Valuation JGC Holdings Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 06/11/2026 +03			5-day change	1st Jan Change
1,950.50 ^JPY	-8.79%		-7.73%	+2.63%

08-07	Jgc Holdings Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
08-07	Jgc Holdings Corporation Provides Earnings Guidance for the Fiscal 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	369,787	394,807	359,897	284,334	549,485	517,197	-	-
Change	-	6.77%	-8.84%	-21%	93.25%	-5.88%	-	-
Enterprise Value (EV) ¹	153,951	98,627	74,208	-14,478	184,191	144,181	157,061	68,092
Change	-	-35.94%	-24.76%	-119.51%	1,372.24%	-21.72%	8.93%	-56.65%
P/E	-10.4x	13.4x	-45.9x	-713x	13.1x	11.6x	12.3x	11.3x
PBR	0.96x	0.99x	0.93x	0.73x	1.28x	1.13x	1.08x	0.99x
PEG	-	-0x	0x	7.5x	-0x	1.72x	-1.98x	1.27x
Capitalization / Revenue	0.86x	0.65x	0.43x	0.33x	0.74x	0.72x	0.67x	0.64x
EV / Revenue	0.36x	0.16x	0.09x	-0.02x	0.25x	0.2x	0.2x	0.08x
EV / EBITDA	5.52x	2.21x	-7.99x	16.3x	3.94x	2.5x	2.62x	0.93x
EV / EBIT	7.44x	2.69x	-3.91x	1.26x	5.2x	3.85x	3.45x	1.32x
EV / FCF	13.3x	1.02x	-7.97x	-0.46x	2.96x	3.1x	4.82x	3.73x
FCF Yield	7.55%	97.6%	-12.5%	-216%	33.8%	32.3%	20.8%	26.8%
Dividend per Share ²	15	38	40	40	52	49.5	55.75	63.67
Rate of return	1.02%	2.32%	2.68%	3.4%	2.29%	2.31%	2.61%	2.98%
EPS ²	-140.8	122.3	-32.48	-1.65	173.1	184.8	173.3	188.8
Distribution rate	-10.7%	31.1%	-123%	-2,424%	30%	26.8%	32.2%	33.7%
Net sales ¹	428,401	606,890	832,595	858,082	745,280	721,000	775,580	814,150
EBITDA ¹	27,890	44,538	-9,293	-890	46,720	57,587	60,018	73,512
EBIT ¹	20,688	36,699	-18,995	-11,474	35,399	37,410	45,560	51,400
Net income ¹	-35,551	30,665	-7,830	-398	41,842	44,777	41,862	45,422
Net Debt ¹	-215,836	-296,180	-285,689	-298,812	-365,294	-373,016	-360,136	-449,105
Reference price ²	1,464.00	1,641.00	1,490.00	1,176.50	2,272.00	2,138.50	2,138.50	2,138.50
Nbr of stocks (in thousands)	252,587	240,589	241,541	241,678	241,851	241,850	-	-
Announcement Date	5/12/22 A	5/11/23 A	5/14/24 A	5/14/25 A	5/14/26 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.($)
JGC HOLDINGS CORPORATION	11.57x	0.2x	2.5x	2.31%	3.27B
QUANTA SERVICES, INC.	39.62x	1.96x	18.45x	0.09%	76.7B
VINCI	12.52x	1.06x	5.85x	4.65%	70.24B
LARSEN & TOUBRO LIMITED	26.91x	2.04x	20.64x	1.1%	58.85B
FERROVIAL N.V.	53.45x	4.22x	26.37x	1.84%	41.76B
COMFORT SYSTEMS USA, INC.	19.05x	2.28x	12.67x	0.34%	33.7B
HOCHTIEF AG	23.9x	0.59x	9.79x	2.6%	29.25B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.9x	0.37x	6.97x	4.82%	28.8B
EMCOR GROUP, INC.	17.24x	1.2x	10.79x	0.25%	26.06B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.19x	0.38x	5.99x	3.01%	25.35B
Average	23.03x	1.43x	12.00x	2.1%	39.4B
Weighted average by Cap.	26.00x	1.69x	13.95x	2.01%