Valuation DAIHEN Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-14 EDT			5-day change	1st Jan Change
13,910.00 ^JPY	-0.50%		+0.58%	+39.24%

08-04	DAIHEN Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-04	DAIHEN Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	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	328,387	-	-
Change	-	4.86%	109.03%	-33.49%	74.27%	24.53%	-	-
Enterprise Value (EV) ¹	106,570	141,721	270,325	189,548	314,573	345,533	362,608	352,950
Change	-	32.98%	90.74%	-29.88%	65.96%	9.84%	4.94%	-2.66%
P/E	9.5x	8.25x	13.8x	12.8x	18.9x	18.1x	15.2x	13.9x
PBR	1.04x	0.96x	1.69x	1.09x	1.71x	1.97x	1.82x	1.67x
PEG	-	0.4x	0.5x	-0.5x	1x	0.6x	0.8x	1.42x
Capitalization / Revenue	0.65x	0.59x	1.21x	0.67x	1.11x	1.17x	1.06x	0.99x
EV / Revenue	0.66x	0.76x	1.43x	0.84x	1.32x	1.23x	1.17x	1.06x
EV / EBITDA	5.54x	6.55x	13.2x	8.36x	12.3x	10x	9.07x	7.68x
EV / EBIT	7.51x	8.55x	17.8x	11.7x	16.8x	13.1x	11.7x	10.2x
EV / FCF	11x	-11.9x	-13.8x	13.2x	-37.2x	-309x	30.7x	25x
FCF Yield	9.06%	-8.43%	-7.23%	7.6%	-2.69%	-0.32%	3.26%	4%
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%	1.65%	1.92%	2.13%
EPS ²	445.3	537.7	673.2	493.3	591.4	769	913.5	1,003
Distribution rate	24.7%	30.1%	24.5%	33.4%	30.4%	29.9%	29.2%	29.5%
Net sales ¹	160,618	185,288	188,571	226,375	237,735	281,471	308,762	331,958
EBITDA ¹	19,227	21,637	20,469	22,671	25,649	34,510	39,958	45,965
EBIT ¹	14,191	16,568	15,145	16,174	18,778	26,426	31,106	34,482
Net income ¹	10,985	13,193	16,494	11,961	14,108	18,188	21,608	23,911
Net Debt ¹	2,781	32,889	42,836	38,236	50,880	17,146	34,221	24,563
Reference price ²	4,230.00	4,435.00	9,290.00	6,330.00	11,170.00	13,910.00	13,910.00	13,910.00
Nbr of stocks (in thousands)	24,536	24,539	24,488	23,904	23,607	23,608	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DAIHEN CORPORATION	18.09x	1.23x	10.01x	1.65%	2.06B
ABB LTD	26.51x	4.76x	22x	1.17%	185B
BLOOM ENERGY CORPORATION	111.68x	16.35x	74.71x	-.--%	67.72B
DOOSAN ENERBILITY CO., LTD.	135.17x	3.05x	32.37x	-.--%	37.43B
LS ELECTRIC CO., LTD.	57.84x	4.86x	36.48x	0.54%	21.72B
HYOSUNG HEAVY INDUSTRIES CORPORATION	35.27x	3.89x	23.12x	0.37%	19.46B
ABB INDIA LIMITED	97.36x	10.63x	77.28x	0.54%	16.94B
CG POWER AND INDUSTRIAL SOLUTIONS LIMITED	88.46x	8.79x	63.8x	0.24%	14.66B
SHANGHAI ELECTRIC GROUP COMPANY LIMITED	32.03x	0.64x	12.17x	0.78%	13.72B
GE VERNOVA T&D INDIA LIMITED	70.9x	13.66x	52.61x	0.28%	11.65B
Average	67.33x	6.79x	40.46x	0.56%	39.05B
Weighted average by Cap.	60.75x	7.08x	37.47x	0.68%