Valuation JDC Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 27/08/2026 +03			5-day change	1st Jan Change
553.00 ^JPY	0.00%		+3.17%	+2.41%

07-15	JDC Corporation Proposes Special Dividend for the Fiscal Year Ended May 31, 2026, Payable on August 28, 2026	CI
07-15	JDC Corporation Provides Consolidated and Non-Consolidated Earnings Guidance for the Year Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2020	2021	2022	2023	2024	2025
Market Cap ¹	47,980	48,948	44,715	47,686	38,725	37,255
Change	-	2.02%	-8.65%	6.64%	-18.79%	-3.79%
Enterprise Value (EV) ¹	36,346	37,660	27,157	53,445	46,782	49,141
Change	-	3.61%	-27.89%	96.8%	-12.47%	5.04%
P/E	6.05x	6.37x	6.05x	14.7x	-5.38x	28.2x
PBR	0.71x	0.67x	0.57x	0.61x	0.57x	0.56x
PEG	-	-2.37x	-1.25x	-0.3x	0x	-0x
Capitalization / Revenue	0.4x	0.42x	0.35x	0.31x	0.29x	0.3x
EV / Revenue	0.31x	0.32x	0.21x	0.35x	0.34x	0.4x
EV / EBITDA	3.11x	3.08x	2.62x	7.47x	-6.62x	11.1x
EV / EBIT	3.64x	3.56x	3.41x	12.1x	-4.97x	21.2x
EV / FCF	-1.66x	-5.06x	41.2x	-3.2x	-16.9x	-2.52x
FCF Yield	-60.4%	-19.8%	2.43%	-31.3%	-5.93%	-39.7%
Dividend per Share ²	20	20	20	20	20	20
Rate of return	3.63%	3.55%	3.92%	3.49%	4.31%	4.27%
EPS ²	91	88.55	84.28	38.89	-86.22	16.61
Distribution rate	22%	22.6%	23.7%	51.4%	-23.2%	120%
Net sales ¹	118,529	117,803	126,790	154,202	135,701	123,349
EBITDA ¹	11,677	12,232	10,360	7,157	-7,066	4,443
EBIT ¹	9,983	10,565	7,958	4,408	-9,405	2,319
Net income ¹	7,955	7,713	7,389	3,291	-7,191	1,332
Net Debt ¹	-11,634	-11,288	-17,558	5,759	8,057	11,886
Reference price ²	551.00	564.00	510.00	573.00	464.00	468.00
Nbr of stocks (in thousands)	87,078	86,787	87,677	83,222	83,459	79,606
Announcement Date	8/27/20 A	8/26/21 A	8/25/22 A	8/25/23 A	8/27/24 A	8/22/25 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.($)
JDC CORPORATION	-	-	-	-	277M
QUANTA SERVICES, INC.	53.83x	2.46x	23.54x	0.07%	92.72B
VINCI	13.14x	1.11x	6.08x	4.45%	77.15B
LARSEN & TOUBRO LIMITED	27.07x	2.07x	20.35x	1.12%	58.33B
COMFORT SYSTEMS USA, INC.	33.26x	4.18x	22.68x	0.2%	56.77B
FERROVIAL N.V.	53.03x	4.25x	27.03x	1.68%	43.2B
HOCHTIEF AG	29.52x	0.73x	12.04x	2.1%	37.22B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.31x	0.5x	7.85x	2.43%	33.61B
EMCOR GROUP, INC.	23.31x	1.59x	14.68x	0.2%	33.68B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.56x	0.3x	6.01x	6.17%	27.53B
Average	29.12x	1.91x	15.58x	2.05%	46.05B
Weighted average by Cap.	31.70x	2.09x	16.66x	1.81%