Valuation Obayashi Corporation Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 16:25:01 23/10/2026 +03			5-day change	1st Jan Change
15.50 ^EUR	+0.65%		+2.65%	-6.06%

10-22	Obayashi to Acquire 90% of Lightyears' New Zealand Solar Asset Company	MT
10-22	Obayashi Restructures North American Operations; Obayashi North America to Become Specified Subsidiary	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	645,286	726,269	1,335,413	1,417,360	2,581,962	2,005,549	-	-
Change	-	12.55%	83.87%	6.14%	82.17%	-22.32%	-	-
Enterprise Value (EV) ¹	655,128	643,941	1,320,698	1,384,855	2,497,764	1,851,938	1,802,938	1,718,538
Change	-	-1.71%	105.1%	4.86%	80.36%	-25.86%	-2.65%	-4.68%
P/E	16.5x	9.35x	17.8x	9.73x	15.1x	12.2x	12x	11.1x
PBR	0.68x	0.73x	1.16x	1.22x	2.05x	1.54x	1.45x	1.36x
PEG	-	0.1x	-5.28x	0.1x	0.7x	-2.82x	6.48x	1.45x
Capitalization / Revenue	0.34x	0.37x	0.57x	0.54x	1x	0.68x	0.65x	0.63x
EV / Revenue	0.34x	0.32x	0.57x	0.53x	0.97x	0.62x	0.59x	0.54x
EV / EBITDA	10.6x	5.47x	12.4x	7.87x	10.8x	8.15x	7.11x	6.41x
EV / EBIT	16x	6.87x	16.6x	9.65x	12.8x	9.82x	8.52x	7.52x
EV / FCF	33x	5.08x	-49.3x	18.2x	14.8x	10.4x	13.1x	10.4x
FCF Yield	3.03%	19.7%	-2.03%	5.49%	6.75%	9.63%	7.63%	9.61%
Dividend per Share ²	32	42	75	81	88	94.78	106	112.9
Rate of return	3.56%	4.15%	4.03%	4.08%	2.34%	3.25%	3.63%	3.87%
EPS ²	54.55	108.3	104.7	203.9	249.4	238.6	243.1	261.7
Distribution rate	58.7%	38.8%	71.6%	39.7%	35.3%	39.7%	43.6%	43.1%
Net sales ¹	1,922,884	1,983,888	2,325,162	2,620,101	2,586,258	2,967,614	3,063,239	3,176,150
EBITDA ¹	61,742	117,741	106,498	175,899	231,031	227,258	253,492	268,020
EBIT ¹	41,051	93,800	79,381	143,442	194,678	188,539	211,511	228,638
Net income ¹	39,127	77,671	75,059	146,052	173,759	163,439	165,392	177,525
Net Debt ¹	9,842	-82,328	-14,715	-32,505	-84,198	-153,611	-202,611	-287,011
Reference price ²	900.00	1,013.00	1,862.50	1,984.00	3,756.00	2,917.50	2,917.50	2,917.50
Nbr of stocks (in thousands)	716,985	716,948	717,000	714,395	687,423	687,421	-	-
Announcement Date	5/12/22 A	5/11/23 A	5/13/24 A	5/13/25 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.($)
QUANTA SERVICES, INC.	47.69x	2.22x	21.16x	0.08%	83.06B
VINCI	11.66x	1.01x	5.56x	5.01%	65.78B
LARSEN & TOUBRO LIMITED	24.23x	1.89x	18.64x	1.2%	52.28B
COMFORT SYSTEMS USA, INC.	26.3x	3.27x	17.72x	0.26%	44.95B
FERROVIAL N.V.	46.04x	3.72x	23.46x	2.11%	35.57B
HOCHTIEF AG	24.61x	0.61x	10.09x	2.53%	30.04B
EMCOR GROUP, INC.	19.78x	1.37x	12.83x	0.23%	29.13B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.19x	0.34x	6.65x	5.43%	27.85B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.73x	0.39x	6.11x	2.97%	25.91B
Average	25.14x	1.65x	13.58x	2.2%	43.84B
Weighted average by Cap.	27.40x	1.79x	14.57x	2.02%