Valuation Taisei Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 28/08/2026 +03			5-day change	1st Jan Change
12,690.00 ^JPY	-1.48%		+2.71%	-14.46%

08-24	Japan Airport Terminal to Launch Secondary Offering	MT
08-06	Taisei Corporation Provides Interim End Dividend Guidance of the Year Ending March 31, 2027; Provides Dividend Guidance for 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	713,045	771,360	1,037,992	1,144,867	2,617,131	2,068,579	-	-
Change	-	8.18%	34.57%	10.3%	128.6%	-20.96%	-	-
Enterprise Value (EV) ¹	439,165	558,172	981,809	1,162,137	2,802,275	2,163,779	2,159,968	2,122,837
Change	-	27.1%	75.9%	18.37%	141.13%	-22.78%	-0.18%	-1.72%
P/E	10.1x	17x	26x	9.68x	15.7x	12.3x	12.6x	11.6x
PBR	0.82x	0.93x	1.12x	1.31x	2.76x	2.06x	1.95x	1.81x
PEG	-	-0.5x	-2.5x	0x	0.3x	19.19x	-4.75x	1.28x
Capitalization / Revenue	0.46x	0.47x	0.59x	0.53x	1.25x	0.85x	0.83x	0.81x
EV / Revenue	0.28x	0.34x	0.56x	0.54x	1.34x	0.89x	0.87x	0.83x
EV / EBITDA	4.1x	8.43x	24.8x	8.51x	13.7x	10.3x	9.42x	8.66x
EV / EBIT	4.57x	10.2x	37.1x	9.67x	14.9x	11.1x	10.2x	9.14x
EV / FCF	10.3x	34.8x	-10x	-351x	-57.7x	21.4x	14.3x	14.3x
FCF Yield	9.75%	2.87%	-10%	-0.28%	-1.73%	4.68%	6.97%	6.98%
Dividend per Share ²	130	130	130	210	310	418.3	428.3	444
Rate of return	3.68%	3.17%	2.31%	3.18%	1.93%	3.3%	3.38%	3.5%
EPS ²	350.9	241.2	215.8	682.8	1,026	1,032	1,005	1,096
Distribution rate	37%	53.9%	60.3%	30.8%	30.2%	40.5%	42.6%	40.5%
Net sales ¹	1,543,240	1,642,712	1,765,023	2,154,223	2,089,091	2,420,927	2,488,498	2,567,300
EBITDA ¹	106,984	66,218	39,590	136,551	204,739	211,022	229,366	245,167
EBIT ¹	96,077	54,740	26,480	120,160	187,973	195,751	211,696	232,300
Net income ¹	71,436	47,124	40,272	123,824	170,004	167,718	160,975	172,040
Net Debt ¹	-273,880	-213,188	-56,183	17,270	185,144	95,200	91,389	54,258
Reference price ²	3,535.00	4,095.00	5,620.00	6,609.00	16,055.00	12,690.00	12,690.00	12,690.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TAISEI CORPORATION	12.3x	0.89x	10.25x	3.3%	12.93B
QUANTA SERVICES, INC.	52.61x	2.41x	23.03x	0.07%	90.61B
VINCI	12.58x	1.07x	5.88x	4.65%	73.54B
LARSEN & TOUBRO LIMITED	27.06x	2.07x	20.34x	1.12%	58.17B
COMFORT SYSTEMS USA, INC.	31.27x	3.92x	21.26x	0.22%	53.36B
FERROVIAL N.V.	52.3x	4.2x	26.71x	1.7%	42.45B
HOCHTIEF AG	29.64x	0.73x	12.09x	2.09%	37.23B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.15x	0.49x	7.79x	2.44%	33.25B
EMCOR GROUP, INC.	22.6x	1.54x	14.21x	0.2%	32.65B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.54x	0.3x	6x	6.2%	27.39B
Average	26.90x	1.76x	14.76x	2.2%	46.16B
Weighted average by Cap.	30.51x	1.99x	16.12x	1.9%