earnings Guidance for the Full Year Ending March 31, 2027	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	531,615	-	-
Change	-	2.46%	32.54%	2.16%	56.8%	-2.56%	-	-
Enterprise Value (EV) ¹	273,947	317,627	394,721	437,122	641,089	635,468	602,648	625,106
Change	-	15.94%	24.27%	10.74%	46.66%	-0.88%	-5.16%	3.73%
P/E	9.02x	11.7x	17.1x	13x	17.7x	14.1x	13.4x	12.9x
PBR	0.82x	0.85x	1.09x	1.08x	1.59x	1.49x	1.41x	1.34x
PEG	-	-0.6x	-2.27x	0.4x	1x	0.6x	2.48x	3.33x
Capitalization / Revenue	0.42x	0.41x	0.55x	0.52x	0.69x	0.7x	0.68x	0.66x
EV / Revenue	0.46x	0.51x	0.64x	0.65x	0.81x	0.83x	0.78x	0.77x
EV / EBITDA	5.5x	7.7x	8.92x	7.67x	9.41x	8.92x	8x	8.33x
EV / EBIT	6.46x	9.76x	11.6x	10.3x	12.3x	10.8x	9.8x	9.64x
EV / FCF	45.5x	-40.5x	13.9x	-37.7x	35.1x	19.8x	19.5x	19.6x
FCF Yield	2.2%	-2.47%	7.17%	-2.65%	2.85%	5.06%	5.12%	5.1%
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%	3.11%	3.19%	3.41%
EPS ²	125.3	102.5	94.76	129	151.1	185.9	195.9	203.5
Distribution rate	38.3%	49.8%	63.3%	48.8%	45%	43.7%	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	71,250	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	2,616.00	2,616.00	2,616.00
Nbr of stocks (in thousands)	221,845	214,404	210,367	207,109	204,447	203,217	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXEO GROUP, INC.	14.07x	0.83x	8.92x	3.11%	3.38B
QUANTA SERVICES, INC.	56.12x	2.59x	24.69x	0.07%	97.59B
VINCI	12.25x	1.05x	5.75x	4.77%	70.29B
COMFORT SYSTEMS USA, INC.	34.15x	4.3x	23.32x	0.2%	58.29B
LARSEN & TOUBRO LIMITED	26.07x	2.01x	19.74x	1.13%	55.68B
FERROVIAL N.V.	50.74x	4.04x	25.56x	1.91%	39.91B
HOCHTIEF AG	27.22x	0.68x	11.26x	2.27%	34.06B
EMCOR GROUP, INC.	23.27x	1.59x	14.65x	0.2%	33.62B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.79x	0.43x	6.88x	2.79%	29.56B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.92x	0.31x	5.78x	5.98%	26.22B
Average	27.06x	1.78x	14.65x	2.24%	44.86B
Weighted average by Cap.	31.95x	2.12x	16.84x	1.84%