Valuation DAIHEN Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-24 EDT			5-day change	1st Jan Change
14,650.00 ^JPY	-2.46%		+4.34%	+46.65%

05-11	DAIHEN Corporation Provides Consolidated Earnings Guidance for the First Half 2026 and Full Year of Fiscal Year Ending March 31, 2027	CI
05-11	Daihen Corporation Proposes Dividend for the Year-End Period of the Fiscal Year Ended March 31, 2026, Payable June 25, 2026; Provides Dividend Guidance for Second Quarter of 2027 and Year-End Period of 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	103,789	108,832	227,489	151,312	263,693	345,838	-	-
Change	-	4.86%	109.03%	-33.49%	74.27%	31.15%	-	-
Enterprise Value (EV) ¹	106,570	141,721	270,325	189,548	314,573	387,379	380,206	370,621
Change	-	32.98%	90.74%	-29.88%	65.96%	23.14%	-1.85%	-2.52%
P/E	9.5x	8.25x	13.8x	12.8x	18.9x	19.1x	16.1x	14.5x
PBR	1.04x	0.96x	1.69x	1.09x	1.71x	2.08x	1.92x	1.75x
PEG	-	0.4x	0.5x	-0.5x	1x	0.6x	0.9x	1.4x
Capitalization / Revenue	0.65x	0.59x	1.21x	0.67x	1.11x	1.23x	1.12x	1.04x
EV / Revenue	0.66x	0.76x	1.43x	0.84x	1.32x	1.38x	1.23x	1.12x
EV / EBITDA	5.54x	6.55x	13.2x	8.36x	12.3x	11.3x	9.53x	8.35x
EV / EBIT	7.51x	8.55x	17.8x	11.7x	16.8x	14.7x	12.2x	10.8x
EV / FCF	11x	-11.9x	-13.8x	13.2x	-37.2x	-346x	32.1x	26.2x
FCF Yield	9.06%	-8.43%	-7.23%	7.6%	-2.69%	-0.29%	3.11%	3.81%
Dividend per Share ²	110	162	165	165	180	230	267	296.2
Rate of return	2.6%	3.65%	1.78%	2.61%	1.61%	1.57%	1.82%	2.02%
EPS ²	445.3	537.7	673.2	493.3	591.4	767.7	912.2	1,009
Distribution rate	24.7%	30.1%	24.5%	33.4%	30.4%	30%	29.3%	29.4%
Net sales ¹	160,618	185,288	188,571	226,375	237,735	281,471	308,782	331,958
EBITDA ¹	19,227	21,637	20,469	22,671	25,649	34,158	39,908	44,410
EBIT ¹	14,191	16,568	15,145	16,174	18,778	26,386	31,066	34,432
Net income ¹	10,985	13,193	16,494	11,961	14,108	18,159	21,578	23,875
Net Debt ¹	2,781	32,889	42,836	38,236	50,880	41,540	34,367	24,782
Reference price ²	4,230.00	4,435.00	9,290.00	6,330.00	11,170.00	14,650.00	14,650.00	14,650.00
Nbr of stocks (in thousands)	24,536	24,539	24,488	23,904	23,607	23,607	-	-
Announcement Date	5/12/22	5/10/23	5/9/24	5/8/25	5/11/26	-	-	-

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.($)
DAIHEN CORPORATION	19.08x	1.38x	11.34x	1.57%	2.11B
ABB LTD	26x	4.61x	21.15x	1.2%	178B
BLOOM ENERGY CORPORATION	121.76x	14.05x	68.85x	-.--%	52.59B
DOOSAN ENERBILITY CO., LTD.	119.26x	2.73x	28.87x	-.--%	31.62B
LS ELECTRIC CO., LTD.	56.86x	4.82x	36.1x	0.55%	20.57B
HYOSUNG HEAVY INDUSTRIES CORPORATION	32.23x	3.63x	21.47x	0.44%	17.1B
ABB INDIA LIMITED	89.68x	10.52x	71.3x	0.6%	16.22B
CG POWER AND INDUSTRIAL SOLUTIONS LIMITED	87.58x	8.58x	62.42x	0.31%	14.19B
SHANGHAI ELECTRIC GROUP COMPANY LIMITED	33.2x	0.62x	11.86x	0.75%	13.35B
GE VERNOVA T&D INDIA LIMITED	87.69x	17.05x	64.37x	0.22%	11.05B
Average	67.33x	6.80x	39.77x	0.56%	35.66B
Weighted average by Cap.	57.96x	6.44x	34.61x	0.73%