Valuation DAIHEN Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-04 EDT			5-day change	1st Jan Change
12,260.00 ^JPY	+0.49%		-5.55%	+22.72%

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	289,434	-	-
Change	-	4.86%	109.03%	-33.49%	74.27%	9.76%	-	-
Enterprise Value (EV) ¹	106,570	141,721	270,325	189,548	314,573	306,580	323,655	313,997
Change	-	32.98%	90.74%	-29.88%	65.96%	-2.54%	5.57%	-2.98%
P/E	9.5x	8.25x	13.8x	12.8x	18.9x	15.3x	12.9x	11.5x
PBR	1.04x	0.96x	1.69x	1.09x	1.71x	1.72x	1.57x	1.43x
PEG	-	0.4x	0.5x	-0.5x	1x	0.4x	0.7x	0.9x
Capitalization / Revenue	0.65x	0.59x	1.21x	0.67x	1.11x	1.01x	0.92x	0.85x
EV / Revenue	0.66x	0.76x	1.43x	0.84x	1.32x	1.07x	1.03x	0.92x
EV / EBITDA	5.54x	6.55x	13.2x	8.36x	12.3x	8.81x	8x	6.83x
EV / EBIT	7.51x	8.55x	17.8x	11.7x	16.8x	11.3x	10x	8.58x
EV / FCF	11x	-11.9x	-13.8x	13.2x	-37.2x	-139x	32.8x	30.1x
FCF Yield	9.06%	-8.43%	-7.23%	7.6%	-2.69%	-0.72%	3.05%	3.32%
Dividend per Share ²	110	162	165	165	180	232	273	307.5
Rate of return	2.6%	3.65%	1.78%	2.61%	1.61%	1.89%	2.23%	2.51%
EPS ²	445.3	537.7	673.2	493.3	591.4	799.5	948.2	1,068
Distribution rate	24.7%	30.1%	24.5%	33.4%	30.4%	29%	28.8%	28.8%
Net sales ¹	160,618	185,288	188,571	226,375	237,735	285,771	314,462	342,458
EBITDA ¹	19,227	21,637	20,469	22,671	25,649	34,815	40,477	45,977
EBIT ¹	14,191	16,568	15,145	16,174	18,778	27,226	32,206	36,608
Net income ¹	10,985	13,193	16,494	11,961	14,108	18,908	22,428	25,286
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	12,260.00	12,260.00	12,260.00
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	15.34x	1.07x	8.81x	1.89%	1.85B
ABB LTD	24.75x	4.48x	20.66x	1.25%	174B
BLOOM ENERGY CORPORATION	123.06x	18.04x	82.92x	-.--%	74.48B
DOOSAN ENERBILITY CO., LTD.	132.95x	2.93x	31.27x	-.--%	37.59B
LS ELECTRIC CO., LTD.	54.4x	4.6x	34.44x	0.56%	21.58B
HYOSUNG HEAVY INDUSTRIES CORPORATION	32.45x	3.61x	21.44x	0.39%	18.89B
ABB INDIA LIMITED	94.49x	10.31x	74.9x	0.56%	16.65B
CG POWER AND INDUSTRIAL SOLUTIONS LIMITED	88.54x	8.8x	63.88x	0.24%	14.86B
SHANGHAI ELECTRIC GROUP COMPANY LIMITED	31.04x	0.7x	13.01x	0.81%	13.59B
GE VERNOVA T&D INDIA LIMITED	70.41x	13.58x	52.32x	0.29%	11.73B
Average	66.74x	6.81x	40.37x	0.6%	38.55B
Weighted average by Cap.	63.37x	7.46x	39.18x	0.69%