Valuation Taisei Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 14/07/2026 +03			5-day change	1st Jan Change
13,520.00 ^JPY	-0.59%		-9.08%	-8.86%

07-10	Taisei, Fanuc Build AI-Powered System to Automate Mixed-Pallet Handling	MT
06-24	Taisei Holds 20.31% Stake as Other Affiliated Company of Heiwa Real Estate	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	713,045	771,360	1,037,992	1,144,867	2,617,131	2,216,924	-	-
Change	-	8.18%	34.57%	10.3%	128.6%	-15.29%	-	-
Enterprise Value (EV) ¹	439,165	558,172	981,809	1,162,137	2,802,275	2,333,824	2,308,313	2,271,182
Change	-	27.1%	75.9%	18.37%	141.13%	-16.72%	-1.09%	-1.61%
P/E	10.1x	17x	26x	9.68x	15.7x	13.3x	13.6x	12.4x
PBR	0.82x	0.93x	1.12x	1.31x	2.76x	2.21x	2.09x	1.94x
PEG	-	-0.5x	-2.5x	0x	0.3x	-57.9x	-6.61x	1.36x
Capitalization / Revenue	0.46x	0.47x	0.59x	0.53x	1.25x	0.92x	0.89x	0.86x
EV / Revenue	0.28x	0.34x	0.56x	0.54x	1.34x	0.96x	0.93x	0.89x
EV / EBITDA	4.1x	8.43x	24.8x	8.51x	13.7x	11x	10.1x	9.26x
EV / EBIT	4.57x	10.2x	37.1x	9.67x	14.9x	12x	11x	9.81x
EV / FCF	10.3x	34.8x	-10x	-351x	-57.7x	17.4x	15.3x	15.3x
FCF Yield	9.75%	2.87%	-10%	-0.28%	-1.73%	5.75%	6.52%	6.52%
Dividend per Share ²	130	130	130	210	310	418.3	398.6	444
Rate of return	3.68%	3.17%	2.31%	3.18%	1.93%	3.08%	2.93%	3.26%
EPS ²	350.9	241.2	215.8	682.8	1,026	1,023	1,002	1,093
Distribution rate	37%	53.9%	60.3%	30.8%	30.2%	40.9%	39.8%	40.6%
Net sales ¹	1,543,240	1,642,712	1,765,023	2,154,223	2,089,091	2,420,694	2,487,123	2,563,700
EBITDA ¹	106,984	66,218	39,590	136,551	204,739	212,219	228,158	245,167
EBIT ¹	96,077	54,740	26,480	120,160	187,973	194,256	210,548	231,500
Net income ¹	71,436	47,124	40,272	123,824	170,004	166,234	160,480	171,640
Net Debt ¹	-273,880	-213,188	-56,183	17,270	185,144	116,900	91,389	54,258
Reference price ²	3,535.00	4,095.00	5,620.00	6,609.00	16,055.00	13,600.00	13,600.00	13,600.00
Nbr of stocks (in thousands)	201,710	188,366	184,696	173,229	163,010	163,009	-	-
Announcement Date	5/13/22 A	5/12/23 A	5/13/24 A	5/13/25 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TAISEI CORPORATION	13.29x	0.96x	11x	3.08%	13.66B
QUANTA SERVICES, INC.	66.96x	2.89x	28.27x	0.07%	97.04B
VINCI	13.23x	1.07x	5.86x	4.45%	71.89B
COMFORT SYSTEMS USA, INC.	40.14x	4.92x	27.27x	0.17%	60.87B
LARSEN & TOUBRO LIMITED	26.02x	1.98x	19.25x	1.19%	56.46B
FERROVIAL N.V.	55.51x	4.63x	29.58x	1.64%	46.01B
HOCHTIEF AG	33.37x	0.78x	13.26x	1.91%	39.19B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.38x	0.55x	8.77x	2.12%	35.92B
EMCOR GROUP, INC.	26.19x	1.69x	16.35x	0.18%	33.99B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.76x	0.3x	6.29x	5.97%	28.28B
Average	30.79x	1.98x	16.59x	2.08%	48.33B
Weighted average by Cap.	36.10x	2.30x	18.60x	1.75%