Valuation Daiho Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-10 EDT			5-day change	1st Jan Change
820.00 ^JPY	-0.24%		+6.08%	+4.46%

05-28	Murakami-linked shareholders cut stake in Daiho Corp to 8.65% from 13.41%, filing shows	RE
05-21	Daiho Corporation's Equity Buyback announced on May 20, 2026, has closed with 4,048,500 shares, representing 4.59% for ¥2,999.94 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	68,814	77,170	64,781	60,041	62,216	67,982
Change	-	12.14%	-16.05%	-7.32%	3.62%	9.27%
Enterprise Value (EV) ¹	54,897	64,953	43,683	55,481	47,415	51,522
Change	-	18.32%	-32.75%	27.01%	-14.54%	8.66%
P/E	11.9x	13.9x	22.5x	-29x	17.2x	14.9x
PBR	0.95x	1.07x	0.9x	0.89x	0.87x	0.9x
PEG	-	470.81x	-0.5x	0x	-0x	0.6x
Capitalization / Revenue	0.43x	0.49x	0.42x	0.37x	0.43x	0.49x
EV / Revenue	0.34x	0.41x	0.28x	0.34x	0.33x	0.37x
EV / EBITDA	5.43x	6.31x	7.19x	48.9x	7.03x	6.8x
EV / EBIT	6.06x	7.33x	8.62x	183x	8.31x	7.7x
EV / FCF	-4.22x	29.9x	3.7x	-4.97x	4.76x	18.6x
FCF Yield	-23.7%	3.34%	27%	-20.1%	21%	5.39%
Dividend per Share ²	22	-	46	5.4	147	-
Rate of return	2.84%	-	6.25%	0.79%	20.8%	-
EPS ²	65.25	65.27	32.71	-23.54	40.98	51.57
Distribution rate	33.7%	-	141%	-22.9%	359%	-
Net sales ¹	161,697	156,520	156,050	163,222	143,394	139,818
EBITDA ¹	10,104	10,290	6,073	1,134	6,749	7,581
EBIT ¹	9,066	8,858	5,066	303	5,703	6,687
Net income ¹	6,262	5,987	2,914	-2,072	3,691	4,557
Net Debt ¹	-13,917	-12,217	-21,098	-4,560	-14,801	-16,460
Reference price ²	775.00	906.00	736.00	683.00	706.00	770.00
Nbr of stocks (in thousands)	88,792	85,177	88,018	87,907	88,125	88,289
Announcement Date	6/29/21	6/29/22	6/29/23	6/27/24	6/24/25	6/23/26

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.($)
DAIHO CORPORATION	-	-	-	-	448M
QUANTA SERVICES, INC.	68.18x	2.94x	28.76x	0.07%	98.82B
VINCI	13.19x	1.07x	5.86x	4.46%	72.11B
COMFORT SYSTEMS USA, INC.	40.7x	4.99x	27.66x	0.17%	61.72B
LARSEN & TOUBRO LIMITED	26.14x	1.99x	19.33x	1.19%	56.93B
FERROVIAL N.V.	56.3x	4.68x	29.95x	1.61%	46.79B
HOCHTIEF AG	33.26x	0.78x	13.22x	1.91%	39.16B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.67x	0.55x	8.86x	2.1%	36.38B
EMCOR GROUP, INC.	26.77x	1.73x	16.73x	0.18%	34.74B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.71x	0.3x	6.27x	6.03%	27.97B
Average	33.10x	2.12x	17.40x	1.97%	47.51B
Weighted average by Cap.	37.36x	2.38x	19.11x	1.7%