Valuation Taisei Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 16/10/2026 +03			5-day change	1st Jan Change
11,290.00 ^JPY	+2.54%		-3.91%	-23.90%

10-14	Taisei Corporation, TIER IV, Inc., And Taisei Rotec Corporation Partner To Advance Autoflow Road Deployment Through A Japanese Government Project	CI
10-06	Honda, Taisei Develop Wireless Charging Road Technology for EVs	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	1,840,367	-	-
Change	-	8.18%	34.57%	10.3%	128.6%	-29.68%	-	-
Enterprise Value (EV) ¹	439,165	558,172	981,809	1,162,137	2,802,275	1,978,852	1,949,165	1,906,133
Change	-	27.1%	75.9%	18.37%	141.13%	-29.38%	-1.5%	-2.21%
P/E	10.1x	17x	26x	9.68x	15.7x	10.9x	11.1x	10.1x
PBR	0.82x	0.93x	1.12x	1.31x	2.76x	1.82x	1.72x	1.59x
PEG	-	-0.5x	-2.5x	0x	0.3x	10.29x	-5.82x	1.04x
Capitalization / Revenue	0.46x	0.47x	0.59x	0.53x	1.25x	0.76x	0.74x	0.71x
EV / Revenue	0.28x	0.34x	0.56x	0.54x	1.34x	0.82x	0.78x	0.74x
EV / EBITDA	4.1x	8.43x	24.8x	8.51x	13.7x	9.14x	8.32x	7.48x
EV / EBIT	4.57x	10.2x	37.1x	9.67x	14.9x	10x	9.09x	8.05x
EV / FCF	10.3x	34.8x	-10x	-351x	-57.7x	15.2x	12.9x	12.1x
FCF Yield	9.75%	2.87%	-10%	-0.28%	-1.73%	6.56%	7.75%	8.28%
Dividend per Share ²	130	130	130	210	310	419.3	421.4	449.2
Rate of return	3.68%	3.17%	2.31%	3.18%	1.93%	3.71%	3.73%	3.98%
EPS ²	350.9	241.2	215.8	682.8	1,026	1,036	1,017	1,115
Distribution rate	37%	53.9%	60.3%	30.8%	30.2%	40.5%	41.5%	40.3%
Net sales ¹	1,543,240	1,642,712	1,765,023	2,154,223	2,089,091	2,419,399	2,501,923	2,586,117
EBITDA ¹	106,984	66,218	39,590	136,551	204,739	216,511	234,205	254,850
EBIT ¹	96,077	54,740	26,480	120,160	187,973	197,345	214,534	236,733
Net income ¹	71,436	47,124	40,272	123,824	170,004	168,316	162,716	174,683
Net Debt ¹	-273,880	-213,188	-56,183	17,270	185,144	138,485	108,797	65,766
Reference price ²	3,535.00	4,095.00	5,620.00	6,609.00	16,055.00	11,290.00	11,290.00	11,290.00
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	10.89x	0.82x	9.14x	3.71%	11.66B
QUANTA SERVICES, INC.	54.55x	2.52x	24.05x	0.07%	95B
VINCI	11.88x	1.03x	5.64x	4.92%	67.36B
LARSEN & TOUBRO LIMITED	24.45x	1.91x	18.77x	1.19%	52.65B
COMFORT SYSTEMS USA, INC.	29.59x	3.7x	20.07x	0.23%	50.56B
FERROVIAL N.V.	46.09x	3.73x	23.54x	2.1%	35.86B
EMCOR GROUP, INC.	22x	1.51x	13.93x	0.21%	31.83B
HOCHTIEF AG	25.73x	0.64x	10.55x	2.42%	31.54B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.24x	0.32x	6.06x	5.38%	28.04B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.45x	0.4x	6.34x	2.87%	26.93B
Average	25.19x	1.66x	13.81x	2.31%	43.14B
Weighted average by Cap.	29.63x	1.92x	15.61x	1.95%